Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

Chemicals

Rating :
56/99

BSE: 543275 | NSE: ANURAS

1088.40
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1072
  •  1101.3
  •  1052.7
  •  1065.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  723328
  •  781272058
  •  1197
  •  601

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,412.31
  • 100.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,602.42
  • 0.07%
  • 3.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.18%
  • 3.43%
  • 25.54%
  • FII
  • DII
  • Others
  • 4.94%
  • 2.01%
  • 2.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.45
  • 12.12
  • -3.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.41
  • 15.40
  • -1.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.15
  • 5.84
  • -19.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 66.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.38

Earnings Forecasts:

(Updated: 04-10-2025)
Description
2024
2025
2026
2027
Adj EPS
8.5
12.53
22.45
30.42
P/E Ratio
128.05
86.86
48.48
35.78
Revenue
1402.33
1669.72
2063.47
2451.66
EBITDA
400.87
480.93
619.58
761.22
Net Income
93.35
136.8
242.51
328.93
ROA
1.89
2.51
4.24
6.02
P/B Ratio
4.20
3.78
3.52
3.19
ROE
3.33
4.48
7.43
9.08
FCFF
-544.85
77.73
185
193.92
FCFF Yield
-3.86
0.55
1.31
1.37
Net Debt
1238.68
1127.17
1298.2
1323.05
BVPS
259.28
287.76
309.24
340.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
485.83
254.20
91.12%
500.16
401.01
24.73%
390.14
295.52
32.02%
293.96
392.15
-25.04%
Expenses
361.54
201.02
79.85%
355.70
308.32
15.37%
265.84
216.44
22.82%
213.55
284.67
-24.98%
EBITDA
124.29
53.18
133.72%
144.45
92.69
55.84%
124.30
79.08
57.18%
80.42
107.48
-25.18%
EBIDTM
25.58%
20.92%
28.88%
23.11%
31.86%
26.76%
27.36%
27.41%
Other Income
4.91
6.07
-19.11%
5.54
12.04
-53.99%
-3.55
2.38
-
1.93
3.46
-44.22%
Interest
35.66
22.38
59.34%
31.22
26.07
19.75%
31.96
25.13
27.18%
26.66
20.43
30.49%
Depreciation
30.68
20.65
48.57%
30.66
20.74
47.83%
29.29
20.43
43.37%
21.68
19.85
9.22%
PBT
62.85
16.22
287.48%
88.12
57.91
52.17%
59.50
35.90
65.74%
34.02
70.66
-51.85%
Tax
14.39
4.01
258.85%
25.19
17.44
44.44%
5.29
9.88
-46.46%
3.40
21.97
-84.52%
PAT
48.46
12.21
296.89%
62.93
40.47
55.50%
54.21
26.02
108.34%
30.62
48.69
-37.11%
PATM
9.97%
4.80%
12.58%
10.09%
13.89%
8.80%
10.42%
12.42%
EPS
3.10
0.36
761.11%
4.05
2.82
43.62%
2.56
1.68
52.38%
1.52
3.78
-59.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Net Sales
1,670.09
1,436.97
1,475.07
1,601.90
1,073.77
810.89
528.88
287.80
Net Sales Growth
24.37%
-2.58%
-7.92%
49.18%
32.42%
53.32%
83.77%
 
Cost Of Goods Sold
746.16
604.49
614.39
703.56
369.90
338.96
210.53
118.17
Gross Profit
923.93
832.49
860.68
898.35
703.87
471.93
318.35
169.62
GP Margin
55.32%
57.93%
58.35%
56.08%
65.55%
58.20%
60.19%
58.94%
Total Expenditure
1,196.63
1,040.69
1,094.41
1,170.55
768.96
617.30
399.80
208.18
Power & Fuel Cost
-
1.44
1.17
0.77
0.00
0.00
0.00
20.10
% Of Sales
-
0.10%
0.08%
0.05%
0%
0%
0%
6.98%
Employee Cost
-
73.61
75.14
68.90
48.50
32.44
21.09
12.37
% Of Sales
-
5.12%
5.09%
4.30%
4.52%
4.00%
3.99%
4.30%
Manufacturing Exp.
-
245.76
295.92
294.85
288.27
202.75
130.04
10.38
% Of Sales
-
17.10%
20.06%
18.41%
26.85%
25.00%
24.59%
3.61%
General & Admin Exp.
-
70.05
71.72
62.88
38.58
26.03
21.48
12.85
% Of Sales
-
4.87%
4.86%
3.93%
3.59%
3.21%
4.06%
4.46%
Selling & Distn. Exp.
-
33.79
29.53
30.76
19.84
13.05
9.04
2.93
% Of Sales
-
2.35%
2.00%
1.92%
1.85%
1.61%
1.71%
1.02%
Miscellaneous Exp.
-
11.55
6.53
8.82
3.87
4.07
7.62
31.38
% Of Sales
-
0.80%
0.44%
0.55%
0.36%
0.50%
1.44%
10.90%
EBITDA
473.46
396.28
380.66
431.35
304.81
193.59
129.08
79.62
EBITDA Margin
28.35%
27.58%
25.81%
26.93%
28.39%
23.87%
24.41%
27.67%
Other Income
8.83
16.06
30.25
8.57
7.34
26.61
16.56
7.88
Interest
125.50
112.22
89.43
62.66
30.83
68.54
45.26
21.26
Depreciation
112.31
102.28
79.70
71.08
60.12
51.65
28.71
12.56
PBT
244.49
197.85
241.77
306.19
221.20
100.00
71.67
53.68
Tax
48.27
37.88
74.33
90.81
69.68
29.71
18.46
11.03
Tax Rate
19.74%
19.15%
30.74%
29.66%
31.50%
29.71%
25.76%
20.55%
PAT
196.22
93.35
128.60
180.85
152.18
70.30
53.21
42.65
PAT before Minority Interest
123.47
159.97
167.43
216.85
152.18
70.30
53.21
42.65
Minority Interest
-72.75
-66.62
-38.83
-36.00
0.00
0.00
0.00
0.00
PAT Margin
11.75%
6.50%
8.72%
11.29%
14.17%
8.67%
10.06%
14.82%
PAT Growth
54.03%
-27.41%
-28.89%
18.84%
116.47%
32.12%
24.76%
 
