Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Chemicals

Rating :
N/A

BSE: 530475 | NSE: Not Listed

19.25
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  19.25
  •  19.25
  •  18.55
  •  18.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3
  •  0.02
  •  58.80
  •  15.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15.89
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 91.72
  • N/A
  • 0.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.81%
  • 0.00%
  • 20.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.33%
  • 5.60%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.90
  • 6.58
  • 23.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.70
  • -3.37
  • 54.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -74.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.06
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.81
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.58
  • 14.89
  • 21.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
32.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
28.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
4.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
12.58%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.11%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Net Sales
-
129.71
100.25
68.84
529.78
348.51
315.86
89.10
105.60
117.28
34.07
Net Sales Growth
-
29.39%
45.63%
-87.01%
52.01%
10.34%
254.50%
-15.62%
-9.96%
244.23%
 
Cost Of Goods Sold
-
58.61
44.76
30.25
433.74
264.03
255.67
61.31
82.02
94.43
21.29
Gross Profit
-
71.10
55.49
38.60
96.04
84.48
60.19
27.79
23.58
22.85
12.77
GP Margin
-
54.81%
55.35%
56.07%
18.13%
24.24%
19.06%
31.19%
22.33%
19.48%
37.48%
Total Expenditure
-
114.04
90.25
67.05
507.86
327.13
305.08
83.76
99.97
112.64
35.74
Power & Fuel Cost
-
13.84
12.00
8.74
9.13
7.08
5.34
2.65
1.43
1.16
0.34
% Of Sales
-
10.67%
11.97%
12.70%
1.72%
2.03%
1.69%
2.97%
1.35%
0.99%
1.00%
Employee Cost
-
19.98
15.98
12.38
16.76
13.62
9.95
8.69
5.97
5.51
0.29
% Of Sales
-
15.40%
15.94%
17.98%
3.16%
3.91%
3.15%
9.75%
5.65%
4.70%
0.85%
Manufacturing Exp.
-
12.89
9.39
7.31
19.03
17.43
7.96
4.90
4.51
4.44
3.35
% Of Sales
-
9.94%
9.37%
10.62%
3.59%
5.00%
2.52%
5.50%
4.27%
3.79%
9.83%
General & Admin Exp.
-
5.27
5.10
5.42
11.45
16.93
11.52
3.63
3.90
4.21
2.28
% Of Sales
-
4.06%
5.09%
7.87%
2.16%
4.86%
3.65%
4.07%
3.69%
3.59%
6.69%
Selling & Distn. Exp.
-
0.78
0.55
0.40
11.30
2.22
8.24
0.74
0.98
1.51
1.56
% Of Sales
-
0.60%
0.55%
0.58%
2.13%
0.64%
2.61%
0.83%
0.93%
1.29%
4.58%
Miscellaneous Exp.
-
2.67
2.47
2.56
6.46
5.83
6.41
1.84
1.15
1.37
1.56
% Of Sales
-
2.06%
2.46%
3.72%
1.22%
1.67%
2.03%
2.07%
1.09%
1.17%
19.43%
EBITDA
-
15.67
10.00
1.79
21.92
21.38
10.78
5.34
5.63
4.64
-1.67
EBITDA Margin
-
12.08%
9.98%
2.60%
4.14%
6.13%
3.41%
5.99%
5.33%
3.96%
-4.90%
Other Income
-
2.62
1.27
1.95
3.66
3.30
3.30
1.51
0.64
0.70
0.64
Interest
-
10.65
10.05
10.91
13.87
10.32
6.26
3.10
2.39
2.49
1.18
Depreciation
-
7.29
7.09
6.77
6.60
5.37
3.76
2.22
1.20
1.14
1.29
PBT
-
0.35
-5.87
-13.93
5.12
8.99
4.06
1.53
2.68
1.71
-3.50
Tax
-
0.50
-0.91
-4.42
2.85
3.20
0.71
-0.11
1.21
1.08
-0.60
Tax Rate
-
142.86%
15.50%
31.73%
55.66%
35.60%
3.06%
-7.19%
16.31%
63.16%
17.14%
PAT
-
-0.15
-4.95
-9.51
3.26
6.10
22.52
1.64
6.21
0.64
-2.85
PAT before Minority Interest
-
-0.15
-4.95
-9.51
2.27
5.79
22.52
1.64
6.21
0.64
-2.90
Minority Interest
-
0.00
0.00
0.00
0.99
0.31
0.00
0.00
0.00
0.00
0.05
PAT Margin
-
-0.12%
-4.94%
-13.81%
0.62%
1.75%
7.13%
1.84%
5.88%
0.55%
-8.37%
PAT Growth
-
-
-
-
-46.56%
-72.91%
1,273.17%
-73.59%
870.31%
-
 
