Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Chemicals

Rating :
56/99

BSE: 524208 | NSE: AARTIIND

1010.10
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1025.00
  •  1035.85
  •  999.20
  •  1021.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  633115
  •  6438.56
  •  1168.00
  •  487.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 36,612.91
  • 60.40
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 39,044.43
  • 0.15%
  • 7.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.21%
  • 1.01%
  • 25.75%
  • FII
  • DII
  • Others
  • 11.86%
  • 14.36%
  • 2.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.41
  • 7.33
  • 2.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.69
  • 8.48
  • 0.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.39
  • 10.64
  • 2.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.54
  • 31.19
  • 36.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 6.22
  • 6.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.30
  • 19.39
  • 22.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,316.76
937.33
40.48%
1,209.35
1,076.15
12.38%
1,186.78
1,083.63
9.52%
1,172.64
988.10
18.68%
Expenses
1,002.95
755.34
32.78%
949.05
857.22
10.71%
901.83
829.42
8.73%
918.35
734.02
25.11%
EBITDA
313.81
181.99
72.43%
260.30
218.93
18.90%
284.95
254.21
12.09%
254.29
254.08
0.08%
EBIDTM
20.87%
17.58%
19.33%
18.40%
21.74%
20.86%
19.11%
23.60%
Other Income
0.05
0.22
-77.27%
0.01
0.42
-97.62%
0.43
0.37
16.22%
0.04
5.58
-99.28%
Interest
38.29
25.32
51.22%
21.62
33.98
-36.37%
17.28
28.71
-39.81%
22.15
31.09
-28.76%
Depreciation
68.59
51.99
31.93%
65.64
49.28
33.20%
58.66
47.04
24.70%
55.02
45.68
20.45%
PBT
206.98
104.90
97.31%
173.05
136.09
27.16%
209.44
178.83
17.12%
177.16
182.89
-3.13%
Tax
41.90
21.70
93.09%
33.71
25.74
30.96%
40.26
36.12
11.46%
33.66
31.11
8.20%
PAT
165.08
83.20
98.41%
139.34
110.35
26.27%
169.18
142.71
18.55%
143.50
151.78
-5.46%
PATM
10.98%
8.04%
10.35%
9.27%
12.90%
11.71%
10.79%
14.10%
EPS
4.55
2.35
93.62%
3.91
3.17
23.34%
4.74
4.01
18.20%
4.02
16.94
-76.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
4,885.53
4,506.10
4,186.31
4,167.56
3,806.06
3,163.46
3,006.59
2,907.96
2,632.49
2,096.25
1,673.31
Net Sales Growth
19.59%
7.64%
0.45%
9.50%
20.31%
5.22%
3.39%
10.46%
25.58%
25.28%
 
