Nifty

:

22368.00

Sensex

:

73738.45

31.60 (0.14%)
650.12 (0.89%)

Login

Nifty
Sensex

:
:

22368.00
73738.45

31.60 (0.14%)
650.12 (0.89%)

India Gelatine & Chemicals Ltd.

Chemicals

Rating :

58/99

BSE: 531253 | NSE: Not Listed

Watchlist

NSE BSE

428.80

23-Apr-2024

Open
High
Low
Previous Close

438.40
438.40
420.00
426.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

140
15.50
513.95
236.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

302.13
8.96
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

300.06
1.17%
1.83

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.43
12.88
12.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.15
43.72
31.72

PAT CAGR (%)

10 Years
5 Years
3 Years

11.48
32.97
49.80

P:E (Median)

8 Years
5 Years
3 Years

14.00
11.88
13.14

P:BV (Average)

8 Years
5 Years
3 Years

1.05
1.05
1.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.28
6.57
7.02

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 47.85 56.39 -15.14% 48.73 47.33 2.96% 58.04 44.92 29.21% 56.55 52.37 7.98%
Expenses 40.27 46.11 -12.67% 41.14 41.64 -1.20% 45.64 40.45 12.83% 43.59 47.55 -8.33%
EBITDA 7.58 10.28 -26.26% 7.59 5.70 33.16% 12.40 4.47 177.40% 12.96 4.82 168.88%
EBIDTM 15.84% 18.23% 15.57% 12.04% 21.37% 9.96% 22.92% 9.21%
Other Income 2.54 1.19 113.45% 1.91 0.53 260.38% 2.14 0.53 303.77% 0.90 0.68 32.35%
Interest 0.13 0.26 -50.00% 0.20 0.07 185.71% 0.12 0.05 140.00% 0.27 0.14 92.86%
Depreciation 1.18 1.03 14.56% 1.19 0.93 27.96% 1.17 0.92 27.17% 0.97 0.92 5.43%
PBT 8.81 10.18 -13.46% 8.10 5.24 54.58% 13.25 4.03 228.78% 12.62 4.44 184.23%
Tax 1.00 2.51 -60.16% 2.58 1.19 116.81% 3.21 1.15 179.13% 3.31 1.21 173.55%
PAT 7.81 7.67 1.83% 5.52 4.04 36.63% 10.04 2.88 248.61% 9.31 3.23 188.24%
PATM 16.32% 13.60% 11.33% 8.54% 17.29% 6.42% 16.46% 6.17%
EPS 11.00 10.80 1.85% 7.77 5.69 36.56% 14.14 4.06 248.28% 13.11 4.55 188.13%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 211.17 205.20 159.84 143.87 131.91 111.99 97.75 74.40 94.25 115.45 120.93 Net Sales Growth 5.05% 28.38% 11.10% 9.07% 17.79% 14.57% 31.38% -21.06% -18.36% -4.53% Cost Of Goods Sold 85.08 85.40 82.27 78.50 59.04 49.80 45.65 30.76 46.84 53.38 49.69 Gross Profit 126.09 119.80 77.56 65.38 72.87 62.19 52.10 43.63 47.41 62.06 71.24 GP Margin 59.71% 58.38% 48.52% 45.44% 55.24% 55.53% 53.30% 58.64% 50.30% 53.75% 58.91% Total Expenditure 170.64 171.78 152.50 135.44 125.36 106.54 96.18 73.82 89.80 109.75 105.67 Power & Fuel Cost - 30.06 26.27 20.35 22.71 20.40 17.85 14.38 13.60 23.51 25.74 % Of Sales - 14.65% 16.44% 14.14% 17.22% 18.22% 18.26% 19.33% 14.43% 20.36% 21.29% Employee Cost - 13.21 10.53 10.03 9.89 9.51 4.29 3.64 5.84 4.84 3.91 % Of Sales - 6.44% 6.59% 6.97% 7.50% 8.49% 4.39% 4.89% 6.20% 4.19% 3.23% Manufacturing Exp. - 25.64 21.39 17.09 21.51 16.82 15.37 13.32 12.61 14.59 14.62 % Of Sales - 12.50% 13.38% 11.88% 16.31% 15.02% 15.72% 17.90% 13.38% 12.64% 12.09% General & Admin Exp. - 9.99 6.37 5.12 6.55 6.61 8.59 8.53 5.76 7.43 6.19 % Of Sales - 4.87% 3.99% 3.56% 4.97% 5.90% 8.79% 11.47% 6.11% 6.44% 5.12% Selling & Distn. Exp. - 7.26 5.24 4.01 3.97 3.13 2.73 2.88 4.97 5.79 5.49 % Of Sales - 3.54% 3.28% 2.79% 3.01% 2.79% 2.79% 3.87% 5.27% 5.02% 4.54% Miscellaneous Exp. - 0.22 0.42 0.34 1.69 0.27 1.70 0.29 0.19 0.21 5.49 % Of Sales - 0.11% 0.26% 0.24% 1.28% 0.24% 1.74% 0.39% 0.20% 0.18% 0.03% EBITDA 40.53 33.42 7.34 8.43 6.55 5.45 1.57 0.58 4.45 5.70 15.26 EBITDA Margin 19.19% 16.29% 4.59% 5.86% 4.97% 4.87% 1.61% 0.78% 4.72% 4.94% 12.62% Other Income 7.49 3.15 3.80 4.66 3.46 3.58 4.36 5.85 5.03 6.64 2.61 Interest 0.72 0.65 0.19 0.17 0.16 0.01 0.00 0.00 0.00 0.00 0.01 Depreciation 4.51 3.85 3.60 3.65 3.44 3.34 3.23 3.41 4.75 5.11 5.40 PBT 42.78 32.07 7.34 9.28 6.41 5.68 2.70 3.01 4.73 7.22 12.45 Tax 10.10 8.17 1.73 2.17 1.05 -0.07 0.44 -0.15 1.07 1.00 4.40 Tax Rate 23.61% 25.48% 23.57% 23.38% 16.38% -1.23% 16.30% -4.98% 22.62% 13.85% 35.34% PAT 32.68 23.90 5.61 7.11 5.36 5.75 2.26 3.17 3.66 6.22 8.06 PAT before Minority Interest 32.68 23.90 5.61 7.11 5.36 5.75 2.26 3.17 3.66 6.22 8.06 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.48% 11.65% 3.51% 4.94% 4.06% 5.13% 2.31% 4.26% 3.88% 5.39% 6.67% PAT Growth 83.39% 326.02% -21.10% 32.65% -6.78% 154.42% -28.71% -13.39% -41.16% -22.83% EPS 46.03 33.66 7.90 10.01 7.55 8.10 3.18 4.46 5.15 8.76 11.35

