Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Solvent Extraction

Rating :
86/99

BSE: 531069 | NSE: Not Listed

517.40
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  516.50
  •  527.00
  •  516.50
  •  527.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33
  •  2.96
  •  685.00
  •  157.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 168.71
  • 4.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 180.25
  • N/A
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.95%
  • 11.42%
  • 20.58%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.10
  • 16.92
  • 18.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 20.03
  • 11.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.56
  • 30.56
  • 25.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.37
  • 7.70
  • 7.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 0.84
  • 0.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.75
  • 6.83
  • 6.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
465.02
338.31
37.45%
454.71
353.64
28.58%
350.43
331.67
5.66%
405.41
324.30
25.01%
Expenses
453.22
332.87
36.16%
444.94
346.24
28.51%
336.74
322.69
4.35%
396.38
321.41
23.33%
EBITDA
11.80
5.44
116.91%
9.76
7.40
31.89%
13.69
8.97
52.62%
9.03
2.89
212.46%
EBIDTM
2.54%
1.61%
2.15%
2.09%
3.91%
2.71%
2.23%
0.89%
Other Income
0.01
1.19
-99.16%
1.98
0.01
19,700.00%
0.05
0.71
-92.96%
0.61
0.05
1,120.00%
Interest
-2.53
0.68
-
-3.21
2.44
-
4.19
0.00
0
0.74
-1.27
-
Depreciation
0.50
0.40
25.00%
0.54
0.40
35.00%
0.87
0.53
64.15%
0.40
0.37
8.11%
PBT
13.83
5.55
149.19%
14.41
4.57
215.32%
8.68
9.16
-5.24%
8.50
3.85
120.78%
Tax
3.49
0.72
384.72%
3.59
1.63
120.25%
2.31
3.04
-24.01%
2.14
1.55
38.06%
PAT
10.34
4.84
113.64%
10.82
2.95
266.78%
6.37
6.12
4.08%
6.37
2.30
176.96%
PATM
2.22%
1.43%
2.38%
0.83%
1.82%
1.85%
1.57%
0.71%
EPS
32.32
15.11
113.90%
33.82
9.21
267.21%
19.90
19.13
4.03%
19.89
7.20
176.25%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,675.57
1,447.78
1,225.90
878.82
687.23
662.63
767.94
Net Sales Growth
24.31%
18.10%
39.49%
27.88%
3.71%
-13.71%
 
Cost Of Goods Sold
1,525.78
1,312.89
1,111.34
781.97
605.91
587.52
651.92
Gross Profit
149.79
134.90
114.56
96.85
81.32
75.10
116.02
GP Margin
8.94%
9.32%
9.34%
11.02%
11.83%
11.33%
15.11%
Total Expenditure
1,631.28
1,412.23
1,200.18
858.61
671.43
648.36
754.90
Power & Fuel Cost
-
18.25
17.82
13.54
14.06
11.84
16.53
% Of Sales
-
1.26%
1.45%
1.54%
2.05%
1.79%
2.15%
Employee Cost
-
17.65
17.02
16.05
12.53
10.88
10.42
% Of Sales
-
1.22%
1.39%
1.83%
1.82%
1.64%
1.36%
Manufacturing Exp.
-
12.43
9.94
10.42
6.48
7.12
18.90
% Of Sales
-
0.86%
0.81%
1.19%
0.94%
1.07%
2.46%
General & Admin Exp.
-
32.67
30.46
29.33
22.98
23.42
40.24
% Of Sales
-
2.26%
2.48%
3.34%
3.34%
3.53%
5.24%
Selling & Distn. Exp.
-
16.24
12.08
5.64
7.34
5.22
14.37
% Of Sales
-
1.12%
0.99%
0.64%
1.07%
0.79%
1.87%
Miscellaneous Exp.
-
2.10
1.50
1.66
2.13
2.34
2.53
% Of Sales
-
0.15%
0.12%
0.19%
0.31%
0.35%
0.33%
EBITDA
44.28
35.55
25.72
20.21
15.80
14.27
13.04
EBITDA Margin
2.64%
2.46%
2.10%
2.30%
2.30%
2.15%
1.70%
Other Income
2.65
1.87
1.80
0.19
2.56
0.15
0.15
Interest
-0.81
8.05
6.72
2.77
3.30
5.26
5.87
Depreciation
2.31
2.05
1.59
1.51
1.40
1.41
1.54
PBT
45.42
27.32
19.22
16.12
13.66
7.75
5.78
Tax
11.53
6.79
6.48
5.85
4.71
2.35
1.14
Tax Rate
25.39%
24.85%
33.71%
36.29%
34.48%
30.32%
19.72%
PAT
33.90
20.52
12.73
10.26
8.95
5.41
4.64
PAT before Minority Interest
33.90
20.52
12.73
10.26
8.95
5.41
4.64
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.02%
1.42%
1.04%
1.17%
1.30%
0.82%
0.60%
PAT Growth
109.13%
61.19%
24.07%
14.64%
65.43%
16.59%
 