Cost Of Goods Sold
2,291.66
1,801.48
1,757.04
1,847.63
1,900.67
1,535.63
1,573.32
1,641.77
1,503.34
1,283.25
961.39
Gross Profit
2,593.87
2,704.62
2,429.27
2,319.93
1,905.39
1,627.83
1,433.27
1,266.19
1,129.15
813.00
711.92
GP Margin
53.09%
60.02%
58.03%
55.67%
50.06%
51.46%
47.67%
43.54%
42.89%
38.78%
42.55%
Total Expenditure
3,772.18
3,524.57
3,208.98
3,202.47
3,106.94
2,509.96
2,434.32
2,442.27
2,231.01
1,735.04
1,424.03
Power & Fuel Cost
-
318.23
297.31
301.88
290.76
220.72
200.14
186.98
167.02
62.14
131.52
% Of Sales
-
7.06%
7.10%
7.24%
7.64%
6.98%
6.66%
6.43%
6.34%
2.96%
7.86%
Employee Cost
-
371.38
305.22
242.82
190.14
152.28
120.70
93.65
78.76
56.38
42.49
% Of Sales
-
8.24%
7.29%
5.83%
5.00%
4.81%
4.01%
3.22%
2.99%
2.69%
2.54%
Manufacturing Exp.
-
744.70
620.88
560.43
499.39
411.34
358.00
327.70
293.38
173.08
179.87
% Of Sales
-
16.53%
14.83%
13.45%
13.12%
13.00%
11.91%
11.27%
11.14%
8.26%
10.75%
General & Admin Exp.
-
52.11
45.08
42.02
39.70
38.51
35.16
20.05
24.31
27.21
16.66
% Of Sales
-
1.16%
1.08%
1.01%
1.04%
1.22%
1.17%
0.69%
0.92%
1.30%
1.00%
Selling & Distn. Exp.
-
221.29
170.35
191.52
176.08
142.01
134.12
167.86
158.42
127.41
88.02
% Of Sales
-
4.91%
4.07%
4.60%
4.63%
4.49%
4.46%
5.77%
6.02%
6.08%
5.26%
Miscellaneous Exp.
-
15.38
13.10
16.17
10.20
9.47
12.88
4.26
5.77
5.57
88.02
% Of Sales
-
0.34%
0.31%
0.39%
0.27%
0.30%
0.43%
0.15%
0.22%
0.27%
0.24%
EBITDA
1,113.35
981.53
977.33
965.09
699.12
653.50
572.27
465.69
401.48
361.21
249.28
EBITDA Margin
22.79%
21.78%
23.35%
23.16%
18.37%
20.66%
19.03%
16.01%
15.25%
17.23%
14.90%
Other Income
0.53
0.70
8.84
2.10
7.77
1.96
5.94
5.53
10.97
3.76
3.61
Interest
99.34
86.37
124.78
182.54
131.65
117.34
116.98
137.97
117.84
95.37
71.84
Depreciation
247.91
231.31
185.21
162.68
146.23
122.52
98.50
81.98
88.52
82.84
54.85
PBT
766.63
664.55
676.18
621.97
429.01
415.60
362.73
251.27
206.09
186.76
126.19
Tax
149.53
129.33
129.42
117.80
82.88
88.06
94.63
61.03
54.03
53.76
36.16
Tax Rate
19.50%
19.46%
19.14%
18.94%
19.32%
21.19%
26.09%
23.96%
26.22%
28.79%
28.66%
PAT
617.10
523.47
536.08
491.73
332.96
315.78
256.88
191.98
151.56
132.00
88.95
PAT before Minority Interest
606.47
535.22
546.76
504.17
346.13
327.54
268.10
193.72
152.07
133.00
90.03
Minority Interest
-10.63
-11.75
-10.68
-12.44
-13.17
-11.76
-11.22
-1.74
-0.51
-1.00
-1.08
PAT Margin
12.63%
11.62%
12.81%
11.80%
8.75%
9.98%
8.54%
6.60%
5.76%
6.30%
5.32%
PAT Growth
26.44%
-2.35%
9.02%
47.68%
5.44%
22.93%
33.81%
26.67%
14.82%
48.40%
 
