Nifty
Sensex
:
:
25244.75
82755.51
200.40 (0.80%)
700.40 (0.85%)

Chemicals

Rating :
59/99

BSE: 543275 | NSE: ANURAS

1133.80
25-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1147.9
  •  1152.4
  •  1126.6
  •  1147.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  95812
  •  109533079.9
  •  1155
  •  601

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,446.98
  • 133.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,637.08
  • N/A
  • 4.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.18%
  • 2.04%
  • 27.58%
  • FII
  • DII
  • Others
  • 6.47%
  • 2.01%
  • 0.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.28
  • 22.77
  • 11.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.30
  • 24.15
  • 4.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 19.30
  • -5.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 62.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.68

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
11.89
8.5
13.6
22.45
P/E Ratio
95.36
133.39
83.37
50.50
Revenue
1443
1437
1599
2004
EBITDA
381
401
435
553
Net Income
129
93
151
249
ROA
3.1
1.9
4.1
5.5
P/B Ratio
4.55
4.37
3.97
3.69
ROE
5.01
3.33
5.37
8.01
FCFF
-739
-545
55
-38
FCFF Yield
-5.98
-4.41
0.44
-0.3
Net Debt
716
1239
912
873
BVPS
249.26
259.28
285.93
307.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
500.16
401.01
24.73%
390.14
295.52
32.02%
293.96
392.15
-25.04%
254.20
386.39
-34.21%
Expenses
355.70
308.32
15.37%
265.84
216.44
22.82%
213.55
284.67
-24.98%
201.02
284.98
-29.46%
EBITDA
144.45
92.69
55.84%
124.30
79.08
57.18%
80.42
107.48
-25.18%
53.18
101.41
-47.56%
EBIDTM
28.88%
23.11%
31.86%
26.76%
27.36%
27.41%
20.92%
26.25%
Other Income
5.54
12.04
-53.99%
-3.55
2.38
-
1.93
3.46
-44.22%
6.07
12.37
-50.93%
Interest
31.22
26.07
19.75%
31.96
25.13
27.18%
26.66
20.43
30.49%
22.38
17.80
25.73%
Depreciation
30.66
20.74
47.83%
29.29
20.43
43.37%
21.68
19.85
9.22%
20.65
18.68
10.55%
PBT
88.12
57.91
52.17%
59.50
35.90
65.74%
34.02
70.66
-51.85%
16.22
77.30
-79.02%
Tax
25.19
17.44
44.44%
5.29
9.88
-46.46%
3.40
21.97
-84.52%
4.01
25.05
-83.99%
PAT
62.93
40.47
55.50%
54.21
26.02
108.34%
30.62
48.69
-37.11%
12.21
52.25
-76.63%
PATM
12.58%
10.09%
13.89%
8.80%
10.42%
12.42%
4.80%
13.52%
EPS
4.05
2.82
43.62%
2.56
1.68
52.38%
1.52
3.78
-59.79%
0.36
3.59
-89.97%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Net Sales
1,438.46
1,475.07
1,601.90
1,073.77
810.89
528.88
287.80
Net Sales Growth
-2.48%
-7.92%
49.18%
32.42%
53.32%
83.77%
 
Cost Of Goods Sold
604.49
614.39
703.56
369.90
338.96
210.53
118.17
Gross Profit
833.97
860.68
898.35
703.87
471.93
318.35
169.62
GP Margin
57.98%
58.35%
56.08%
65.55%
58.20%
60.19%
58.94%
Total Expenditure
1,036.11
1,094.41
1,170.55
768.96
617.30
399.80
208.18
Power & Fuel Cost
-
1.17
0.77
0.00
0.00
0.00
20.10
% Of Sales
-
0.08%
0.05%
0%
0%
0%
6.98%
Employee Cost
-
75.14
68.90
48.50
32.44
21.09
12.37
% Of Sales
-
5.09%
4.30%
4.52%
4.00%
3.99%
4.30%
Manufacturing Exp.
-
295.92
294.85
288.27
202.75
130.04
10.38
% Of Sales
-
20.06%
18.41%
26.85%
25.00%
24.59%
3.61%
General & Admin Exp.
-
71.72
62.88
38.58
26.03
21.48
12.85
% Of Sales
-
4.86%
3.93%
3.59%
3.21%
4.06%
4.46%
Selling & Distn. Exp.
-
29.53
30.76
19.84
13.05
9.04
2.93
% Of Sales
-
2.00%
1.92%
1.85%
1.61%
1.71%
1.02%
Miscellaneous Exp.
-
6.53
8.82
3.87
4.07
7.62
31.38
% Of Sales
-
0.44%
0.55%
0.36%
0.50%
1.44%
10.90%
EBITDA
402.35
380.66
431.35
304.81
193.59
129.08
79.62
EBITDA Margin
27.97%
25.81%
26.93%
28.39%
23.87%
24.41%
27.67%
Other Income
9.99
30.25
8.57
7.34
26.61
16.56
7.88
Interest
112.22
89.43
62.66
30.83
68.54
45.26
21.26
Depreciation
102.28
79.70
71.08
60.12
51.65
28.71
12.56
PBT
197.86
241.77
306.19
221.20
100.00
71.67
53.68
Tax
37.89
74.33
90.81
69.68
29.71
18.46
11.03
Tax Rate
19.15%
30.74%
29.66%
31.50%
29.71%
25.76%
20.55%
PAT
159.97
128.60
180.85
152.18
70.30
53.21
42.65
PAT before Minority Interest
93.35
167.43
216.85
152.18
70.30
53.21
42.65
Minority Interest
-66.62
-38.83
-36.00
0.00
0.00
0.00
0.00
PAT Margin
11.12%
8.72%
11.29%
14.17%
8.67%
10.06%
14.82%
PAT Growth
-4.46%
-28.89%
18.84%
116.47%
32.12%
24.76%
 
