Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Chemicals

Rating :
52/99

BSE: 500027 | NSE: ATUL

8420.70
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 8201.55
  • 8430.00
  • 8151.95
  • 8201.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43426
  •  3623.42
  •  10856.80
  •  7750.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,860.62
  • 40.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,930.08
  • 0.30%
  • 5.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.05%
  • 1.87%
  • 17.79%
  • FII
  • DII
  • Others
  • 9.2%
  • 22.90%
  • 3.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.54
  • 9.04
  • 7.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.83
  • 12.48
  • 0.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.63
  • 16.97
  • -3.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.62
  • 32.06
  • 37.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.82
  • 5.06
  • 5.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.74
  • 19.55
  • 21.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,487.27
1,249.96
18.99%
1,476.85
1,080.20
36.72%
1,370.42
1,115.93
22.81%
1,380.31
952.89
44.86%
Expenses
1,266.99
1,031.30
22.85%
1,243.90
844.09
47.37%
1,165.22
861.61
35.24%
1,128.84
712.30
58.48%
EBITDA
220.28
218.66
0.74%
232.95
236.11
-1.34%
205.20
254.32
-19.31%
251.47
240.59
4.52%
EBIDTM
14.81%
17.49%
15.77%
21.86%
14.97%
22.79%
18.22%
25.25%
Other Income
31.86
21.09
51.07%
35.94
29.62
21.34%
22.22
18.63
19.27%
3.07
39.64
-92.26%
Interest
1.94
1.79
8.38%
1.57
2.06
-23.79%
3.41
2.36
44.49%
1.91
2.16
-11.57%
Depreciation
49.07
43.98
11.57%
47.29
43.26
9.32%
44.05
36.59
20.39%
45.40
33.40
35.93%
PBT
201.13
193.98
3.69%
220.03
220.41
-0.17%
179.96
234.00
-23.09%
207.23
244.67
-15.30%
Tax
54.39
49.53
9.81%
57.69
57.20
0.86%
45.23
59.45
-23.92%
53.04
56.73
-6.50%
PAT
146.74
144.45
1.59%
162.34
163.21
-0.53%
134.73
174.55
-22.81%
154.19
187.94
-17.96%
PATM
9.87%
11.56%
10.99%
15.11%
9.83%
15.64%
11.17%
19.72%
EPS
51.14
49.55
3.21%
55.75
56.08
-0.59%
46.05
59.16
-22.16%
52.53
63.58
-17.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,714.85
5,080.89
3,731.47
4,093.06
4,037.81
3,295.77
2,833.94
2,594.59
2,656.39
2,457.75
2,042.88
Net Sales Growth
29.91%
36.16%
-8.83%
1.37%
22.51%
16.30%
9.22%
-2.33%
8.08%
20.31%
 