Unadjusted EPS
-
-0.04
-5.88
-10.94
3.21
6.82
25.92
1.93
7.27
0.74
-3.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Shareholder's Funds
71.29
70.56
59.74
81.50
79.27
76.55
43.80
42.15
37.32
48.83
Share Capital
8.56
8.56
8.56
8.56
8.56
8.56
8.54
8.54
8.54
8.54
Total Reserves
62.72
61.99
51.17
72.93
70.71
67.99
35.26
33.61
28.78
40.29
Non-Current Liabilities
30.87
29.91
37.26
56.04
41.44
13.57
15.68
4.35
3.99
13.98
Secured Loans
10.08
14.13
19.60
36.29
31.94
9.28
12.14
0.36
0.95
11.15
Unsecured Loans
21.41
16.84
17.98
13.74
4.63
0.00
0.00
0.00
0.00
0.38
Long Term Provisions
2.27
1.70
1.40
1.74
1.75
0.98
0.87
0.62
0.56
0.00
Current Liabilities
68.29
73.84
74.25
152.15
173.27
100.04
33.11
23.90
20.01
11.95
Trade Payables
8.74
7.75
3.47
35.96
50.63
17.12
7.36
3.10
3.82
2.29
Other Current Liabilities
18.85
21.00
22.70
26.37
22.41
15.09
6.89
3.86
3.78
4.33
Short Term Borrowings
39.96
44.74
47.53
86.83
95.78
61.73
18.35
15.94
12.06
0.00
Short Term Provisions
0.73
0.34
0.55
2.98
4.46
6.10
0.52
1.00
0.36
5.33
Total Liabilities
170.45
174.31
171.25
296.81
301.41
190.16
92.59
70.40
61.32
79.09
Net Block
76.36
76.26
82.06
92.17
86.13
44.05
40.20
23.10
24.51
21.57
Gross Block
116.25
108.86
107.65
114.47
102.21
55.13
47.68
29.74
30.41
28.03
Accumulated Depreciation
39.90
32.60
25.59
22.30
16.09
11.08
7.48
6.65
5.90
6.47
Non Current Assets
110.82
108.21
106.43
140.31
129.05
85.57
58.79
41.14
37.16
49.25
Capital Work in Progress
1.14
2.62
1.76
10.47
9.27
13.20
10.43
8.40
1.41
2.27
Non Current Investment
31.05
26.99
14.54
17.06
17.56
13.81
3.34
3.34
6.06
25.41
Long Term Loans & Adv.
2.24
2.18
7.87
15.03
10.53
9.03
4.83
2.50
1.31
0.00
Other Non Current Assets
0.04
0.16
0.20
5.57
5.55
5.48
0.00
3.80
3.87
0.00
Current Assets
59.32
66.10
64.82
156.49
172.37
104.59
33.79
29.26
24.16
29.84
Current Investments
0.06
0.05
0.02
0.04
0.05
0.00
0.00
0.00
0.00
0.00
Inventories
24.75
26.94
28.71
83.13
125.12
41.75
10.87
6.40
8.66
5.48
Sundry Debtors
23.59
27.36
18.80
46.29
18.93
36.84
13.23
15.73
11.63
8.81
Cash & Bank
2.30
2.15
2.00
8.74
13.97
15.31
4.12
1.84
1.34
3.24
Other Current Assets
8.62
3.16
7.66
9.33
14.29
10.68
5.57
5.29
2.54
12.31
Short Term Loans & Adv.
4.77
6.43
7.63
8.97
12.16
9.32
4.65
3.85
1.80
6.62
Net Current Assets
-8.96
-7.74
-9.43
4.34