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 136.40 114.71 110.09 104.20 102.28 98.66 124.03 121.15 118.50 114.38 Share Capital 7.09 7.09 7.09 7.09 7.09 7.09 9.40 9.40 9.40 9.40 Total Reserves 129.31 107.61 103.00 97.11 95.18 91.57 114.63 111.75 109.10 104.98 Non-Current Liabilities 19.38 9.63 9.38 8.76 9.14 9.38 9.68 21.85 16.80 17.45 Secured Loans 7.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 6.93 5.50 5.12 4.53 3.77 2.34 2.06 14.03 8.81 8.36 Current Liabilities 24.17 11.96 7.18 10.54 4.75 7.44 6.99 13.55 18.41 16.10 Trade Payables 14.11 8.21 5.40 8.38 3.12 5.97 4.55 2.82 2.82 3.98 Other Current Liabilities 7.70 3.26 0.98 1.19 0.69 0.81 1.85 1.68 2.35 0.50 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 2.37 0.48 0.80 0.98 0.94 0.67 0.60 9.04 13.23 11.62 Total Liabilities 179.95 136.30 126.65 123.50 116.17 115.48 140.70 156.55 153.71 147.93 Net Block 59.95 41.04 40.42 42.66 41.52 42.02 43.90 45.22 47.29 49.14 Gross Block 149.96 131.07 126.80 128.66 124.96 122.52 121.73 120.37 118.64 115.28 Accumulated Depreciation 90.01 90.04 86.37 86.00 83.44 80.50 77.83 75.14 71.35 66.15 Non Current Assets 86.22 57.66 57.52 54.08 49.83 47.64 50.57 66.96 69.68 70.03 Capital Work in Progress 4.38 0.63 0.34 0.27 0.47 0.29 1.09 0.41 0.89 0.50 Non Current Investment 19.38 13.78 15.04 8.62 5.60 3.10 3.60 6.79 12.67 13.32 Long Term Loans & Adv. 1.59 1.96 1.72 2.53 2.23 2.23 1.99 14.54 8.82 6.19 Other Non Current Assets 0.92 0.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.88 Current Assets 93.74 78.63 69.14 69.42 66.34 67.85 90.13 89.59 84.04 77.90 Current Investments 23.13 18.83 18.56 19.35 24.63 27.07 32.50 0.00 0.00 0.00 Inventories 41.07 29.33 27.71 28.82 24.60 26.17 30.74 23.94 28.89 28.27 Sundry Debtors 13.78 11.52 9.32 6.42 5.27 4.49 4.53 6.10 3.91 6.36 Cash & Bank 9.13 6.18 6.05 7.17 5.58 3.34 8.62 40.56 30.64 12.79 Other Current Assets 6.63 0.89 1.70 1.35 6.26 6.78 13.74 19.01 20.60 30.47 Short Term Loans & Adv. 4.97 11.88 5.80 6.31 3.06 4.89 12.26 17.82 19.70 29.69 Net Current Assets 69.57 66.67 61.96 58.88 61.59 60.41 83.14 76.05 65.63 61.80 Total Assets 179.96 136.29 126.66 123.50 116.17 115.49 140.70 156.55 153.72 147.93