Cost Of Goods Sold
2,948.64
2,588.63
1,695.20
1,970.03
2,106.08
1,803.47
1,435.48
1,326.69
1,445.41
1,334.25
1,158.17
Gross Profit
2,766.21
2,492.26
2,036.27
2,123.03
1,931.73
1,492.30
1,398.46
1,267.90
1,210.98
1,123.50
884.71
GP Margin
48.40%
49.05%
54.57%
51.87%
47.84%
45.28%
49.35%
48.87%
45.59%
45.71%
43.31%
Total Expenditure
4,804.95
4,171.31
2,822.76
3,191.05
3,271.03
2,790.58
2,324.49
2,135.36
2,265.01
2,094.02
1,793.77
Power & Fuel Cost
-
510.14
309.27
372.95
399.53
348.92
322.91
270.50
298.21
281.44
215.10
% Of Sales
-
10.04%
8.29%
9.11%
9.89%
10.59%
11.39%
10.43%
11.23%
11.45%
10.53%
Employee Cost
-
342.54
310.36
300.90
259.84
213.38
200.14
190.91
163.29
149.67
134.57
% Of Sales
-
6.74%
8.32%
7.35%
6.44%
6.47%
7.06%
7.36%
6.15%
6.09%
6.59%
Manufacturing Exp.
-
563.49
363.40
403.63
365.37
304.09
258.22
252.63
241.06
205.69
169.02
% Of Sales
-
11.09%
9.74%
9.86%
9.05%
9.23%
9.11%
9.74%
9.07%
8.37%
8.27%
General & Admin Exp.
-
38.40
32.12
40.09
33.84
31.88
32.74
30.24
33.48
32.23
28.26
% Of Sales
-
0.76%
0.86%
0.98%
0.84%
0.97%
1.16%
1.17%
1.26%
1.31%
1.38%
Selling & Distn. Exp.
-
10.42
5.46
0.02
7.36
8.49
3.30
4.33
19.22
18.73
13.76
% Of Sales
-
0.21%
0.15%
0.00%
0.18%
0.26%
0.12%
0.17%
0.72%
0.76%
0.67%
Miscellaneous Exp.
-
117.69
106.95
103.43
99.01
80.35
71.70
60.06
64.34
72.01
13.76
% Of Sales
-
2.32%
2.87%
2.53%
2.45%
2.44%
2.53%
2.31%
2.42%
2.93%
3.67%
EBITDA
909.90
909.58
908.71
902.01
766.78
505.19
509.45
459.23
391.38
363.73
249.11
EBITDA Margin
15.92%
17.90%
24.35%
22.04%
18.99%
15.33%
17.98%
17.70%
14.73%
14.80%
12.19%
Other Income
93.09
77.86
111.39
78.04
34.86
25.91
52.55
34.40
20.16
36.27
16.62
Interest
8.83
9.17
9.35
9.40
7.41
12.74
25.17
27.53
25.69
33.44
33.37
Depreciation
185.81
176.69
136.32
130.21
118.91
110.38
95.44
66.07
60.27
58.26
51.37
PBT
808.35
801.58
874.43
840.44
675.32
407.98
441.39
400.03
325.58
308.30
180.99
Tax
210.35
205.00
221.66
174.51
244.32
130.97
122.71
130.22
99.37
88.09
58.30
Tax Rate
26.02%
25.57%
25.35%
20.76%
36.18%
32.10%
27.80%
32.55%
30.52%
28.57%
31.28%
PAT
598.00
596.10
648.51
661.48
427.21
272.25
318.30
269.11
226.38
220.47
128.00
PAT before Minority Interest
600.11
596.58
652.77
665.93
431.00
277.01
318.68
269.81
226.21
220.21
128.07
Minority Interest
2.11
-0.48
-4.26
-4.45
-3.79
-4.76
-0.38
-0.70
0.17
0.26
-0.07
PAT Margin
10.46%
11.73%
17.38%
16.16%
10.58%
8.26%
11.23%
10.37%
8.52%
8.97%
6.27%
PAT Growth
-10.77%
-8.08%
-1.96%
54.84%
56.92%
-14.47%
18.28%
18.88%
2.68%
72.24%
 
