Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Chemicals

Rating :
49/99

BSE: 530871 | NSE: Not Listed

242.00
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  245.00
  •  245.00
  •  237.10
  •  243.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4
  •  0.02
  •  390.00
  •  215.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 325.45
  • 20.11
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 319.18
  • 0.83%
  • 1.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.90%
  • 6.76%
  • 24.71%
  • FII
  • DII
  • Others
  • 0.35%
  • 0.00%
  • 4.28%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.58
  • 0.07
  • 1.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.63
  • -1.01
  • 8.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.19
  • 7.25
  • -3.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.05
  • 20.48
  • 22.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 1.58
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 10.57
  • 12.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
71.11
89.50
-20.55%
76.18
102.12
-25.40%
72.05
79.35
-9.20%
63.58
74.57
-14.74%
Expenses
65.61
81.75
-19.74%
68.78
92.64
-25.76%
65.67
74.10
-11.38%
59.60
70.34
-15.27%
EBITDA
5.50
7.75
-29.03%
7.39
9.49
-22.13%
6.37
5.25
21.33%
3.98
4.23
-5.91%
EBIDTM
7.74%
8.66%
9.71%
9.29%
8.85%
6.62%
6.26%
5.67%
Other Income
1.40
0.78
79.49%
2.06
0.44
368.18%
0.47
3.80
-87.63%
0.62
2.82
-78.01%
Interest
0.26
0.17
52.94%
0.27
0.48
-43.75%
0.18
0.22
-18.18%
0.16
0.24
-33.33%
Depreciation
1.04
1.05
-0.95%
1.04
1.09
-4.59%
1.09
1.07
1.87%
1.06
0.98
8.16%
PBT
5.60
7.31
-23.39%
8.15
8.35
-2.40%
5.57
7.76
-28.22%
3.38
5.84
-42.12%
Tax
1.48
1.66
-10.84%
1.88
0.76
147.37%
1.14
1.52
-25.00%
-0.10
1.23
-
PAT
4.12
5.65
-27.08%
6.27
7.59
-17.39%
4.43
6.25
-29.12%
3.48
4.60
-24.35%
PATM
5.80%
6.32%
8.23%
7.43%
6.15%
7.87%
5.47%
6.18%
EPS
3.01
3.85
-21.82%
3.61
5.12
-29.49%
3.03
4.29
-29.37%
2.38
3.10
-23.23%

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 10
Net Sales
282.92
301.31
327.47
290.79
271.05
300.23
274.46
262.32
228.45
207.57
175.05
Net Sales Growth
-18.12%
-7.99%
12.61%
7.28%
-9.72%
9.39%
4.63%
14.83%
10.06%
18.58%
 