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 17.85 8.92 6.14 7.49 4.94 14.68 -4.31 3.80 17.00 -0.76 PBT 32.07 7.34 9.28 6.41 5.68 2.70 3.01 4.73 7.22 12.45 Adjustment 2.09 2.04 -0.21 2.51 0.81 0.82 -1.94 0.34 -1.45 2.82 Changes in Working Capital -10.74 1.79 -2.06 1.14 -0.76 11.73 -4.92 0.96 12.46 -11.78 Cash after chg. in Working capital 23.42 11.17 7.01 10.06 5.73 15.25 -3.84 6.04 18.23 3.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 Tax Paid -5.57 -2.25 -0.88 -2.57 -0.79 -0.57 -0.46 -2.23 -1.23 -4.25 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 -21.19 -7.93 -6.27 -3.10 -1.05 -19.16 -26.61 7.81 2.83 2.33 Net Fixed Assets -22.64 -4.56 1.79 -3.50 -2.62 0.01 -2.04 -1.25 -3.75 -0.80 Net Investments -9.90 0.99 -5.63 2.26 -0.06 5.93 -29.31 5.88 0.65 0.50 Others 11.35 -4.36 -2.43 -1.86 1.63 -25.10 4.74 3.18 5.93 2.63 Cash from Financing Activity 6.58 -1.85 -1.25 -3.15 -1.71 -0.80 -1.02 -1.70 -1.99 -3.41 Net Cash Inflow / Outflow 3.23 -0.86 -1.39 1.24 2.18 -5.28 -31.94 9.92 17.84 -1.84 Opening Cash & Equivalents 2.12 2.98 4.37 3.13 0.95 8.62 40.56 30.64 12.79 14.64 Closing Cash & Equivalent 5.35 2.12 2.98 4.37 3.13 3.34 8.62 40.56 30.64 12.79

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 192.33 161.73 155.23 146.93 144.21 139.11 131.95 128.88 126.07 121.69 ROA 15.11% 4.27% 5.68% 4.47% 4.97% 1.76% 2.13% 2.36% 4.12% 5.42% ROE 19.03% 4.99% 6.64% 5.19% 5.73% 2.03% 2.58% 3.06% 5.34% 7.23% ROCE 25.05% 6.70% 8.82% 6.36% 5.67% 2.42% 2.46% 3.95% 6.20% 11.18% Fixed Asset Turnover 1.46 1.24 1.13 1.04 0.91 0.80 0.62 0.80 1.00 1.07 Receivable days 22.50 23.79 19.97 16.18 15.91 16.80 25.65 19.11 16.11 21.17 Inventory Days 62.62 65.13 71.71 73.91 82.74 105.92 131.95 100.87 89.60 76.53 Payable days 47.69 30.20 32.03 16.74 17.27 20.82 17.94 12.55 11.35 14.42 Cash Conversion Cycle 37.42 58.72 59.64 73.35 81.38 101.90 139.65 107.44 94.36 83.28 Total Debt/Equity 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 50.41 39.43 56.07 41.55 462.89 613.55 773.85 2843.92 8645.41 1452.52

Top Investors:

investor education and protection fund authority ministry of corporate affairs

sunil pratapsinh mirani

Annual Reports:

News Update:

India Gelatine &Chem - Quarterly Results
9th Feb 2024, 17:25 PM

Read More

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.

Feedback