EPS
202.71
202.07
219.83
224.23
144.82
92.29
107.90
91.22
76.74
74.74
43.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
4,428.96
3,826.52
3,154.90
2,705.71
2,243.92
1,965.94
1,614.79
1,038.99
948.62
754.24
Share Capital
29.61
29.61
29.68
29.68
29.68
29.68
29.68
29.68
29.68
29.68
Total Reserves
4,399.35
3,796.91
3,125.22
2,676.03
2,214.24
1,936.26
1,585.11
1,009.31
918.94
724.56
Non-Current Liabilities
236.45
271.72
230.53
236.71
175.91
158.82
142.03
140.13
190.68
196.77
Secured Loans
50.55
84.71
82.06
38.97
0.00
0.38
23.35
58.57
119.39
164.33
Unsecured Loans
10.50
13.50
4.52
4.17
0.00
0.00
0.00
0.00
0.10
0.03
Long Term Provisions
34.16
25.30
20.06
19.13
17.84
23.30
17.31
16.04
15.30
5.13
Current Liabilities
1,206.93
1,007.34
944.62
828.31
672.16
671.91
706.20
638.27
672.57
607.03
Trade Payables
634.73
563.13
477.63
379.63
459.02
337.49
315.12
272.19
325.10
291.61
Other Current Liabilities
228.08
195.13
205.36
157.74
74.81
92.53
126.59
146.54
120.93
117.61
Short Term Borrowings
77.22
3.51
10.39
9.32
15.91
144.59
256.37
175.98
192.88
161.57
Short Term Provisions
266.90
245.57
251.24
281.62
122.42
97.30
8.12
43.56
33.66
36.24
Total Liabilities
5,903.22
5,136.21
4,356.42
3,794.53
3,112.00
2,811.92
2,465.47
1,823.07
1,817.79
1,563.88
Net Block
1,634.19
1,418.38
1,124.88
1,114.22
1,035.56
1,032.13
757.80
513.66
570.27
506.13
Gross Block
2,362.69
2,015.71
1,618.03
1,479.49
1,303.54
1,193.16
823.72
1,295.78
1,295.19
1,190.31
Accumulated Depreciation
728.50
597.33
493.15
365.27
267.98
161.03
65.92
761.09
703.89
663.15
Non Current Assets
3,005.91
2,370.94
2,061.76
1,881.18
1,653.09
1,600.52
1,406.76
782.30
785.18
711.52
Capital Work in Progress
420.47
249.70
368.14
172.27
96.20
58.99
180.44
112.05
59.08
65.93
Non Current Investment
788.62
620.75
485.62
546.42
467.36
429.24
379.87
63.39
62.82
66.71
Long Term Loans & Adv.
126.24
62.79
63.78
41.77
15.32
24.86
57.91
57.82
55.11
49.68
Other Non Current Assets
36.39
19.32
19.34
6.50
38.65
55.30
30.74
35.38
37.90
23.07
Current Assets
2,897.31
2,765.27
2,294.66
1,913.35
1,458.91
1,211.40
1,058.71
1,040.77
1,032.61
852.36
Current Investments
550.08
740.30
651.69
208.81
5.70
2.92
2.05
2.66
0.00
0.00
Inventories
864.12
594.14
503.37
511.82
411.43
419.24
427.78
415.27
434.17
366.48
Sundry Debtors
989.01
733.23
719.73
698.47
723.40
518.96
441.39
442.42
437.08
351.68
Cash & Bank
68.92
348.18
35.37
54.50
49.39
28.30
22.01
36.62
21.05
14.86
Other Current Assets
425.18
147.42
170.26
187.01
268.99
241.98
165.48
143.80
140.31
119.34
Short Term Loans & Adv.
215.49
202.00
214.24
252.74
104.04
145.62
61.02
118.23
102.88
101.84
Net Current Assets
1,690.38
1,757.93
1,350.04
1,085.04
786.75
539.49
352.51
402.50
360.04
245.33
Total Assets
5,903.22
5,136.21
4,356.42
3,794.53
3,112.00
2,811.92
2,465.47
1,823.07
1,817.79
1,563.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
231.45
717.95
881.38
403.58
355.71
391.74
400.97
306.26
151.71
187.09
PBT
809.74
881.68
845.42
680.34
412.21
446.06
404.49
325.58
308.30
186.37
Adjustment
127.94
63.10
85.99
120.08
108.35
82.82
106.46
67.29
72.65
89.35
Changes in Working Capital
-504.57
-24.51
166.74
-142.70
-59.43
-55.13
-0.21
-10.08
-155.04
-34.04
Cash after chg. in Working capital
433.11
920.27
1,098.15
657.72
461.13
473.75
510.74
382.79
225.91
241.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-201.66
-202.32
-216.77
-254.14
-105.42
-82.01
-109.77
-76.53
-74.20
-54.59
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
-167.65
-646.39
-782.70
-407.46
-130.13
-173.21
-374.78
-166.62
-83.06
-115.74
Net Fixed Assets
-258.36
-244.24
-265.20
-90.24
-125.31
-173.00
400.65
-60.43
-82.40
-102.31
Net Investments
0.12
-221.23
-399.96
-331.51
-63.24
-85.76
-300.21
-12.35
-7.91
-3.56
Others
90.59
-180.92
-117.54
14.29
58.42
85.55
-475.22
-93.84
7.25
-9.87
Cash from Financing Activity
-57.44
-52.19
-110.55
-1.08
-207.40
-211.83
-39.34
-123.83
-60.48
-77.77
Net Cash Inflow / Outflow
6.36
19.37
-11.87
-4.96
18.18
6.70
-13.15
15.81
8.17
-6.42
Opening Cash & Equivalents
46.91
26.19
37.59
42.67
23.44
18.07
30.99
18.06
9.89
16.31
Closing Cash & Equivalent
57.69
46.91
26.19
37.59
42.67
23.44
18.07
33.87
18.06
9.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1496.77
1293.17
1063.68
912.24
756.54
662.82
544.43
350.29
283.08
216.66
ROA
10.81%
13.75%
16.34%
12.48%
9.35%
12.08%
12.58%
12.43%
13.02%
8.47%
ROE
14.45%
18.70%
22.73%
17.42%
13.16%
17.80%
20.33%
24.08%
29.71%
21.66%
ROCE
19.03%
24.49%
28.22%
27.20%
19.15%
22.96%
26.16%
27.61%
30.85%
22.64%
Fixed Asset Turnover
2.35
2.07
2.64
2.90
2.67
2.97
2.60
2.18
2.10
1.91
Receivable days
61.05
70.46
63.23
64.27
67.93
58.50
58.55
56.77
55.06
59.79
Inventory Days
51.70
53.22
45.26
41.73
45.42
51.59
55.85
54.83
55.89
58.87
Payable days
84.45
112.05
49.37
45.52
52.70
51.43
49.94
48.96
53.89
57.69
Cash Conversion Cycle
28.30
11.63
59.13
60.48
60.64
58.67
64.45
62.64
57.06
60.97
Total Debt/Equity
0.03
0.03
0.03
0.02
0.01
0.09
0.20
0.29
0.44
0.57
Interest Cover
88.41
94.52
90.41
92.14
33.02
18.54
15.53
13.67
10.22
6.58

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.