EPS
17.85
8.49
11.70
16.46
13.85
6.40
4.84
3.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
2,850.31
2,761.03
2,372.59
1,726.85
1,573.40
593.53
Share Capital
109.93
109.79
107.47
100.25
99.92
78.13
Total Reserves
2,646.59
2,556.78
2,254.15
1,622.45
1,472.85
515.41
Non-Current Liabilities
379.02
354.84
459.06
568.63
304.00
576.78
Secured Loans
171.18
191.26
280.24
360.52
58.01
265.21
Unsecured Loans
0.00
5.83
74.79
133.95
189.38
259.53
Long Term Provisions
1.89
1.49
1.10
0.00
0.00
0.00
Current Liabilities
1,808.20
1,316.17
810.79
595.07
429.10
499.73
Trade Payables
576.38
415.19
322.57
227.78
199.63
130.15
Other Current Liabilities
190.69
195.16
231.41
140.45
153.85
119.20
Short Term Borrowings
1,029.03
698.20
235.71
208.08
42.77
237.11
Short Term Provisions
12.11
7.63
21.10
18.75
32.85
13.26
Total Liabilities
5,268.87
4,601.67
3,777.92
2,890.55
2,306.50
1,670.04
Net Block
2,184.53
1,501.40
1,417.24
1,202.23
1,115.07
977.34
Gross Block
2,778.74
1,994.18
1,830.37
1,427.24
1,287.12
1,098.03
Accumulated Depreciation
594.21
492.78
413.14
225.01
172.06
120.69
Non Current Assets
2,695.85
2,375.05
1,666.73
1,443.92
1,207.54
1,112.53
Capital Work in Progress
216.16
609.35
120.34
43.70
43.22
100.95
Non Current Investment
1.57
1.45
1.42
148.82
0.02
0.40
Long Term Loans & Adv.
291.25
262.13
126.70
44.08
49.22
32.36
Other Non Current Assets
2.34
0.72
1.03
5.08
0.01
1.49
Current Assets
2,573.04
2,226.62
2,111.19
1,446.63
1,098.97
557.51
Current Investments
6.99
65.17
65.62
0.00
0.00
0.00
Inventories
1,451.50
1,055.32
931.47
863.19
492.22
297.04
Sundry Debtors
733.76
579.39
415.08
280.10
205.49
129.49
Cash & Bank
127.72
289.26
564.30
209.71
295.71
26.83
Other Current Assets
253.07
29.55
23.80
12.17
105.55
104.14
Short Term Loans & Adv.
222.90
207.93
110.92
81.46
78.24
89.08
Net Current Assets
764.83
910.45
1,300.40
851.56
669.87
57.78
Total Assets
5,268.89
4,601.67
3,777.92
2,890.55
2,306.51
1,670.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
-30.13
59.03
292.07
-171.23
1.46
94.94
PBT
197.85
241.77
307.66
221.20
100.00
71.67
Adjustment
206.53
146.58
149.34
84.90
119.65
80.94
Changes in Working Capital
-391.73
-282.07
-95.67
-441.57
-200.63
-48.44
Cash after chg. in Working capital
12.65
106.27
361.34
-135.47
19.02
104.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.77
-47.24
-69.27
-35.76
-17.56
-9.23
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
-329.91
-392.11
-522.66
-412.04
-193.08
-178.20
Net Fixed Assets
-289.65
-571.75
-177.70
-140.45
-130.78
Net Investments
-0.05
-0.99
-10.28
-148.14
0.40
Others
-40.21
180.63
-334.68
-123.45
-62.70
Cash from Financing Activity
223.27
395.07
370.64
384.36
415.77
101.87
Net Cash Inflow / Outflow
-136.76
61.99
140.06
-198.91
224.15
18.62
Opening Cash & Equivalents
249.80
187.81
47.75
241.17
17.02
-1.60
Closing Cash & Equivalent
113.05
249.80
187.81
42.26
241.17
17.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Book Value (Rs.)
250.75
242.89
219.76
171.85
157.40
113.08
29.45
ROA
3.24%
4.00%
6.50%
5.86%
3.54%
3.55%
8.86%
ROE
5.90%
6.66%
10.62%
9.24%
6.58%
10.15%
28.96%
ROCE
7.80%
9.54%
13.03%
11.27%
10.00%
9.03%
17.59%
Fixed Asset Turnover
0.60
0.77
0.98
0.79
0.68
0.56
1.00
Receivable days
166.77
123.04
79.20
82.53
75.39
86.30
25.98
Inventory Days
318.37
245.81
204.46
230.37
177.63
169.92
90.26
Payable days
299.36
219.15
142.76
210.87
177.56
83.14
82.49
Cash Conversion Cycle
185.79
149.70
140.90
102.03
75.47
173.07
33.75
Total Debt/Equity
0.48
0.38
0.33
0.46
0.25
1.38
1.89
Interest Cover
2.76
3.70
5.91
8.20
2.46
2.58
3.53

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.