EPS
17.02
14.44
14.79
13.56
9.19
8.71
7.09
5.30
4.18
3.64
2.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
3,502.90
2,978.77
2,630.77
1,578.43
1,362.47
1,137.30
1,016.41
870.76
756.26
590.11
Share Capital
87.12
87.12
43.33
40.65
41.06
41.66
44.30
44.30
39.56
39.56
Total Reserves
3,415.78
2,891.65
2,587.22
1,537.78
1,321.41
1,095.64
972.11
826.46
711.96
550.55
Non-Current Liabilities
1,726.40
1,342.74
1,211.05
1,149.68
752.33
654.00
827.75
607.80
408.90
333.93
Secured Loans
1,268.05
580.84
814.80
908.27
596.44
526.76
419.06
255.25
116.84
102.69
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.43
0.82
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
305.85
260.57
220.53
174.62
Current Liabilities
2,400.14
1,916.37
1,932.17
1,586.32
1,320.40
1,123.09
1,087.80
1,187.31
1,006.58
732.53
Trade Payables
576.33
345.16
279.28
357.49
299.72
305.19
248.83
368.96
227.08
177.72
Other Current Liabilities
559.62
301.63
319.64
185.31
153.56
91.00
156.60
101.61
64.51
48.17
Short Term Borrowings
1,224.07
1,229.67
1,290.83
1,012.48
839.29
706.40
648.32
686.84
687.27
484.54
Short Term Provisions
40.12
39.91
42.42
31.04
27.83
20.50
34.05
29.90
27.72
22.10
Total Liabilities
7,641.68
6,332.50
5,857.94
4,391.45
3,499.05
2,966.48
2,937.82
2,670.13
2,175.99
1,659.82
Net Block
3,592.58
2,468.49
2,146.67
1,997.89
1,697.02
1,245.96
966.93
826.23
673.65
443.40
Gross Block
5,155.49
3,837.04
3,361.79
3,100.68
2,654.61
2,081.44
1,685.10
1,477.03
1,236.79
854.85
Accumulated Depreciation
1,562.91
1,368.55
1,215.12
1,102.79
957.59
835.48
718.17
650.80
563.14
411.45
Non Current Assets
5,274.08
4,327.63
3,280.83
2,706.52
2,181.86
1,732.49
1,740.16
1,445.29
1,156.39
834.64
Capital Work in Progress
1,297.91
1,417.64
794.57
436.23
269.52
313.01
192.97
117.44
68.69
54.42
Non Current Investment
63.52
37.01
33.16
47.22
46.96
41.26
139.20
117.24
95.42
93.57
Long Term Loans & Adv.
320.07
404.49
306.43
225.18
168.36
132.26
441.06
384.38
318.63
243.25
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2,367.60
2,004.87
2,577.11
1,684.93
1,317.19
1,233.99
1,197.66
1,224.84
1,019.60
825.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
935.68
835.68
771.79
747.29
571.41
495.19
551.73
606.12
462.15
325.86
Sundry Debtors
793.73
753.44
776.04
654.75
524.67
523.40
438.98
443.20
429.01
406.98
Cash & Bank
412.32
247.29
804.20
32.10
28.50
28.99
33.71
14.85
12.42
10.56
Other Current Assets
225.87
32.80
34.42
25.99
192.61
186.41
173.24
160.66
116.02
81.78
Short Term Loans & Adv.
187.48
135.66
190.66
224.80
168.70
167.92
140.93
131.08
90.57
61.65
Net Current Assets
-32.54
88.50
644.94
98.61
-3.21
110.90
109.86
37.53
13.02
92.65
Total Assets
7,641.68
6,332.50
5,857.94
4,391.45
3,499.05
2,966.48
2,937.82
2,670.13
2,175.99
1,659.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
872.71
1,102.06
736.20
334.90
470.07
573.58
339.50
315.01
229.76
120.80
PBT
664.55
676.18
621.97
429.01
415.60
362.73
251.27
206.09
186.76
126.19
Adjustment
312.01
299.50
344.12
268.02
238.81
212.25
215.30
195.50
176.67
124.05
Changes in Working Capital
-7.23
290.22
-99.15
-263.31
-86.88
96.43
-68.82
-34.02
-73.68
-85.65
Cash after chg. in Working capital
969.33
1,265.90
866.94
433.72
567.53
671.41
397.75
367.58
289.75
164.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-96.62
-163.84
-130.74
-98.82
-97.46
-97.83
-58.25
-52.57
-59.99
-43.81
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
-1,322.14
-1,124.06
-797.00
-610.38
-528.86
-451.95
-297.68
-290.83
-229.42
-131.31
Net Fixed Assets
-1,307.56
-1,086.57
-612.23
-577.24
-471.36
-444.98
-291.82
-256.57
-388.52
-131.11
Net Investments
0.90
-3.81
22.55
5.80
-5.71
7.25
-30.99
-13.65
2.47
-2.31
Others
-15.48
-33.68
-207.32
-38.94
-51.79
-14.22
25.13
-20.61
156.63
2.11
Cash from Financing Activity
614.46
-534.91
832.93
279.07
58.30
-128.44
-22.96
-21.74
0.90
11.14
Net Cash Inflow / Outflow
165.03
-556.91
772.13
3.59
-0.49
-6.81
18.86
2.43
1.23
0.63
Opening Cash & Equivalents
247.29
804.20
32.07
28.50
28.99
33.71
14.85
12.42
10.56
12.86
Closing Cash & Equivalent
412.32
247.29
804.20
32.09
28.50
28.99
33.71
14.85
12.42
10.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
100.50
85.46
151.74
97.04
82.92
68.25
57.33
49.14
47.49
37.29
ROA
7.66%
8.97%
9.84%
8.77%
10.13%
9.08%
6.91%
6.28%
6.93%
5.89%
ROE
16.52%
19.50%
23.96%
23.55%
26.21%
24.90%
20.54%
18.75%
19.83%
16.44%
ROCE
13.15%
15.85%
18.51%
17.02%
19.91%
20.65%
19.03%
18.43%
19.99%
17.56%
Fixed Asset Turnover
1.12
1.28
1.46
1.32
1.34
1.60
1.97
2.08
2.17
2.18
Receivable days
56.21
60.41
55.49
56.55
60.46
58.42
51.56
56.38
67.09
75.57
Inventory Days
64.36
63.49
58.92
63.23
61.53
63.55
67.67
69.06
63.24
63.36
Payable days
45.24
34.03
34.57
36.64
42.46
40.88
44.98
47.01
40.13
38.82
Cash Conversion Cycle
75.33
89.87
79.84
83.14
79.54
81.09
74.25
78.43
90.21
100.11
Total Debt/Equity
0.81
0.70
0.91
1.32
1.15
1.14
1.18
1.19
1.13
1.06
Interest Cover
8.69
6.42
4.41
4.26
4.54
4.10
2.85
2.75
2.96
2.76

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.