EPS
14.56
11.70
16.46
13.85
6.40
4.84
3.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
2,761.02
2,372.59
1,726.85
1,573.40
593.53
Share Capital
109.79
107.47
100.25
99.92
78.13
Total Reserves
2,556.77
2,254.15
1,622.45
1,472.85
515.41
Non-Current Liabilities
355.80
459.06
568.63
304.00
576.78
Secured Loans
192.22
280.24
360.52
58.01
265.21
Unsecured Loans
5.83
74.79
133.95
189.38
259.53
Long Term Provisions
1.49
1.10
0.00
0.00
0.00
Current Liabilities
1,315.21
810.79
595.07
429.10
499.73
Trade Payables
415.19
322.57
227.78
199.63
130.15
Other Current Liabilities
194.19
231.41
140.45
153.85
119.20
Short Term Borrowings
698.20
235.71
208.08
42.77
237.11
Short Term Provisions
7.63
21.10
18.75
32.85
13.26
Total Liabilities
4,601.66
3,777.92
2,890.55
2,306.50
1,670.04
Net Block
1,501.40
1,417.24
1,202.23
1,115.07
977.34
Gross Block
1,994.18
1,830.37
1,427.24
1,287.12
1,098.03
Accumulated Depreciation
492.78
413.14
225.01
172.06
120.69
Non Current Assets
2,375.05
1,666.73
1,443.92
1,207.54
1,112.53
Capital Work in Progress
609.35
120.34
43.70
43.22
100.95
Non Current Investment
1.45
1.42
148.82
0.02
0.40
Long Term Loans & Adv.
262.13
126.70
44.08
49.22
32.36
Other Non Current Assets
0.72
1.03
5.08
0.01
1.49
Current Assets
2,226.62
2,111.19
1,446.63
1,098.97
557.51
Current Investments
65.17
65.62
0.00
0.00
0.00
Inventories
1,055.33
931.47
863.19
492.22
297.04
Sundry Debtors
579.39
415.08
280.10
205.49
129.49
Cash & Bank
289.26
564.30
209.71
295.71
26.83
Other Current Assets
237.48
23.80
12.17
27.31
104.14
Short Term Loans & Adv.
207.93
110.92
81.46
78.24
89.08
Net Current Assets
911.40
1,300.40
851.56
669.87
57.78
Total Assets
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
59.03
292.07
-171.23
1.46
94.94
PBT
241.77
307.66
221.20
100.00
71.67
Adjustment
146.58
149.34
84.90
119.65
80.94
Changes in Working Capital
-282.07
-95.67
-441.57
-200.63
-48.44
Cash after chg. in Working capital
106.27
361.34
-135.47
19.02
104.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-47.24
-69.27
-35.76
-17.56
-9.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-392.11
-522.66
-412.04
-193.08
-178.20
Net Fixed Assets
-571.76
-177.70
-140.45
-130.78
Net Investments
-0.99
-10.28
-148.14
0.40
Others
180.64
-334.68
-123.45
-62.70
Cash from Financing Activity
395.07
370.64
384.36
415.77
101.87
Net Cash Inflow / Outflow
61.99
140.06
-198.91
224.15
18.62
Opening Cash & Equivalents
187.81
47.75
241.17
17.02
-1.60
Closing Cash & Equivalent
249.80
187.81
42.26
241.17
17.02

Financial Ratios

Standalone /

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

News Update:


  • Anupam Rasayan signs master purchase agreement with Japanese Multinational Conglomerate
    12th Jun 2025, 12:58 PM

    This long-term partnership underscores MNC confidence in Anupam’s expertise and positions Anupam as a key supplier in high-growth market segments

    Read More
  • Anupam Rasayan India signs LoI with E-Lyte Innovations GmbH
    12th Jun 2025, 12:21 PM

    The LoI envisions supply of a volume of up to 1,500 TPA of Lithium Hexafluorophosphate (LiPF6), based on market conditions

    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.