EPS
105.94
64.13
39.78
32.06
27.97
16.91
14.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
156.93
134.49
126.54
106.69
84.64
79.38
Share Capital
3.20
3.20
3.20
3.20
3.20
3.20
Total Reserves
153.72
131.28
123.33
103.48
81.44
76.17
Non-Current Liabilities
7.13
6.18
5.89
5.86
3.58
3.55
Secured Loans
0.00
0.00
0.06
0.10
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.30
2.41
2.26
1.95
1.86
1.73
Current Liabilities
119.95
101.93
113.41
77.23
83.72
80.09
Trade Payables
27.34
16.12
11.79
11.81
14.73
16.65
Other Current Liabilities
6.97
4.11
3.58
3.52
1.14
1.07
Short Term Borrowings
83.89
80.08
96.61
61.18
63.91
59.59
Short Term Provisions
1.75
1.61
1.43
0.73
3.95
2.78
Total Liabilities
284.01
242.60
245.84
189.78
171.94
163.02
Net Block
19.99
17.63
15.94
15.88
15.08
14.72
Gross Block
60.22
56.14
53.00
51.44
49.36
47.59
Accumulated Depreciation
40.24
38.51
37.06
35.56
34.28
32.87
Non Current Assets
95.38
86.97
86.67
76.84
42.33
42.29
Capital Work in Progress
11.24
9.63
9.64
9.52
9.52
9.86
Non Current Investment
60.70
57.00
60.31
50.76
17.06
17.06
Long Term Loans & Adv.
3.40
2.65
0.76
0.66
0.67
0.66
Other Non Current Assets
0.05
0.05
0.02
0.02
0.00
0.00
Current Assets
188.62
155.61
159.17
112.92
129.61
120.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
32.95
49.66
70.93
46.90
64.58
30.66
Sundry Debtors
34.46
46.21
51.18
28.49
25.57
28.97
Cash & Bank
72.35
33.69
7.14
13.66
14.02
12.69
Other Current Assets
48.87
2.48
7.07
7.18
25.44
48.41
Short Term Loans & Adv.
43.26
23.57
22.85
16.69
25.44
48.41
Net Current Assets
68.67
53.68
45.75
35.69
45.88
40.63
Total Assets
284.01
242.59
245.85
189.77
171.95
163.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
47.39
53.06
-37.54
22.65
3.69
44.15
PBT
27.47
19.22
16.12
13.66
7.75
5.78
Adjustment
8.00
6.69
4.35
2.53
6.51
7.64
Changes in Working Capital
19.45
34.47
-51.65
10.93
-7.77
31.78
Cash after chg. in Working capital
54.92
60.38
-31.17
27.11
6.50
45.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.53
-7.32
-6.36
-4.46
-2.81
-1.05
Other Direct Exp. Paid
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
Cash From Investing Activity
-5.50
-14.05
0.45
-17.71
-0.48
1.42
Net Fixed Assets
-5.69
-3.13
-1.68
-2.08
-1.43
Net Investments
-1.37
-1.68
-0.13
-28.15
0.00
Others
1.56
-9.24
2.26
12.52
0.95
Cash from Financing Activity
-6.64
-24.59
31.79
-5.02
-1.88
-46.09
Net Cash Inflow / Outflow
35.25
14.42
-5.30
-0.08
1.33
-0.52
Opening Cash & Equivalents
16.76
2.34
7.63
7.71
12.69
13.21
Closing Cash & Equivalent
52.01
16.76
2.34
7.63
14.02
12.69

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
490.16
420.07
395.23
333.22
259.54
243.01
ROA
7.79%
5.21%
4.71%
4.95%
3.23%
2.85%
ROE
14.08%
9.76%
8.80%
9.43%
6.72%
5.97%
ROCE
15.53%
11.85%
9.66%
10.77%
9.15%
8.48%
Fixed Asset Turnover
24.93
22.50
16.85
13.65
13.69
16.15
Receivable days
10.15
14.48
16.52
14.34
15.00
13.76
Inventory Days
10.40
17.92
24.44
29.57
26.20
14.56
Payable days
5.76
4.38
5.19
7.35
9.26
8.73
Cash Conversion Cycle
14.78
28.02
35.77
36.57
31.94
19.58
Total Debt/Equity
0.53
0.60
0.76
0.57
0.77
0.77
Interest Cover
4.39
3.86
6.82
5.13
2.47
1.99

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.