Cost Of Goods Sold
151.61
156.65
193.76
173.32
166.49
169.97
157.81
158.37
134.51
120.73
100.20
Gross Profit
131.31
144.66
133.72
117.47
104.55
130.26
116.66
103.95
93.94
86.85
74.84
GP Margin
46.41%
48.01%
40.83%
40.40%
38.57%
43.39%
42.51%
39.63%
41.12%
41.84%
42.75%
Total Expenditure
259.66
276.36
314.24
273.89
260.02
273.98
253.63
244.58
206.58
182.35
151.61
Power & Fuel Cost
-
1.56
1.45
1.38
1.43
1.23
1.34
1.40
1.07
1.06
0.90
% Of Sales
-
0.52%
0.44%
0.47%
0.53%
0.41%
0.49%
0.53%
0.47%
0.51%
0.51%
Employee Cost
-
49.41
41.65
36.91
32.96
37.73
34.63
29.48
23.97
19.37
16.63
% Of Sales
-
16.40%
12.72%
12.69%
12.16%
12.57%
12.62%
11.24%
10.49%
9.33%
9.50%
Manufacturing Exp.
-
28.17
27.43
27.98
24.89
27.96
27.28
24.59
21.31
17.11
15.19
% Of Sales
-
9.35%
8.38%
9.62%
9.18%
9.31%
9.94%
9.37%
9.33%
8.24%
8.68%
General & Admin Exp.
-
18.52
24.20
22.50
17.26
17.09
14.54
14.68
12.46
11.11
9.08
% Of Sales
-
6.15%
7.39%
7.74%
6.37%
5.69%
5.30%
5.60%
5.45%
5.35%
5.19%
Selling & Distn. Exp.
-
18.08
12.99
10.37
10.78
17.24
14.87
12.77
10.91
10.00
7.79
% Of Sales
-
6.00%
3.97%
3.57%
3.98%
5.74%
5.42%
4.87%
4.78%
4.82%
4.45%
Miscellaneous Exp.
-
3.98
12.76
1.44
6.20
2.75
3.18
3.29
2.35
2.97
7.79
% Of Sales
-
1.32%
3.90%
0.50%
2.29%
0.92%
1.16%
1.25%
1.03%
1.43%
1.03%
EBITDA
23.24
24.95
13.23
16.90
11.03
26.25
20.83
17.74
21.87
25.22
23.44
EBITDA Margin
8.21%
8.28%
4.04%
5.81%
4.07%
8.74%
7.59%
6.76%
9.57%
12.15%
13.39%
Other Income
4.55
4.48
19.96
18.30
33.46
1.76
1.21
4.95
4.42
4.09
3.72
Interest
0.87
0.78
1.18
1.17
1.81
3.61
4.03
4.52
3.64
3.11
3.04
Depreciation
4.23
4.24
4.11
3.82
3.55
4.32
2.81
2.59
2.10
1.86
1.75
PBT
22.70
24.41
27.90
30.21
39.14
20.08
15.19
15.58
20.56
24.35
22.37
Tax
4.40
4.57
4.34
7.36
38.37
5.82
5.98
7.88
6.73
8.19
7.81
Tax Rate
19.38%
18.72%
15.56%
24.36%
19.69%
28.98%
39.37%
50.58%
32.73%
33.63%
34.91%
PAT
18.30
17.33
21.97
19.33
153.66
12.21
7.74
7.07
12.54
13.65
12.66
PAT before Minority Interest
16.18
19.84
23.57
22.86
156.47
14.26
9.21
7.69
13.83
16.16
14.56
Minority Interest
-2.12
-2.51
-1.60
-3.53
-2.81
-2.05
-1.47
-0.62
-1.29
-2.51
-1.90
PAT Margin
6.47%
5.75%
6.71%
6.65%
56.69%
4.07%
2.82%
2.70%
5.49%
6.58%
7.23%
PAT Growth
-24.03%
-21.12%
13.66%
-87.42%
1,158.48%
57.75%
9.48%
-43.62%
-8.13%
7.82%
 
Unadjusted EPS
12.03
12.88
16.34
14.40
115.04
18.59
11.65
11.13
19.70
21.25
19.49

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 10
Shareholder's Funds
261.44
248.35
230.08
206.43
95.49
86.27
81.45
73.29
69.53
50.67
Share Capital
6.72
6.72
6.72
6.70
6.66
6.66
6.66
6.36
6.36
6.36
Total Reserves
254.72
241.62
223.35
199.57
88.40
79.45
74.69
65.55
63.17
44.31
Non-Current Liabilities
0.33
3.36
6.85
4.04
6.53
13.94
13.67
13.49
12.27
24.77
Secured Loans
0.00
0.00
0.00
0.00
0.80
1.60
2.40
4.64
4.25
18.77
Unsecured Loans
0.52
0.49
0.42
0.63
1.20
8.09
6.54
6.08
4.53
3.89
Long Term Provisions
1.35
1.51
1.18
0.94
1.91
0.99
1.27
1.06
0.94
0.00
Current Liabilities
54.89
71.76
66.47
64.30
88.54
92.35
78.35
79.09
58.21
39.57
Trade Payables
36.11
51.09
44.90
42.58
48.60
53.20
44.27
38.11
31.76
36.02
Other Current Liabilities
9.88
9.22
11.35
9.08
15.92
13.28
10.68
15.28
10.19
0.03
Short Term Borrowings
6.18
8.60
8.47
10.14
19.67
21.05
18.74
21.87
12.40
0.00
Short Term Provisions
2.71
2.86
1.75
2.51
4.35
4.82
4.65
3.84
3.86
3.53
Total Liabilities
320.71
325.15
320.57
288.82
203.10
205.17
183.14
175.33
140.72
121.09
Net Block
109.22
108.14
49.13
47.14
51.47
53.61
47.20
41.23
33.09
31.56
Gross Block
118.66
113.88
52.62
68.04
71.42
68.84
60.07
52.27
42.06
39.28
Accumulated Depreciation
9.44
5.74
3.50
20.90
19.95
15.23
12.88
11.04
8.97
7.72
Non Current Assets
151.59
172.16
124.92
118.33
61.68
60.92
56.21
52.33
37.64
33.82
Capital Work in Progress
2.02
0.67
1.67
1.74
3.39
3.12
4.73
6.25
0.27
1.56
Non Current Investment
24.05
51.81
68.37
65.43
0.77
0.56
0.50
0.49
0.53
0.70
Long Term Loans & Adv.
4.94
4.51
2.43
3.52
2.87
2.46
2.15
2.21
1.83
0.00
Other Non Current Assets
11.37
7.04
3.33
0.50
3.17
1.17
1.63
2.16
1.94
0.00
Current Assets
169.12
152.99
195.65
170.50
141.42
144.25
126.93
123.00
103.08
87.28
Current Investments
34.11
24.66
81.51
22.55
0.01
0.01
0.09
0.08
0.08
0.00
Inventories
24.71
24.54
28.02
22.86
30.50
34.77
32.76
31.70
25.78
19.53
Sundry Debtors
90.82
80.77
67.24
57.67
86.05
86.81
71.70
63.07
60.02
51.59
Cash & Bank
12.98
17.56
14.35
16.81
16.08
12.63
13.05
20.81
12.17
10.82
Other Current Assets
6.49
0.73
0.69
48.03
8.79
10.04
9.33
7.33
5.03
5.33
Short Term Loans & Adv.
5.61
4.72
3.85
2.58
8.25
9.39
8.82
6.83
4.76
5.17
Net Current Assets
114.23
81.22
129.18
106.19
52.88
51.90
48.58
43.91
44.87
47.70
Total Assets
320.71
325.15
320.57
288.83
203.10
205.17
183.14
175.33
140.72
121.10