-0.90
4.55
0.68
5.36
4.15
17.89
Total Assets
170.43
174.31
171.25
296.80
301.42
190.16
92.58
70.40
61.32
79.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Cash From Operating Activity
19.99
15.32
6.53
12.07
-4.74
-37.05
8.29
0.47
0.18
1.15
PBT
0.46
-5.95
-13.80
5.12
8.99
4.06
1.53
6.21
0.64
-3.50
Adjustment
17.18
16.61
16.30
17.40
14.13
7.09
4.56
-0.68
4.04
2.86
Changes in Working Capital
2.44
6.06
4.71
-6.14
-25.97
-46.16
3.08
-3.79
-4.12
3.70
Cash after chg. in Working capital
20.08
16.72
7.21
16.37
-2.85
-35.01
9.17
1.74
0.55
3.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.09
-1.40
-0.68
-4.30
-1.89
-2.04
-0.88
-1.27
-0.73
-0.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.36
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.88
3.68
-1.03
-14.82
-47.93
-3.96
-18.51
-1.36
1.90
0.87
Net Fixed Assets
-5.91
-2.07
-15.44
-13.34
-12.87
-12.74
-20.16
-6.32
-7.33
1.88
Net Investments
-3.97
-12.55
7.51
0.01
-4.99
-12.34
0.00
2.72
12.83
-0.09
Others
6.00
18.30
6.90
-1.49
-30.07
21.12
1.65
2.24
-3.60
-0.92
Cash from Financing Activity
-16.08
-19.23
-5.36
-4.50
51.50
31.48
12.58
1.39
-2.01
0.02
Net Cash Inflow / Outflow
0.04
-0.23
0.14
-7.24
-1.18
-9.53
2.35
0.50
0.07
2.04
Opening Cash & Equivalents
0.13
0.35
0.21
11.38
14.02
2.71
0.35
1.34
1.27
1.20
Closing Cash & Equivalent
0.16
0.13
0.35
4.14
11.38
14.02
2.71
1.84
1.34
3.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 08
Book Value (Rs.)
82.89
82.38
69.75
95.16
92.56
90.12
51.55
49.37
43.71
57.19
ROA
-0.09%
-2.87%
-4.06%
0.76%
2.36%
15.93%
2.01%
9.43%
0.90%
-3.64%
ROE
-0.22%
-7.60%
-13.46%
2.82%
7.44%
37.46%
3.82%
15.62%
1.47%
-5.77%
ROCE
7.26%
2.73%
-1.59%
8.58%
10.51%
25.85%
6.77%
17.66%
7.51%
-3.76%
Fixed Asset Turnover
1.15
0.94
0.66
4.94
4.50
6.25
2.44
3.89
4.37
1.17
Receivable days
71.69
82.46
161.24
22.23
28.76
28.43
55.98
42.71
29.22
92.44
Inventory Days
72.73
99.41
277.02
70.98
86.04
29.88
33.39
23.51
20.21
64.60
Payable days
25.63
22.94
116.90
34.65
31.67
14.65
23.44
13.20
10.09
38.47
Cash Conversion Cycle
118.79
158.93
321.36
58.56
83.13
43.66
65.92
53.03
39.33
118.56
Total Debt/Equity
1.10
1.17
1.57
1.77
1.73
0.97
0.76
0.41
0.38
0.24
Interest Cover
1.03
0.42
-0.28
1.37
1.87
4.71
1.49
4.11
1.69
-1.97

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.