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 10
Cash From Operating Activity
-12.21
-12.28
4.89
-26.73
24.21
9.67
6.55
19.01
7.02
25.04
PBT
24.41
27.90
30.21
194.84
20.08
15.19
15.77
20.58
24.80
22.33
Adjustment
1.94
-21.05
-9.64
-213.88
7.74
7.47
6.06
5.96
5.11
5.25
Changes in Working Capital
-29.17
-9.69
-9.72
30.55
4.01
-7.08
-8.86
0.56
-14.80
0.50
Cash after chg. in Working capital
-2.83
-2.84
10.85
11.51
31.84
15.58
12.96
27.09
15.12
28.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.38
-9.44
-5.96
-38.24
-7.63
-5.91
-6.41
-8.08
-8.10
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
13.78
19.15
-0.28
51.51
-3.06
-6.00
-6.59
-16.26
-2.17
-8.56
Net Fixed Assets
-2.08
0.72
13.40
-2.98
-1.68
-4.34
-4.82
-13.80
-1.61
-1.98
Net Investments
16.15
-6.76
-61.65
-85.11
0.00
-5.13
-0.59
-0.55
-0.49
-6.54
Others
-0.29
25.19
47.97
139.60
-1.38
3.47
-1.18
-1.91
-0.07
-0.04
Cash from Financing Activity
-6.16
-3.65
-2.77
-24.06
-17.69
-4.09
-7.72
5.89
-3.50
-8.98
Net Cash Inflow / Outflow
-4.59
3.21
1.84
0.73
3.45
-0.42
-7.76
8.64
1.35
7.50
Opening Cash & Equivalents
17.56
14.35
12.51
16.08
12.63
13.05
20.81
12.17
10.82
2.04
Closing Cash & Equivalent
12.98
17.56
14.35
16.81
16.08
12.63
13.05
20.81
12.17
10.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
194.40
184.67
171.09
154.00
71.37
64.24
60.65
56.08
54.19
39.35
ROA
6.14%
7.30%
7.50%
63.62%
6.98%
4.74%
4.29%
8.75%
12.34%
13.22%
ROE
7.78%
9.85%
10.48%
103.85%
15.79%
11.07%
10.12%
19.72%
27.16%
32.51%
ROCE
9.58%
11.72%
13.76%
116.49%
19.80%
16.77%
18.29%
23.87%
33.07%
37.67%
Fixed Asset Turnover
2.59
4.01
5.32
4.41
4.88
4.85
5.39
5.49
5.56
5.34
Receivable days
103.93
80.82
71.05
85.20
92.15
92.50
81.27
86.80
90.01
91.05
Inventory Days
29.83
28.70
28.94
31.63
34.80
39.41
38.87
40.53
36.54
35.09
Payable days
60.29
62.59
62.47
68.68
71.78
72.97
64.99
64.42
71.71
82.71
Cash Conversion Cycle
73.48
46.93
37.52
48.15
55.16
58.94
55.15
62.91
54.84
43.44
Total Debt/Equity
0.03
0.04
0.04
0.05
0.26
0.39
0.36
0.51
0.35
0.45
Interest Cover
32.21
24.60
26.90
108.43
6.56
4.77
4.45
6.65
8.83
8.37

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.