Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Chemicals

Rating :
72/99

BSE: 500027 | NSE: ATUL

6310.35
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  6250.00
  •  6374.70
  •  6155.55
  •  6214.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25992
  •  1633.04
  •  7019.75
  •  2923.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,716.70
  • 31.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,789.80
  • 0.44%
  • 5.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.81%
  • 1.74%
  • 18.94%
  • FII
  • DII
  • Others
  • 8.23%
  • 23.26%
  • 3.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 9.55
  • 7.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.11
  • 14.46
  • 12.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.11
  • 19.71
  • 34.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.03
  • 24.98
  • 27.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.87
  • 4.43
  • 4.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.16
  • 14.78
  • 16.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,002.09
1,045.63
-4.16%
660.56
1,040.55
-36.52%
965.47
1,058.04
-8.75%
1,041.41
1,031.50
0.96%
Expenses
740.92
821.21
-9.78%
501.90
800.30
-37.29%
777.42
858.30
-9.42%
792.12
827.90
-4.32%
EBITDA
261.17
224.42
16.38%
158.66
240.25
-33.96%
188.05
199.74
-5.85%
249.29
203.60
22.44%
EBIDTM
26.06%
21.46%
24.02%
23.09%
14.01%
14.01%
23.94%
19.74%
Other Income
6.45
21.02
-69.31%
40.64
9.97
307.62%
35.55
7.54
371.49%
11.50
5.57
106.46%
Interest
2.16
2.03
6.40%
2.67
1.87
42.78%
2.36
1.68
40.48%
3.14
1.88
67.02%
Depreciation
33.21
32.30
2.82%
33.12
31.76
4.28%
33.75
32.97
2.37%
32.40
29.05
11.53%
PBT
232.25
211.11
10.01%
163.51
216.59
-24.51%
187.49
172.63
8.61%
225.25
178.24
26.37%
Tax
59.63
2.38
2,405.46%
45.85
68.94
-33.49%
45.95
60.73
-24.34%
57.24
62.81
-8.87%
PAT
172.62
208.73
-17.30%
117.66
147.65
-20.31%
141.54
111.90
26.49%
168.01
115.43
45.55%
PATM
17.23%
19.96%
17.81%
14.19%
7.11%
7.11%
16.13%
11.19%
EPS
58.12
70.28
-17.30%
39.62
49.71
-20.30%
47.66
37.68
26.49%
56.57
38.87
45.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
3,669.53
4,093.06
4,037.81
3,295.77
2,833.94
2,594.59
2,656.39
2,457.75
2,042.88
1,792.40
1,555.33
Net Sales Growth
-12.12%
1.37%
22.51%
16.30%
9.22%
-2.33%
8.08%
20.31%
13.97%
15.24%
 
Cost Of Goods Sold
5,883.65
1,970.03
2,106.08
1,803.47
1,435.48
1,326.69
1,445.41
1,334.25
1,158.17
1,069.01
902.48
Gross Profit
-2,214.12
2,123.03
1,931.73
1,492.30
1,398.46
1,267.90
1,210.98
1,123.50
884.71
723.39
652.85
GP Margin
-60.34%
51.87%
47.84%
45.28%
49.35%
48.87%
45.59%
45.71%
43.31%
40.36%
41.98%
Total Expenditure
2,812.36
3,191.05
3,271.03
2,790.58
2,324.49
2,135.36
2,265.01
2,094.02
1,793.77
1,604.41
1,384.52
Power & Fuel Cost
-
372.95
399.53
348.92
322.91
270.50
298.21
281.44
215.10
167.09
137.61
% Of Sales
-
9.11%
9.89%
10.59%
11.39%
10.43%
11.23%
11.45%
10.53%
9.32%
8.85%
Employee Cost
-
300.90
259.84
213.38
200.14
190.91
163.29
149.67
134.57
121.66
104.33
% Of Sales
-
7.35%
6.44%
6.47%
7.06%
7.36%
6.15%
6.09%
6.59%
6.79%
6.71%
Manufacturing Exp.
-
403.63
365.37
304.09
258.22
252.63
241.06
205.69
169.02
141.71
125.81
% Of Sales
-
9.86%
9.05%
9.23%
9.11%
9.74%
9.07%
8.37%
8.27%
7.91%
8.09%
General & Admin Exp.
-
40.09
33.84
31.88
32.74
30.24
33.48
32.23
28.26
23.82
8.06
% Of Sales
-
0.98%
0.84%
0.97%
1.16%
1.17%
1.26%
1.31%
1.38%
1.33%
0.52%
Selling & Distn. Exp.
-
0.02
7.36
8.49
3.30
4.33
19.22
18.73
13.76
17.86
0.00
% Of Sales
-
0.00%
0.18%
0.26%
0.12%
0.17%
0.72%
0.76%
0.67%
1.00%
0%
Miscellaneous Exp.
-
103.43
99.01
80.35
71.70
60.06
64.34
72.01
74.89
63.26
0.00
% Of Sales
-
2.53%
2.45%
2.44%
2.53%
2.31%
2.42%
2.93%
3.67%
3.53%
6.83%
EBITDA
857.17
902.01
766.78
505.19
509.45
459.23
391.38
363.73
249.11
187.99
170.81
EBITDA Margin
23.36%
22.04%
18.99%
15.33%
17.98%
17.70%
14.73%
14.80%
12.19%
10.49%
10.98%
Other Income
94.14
78.04
34.86
25.91
52.55
34.40
20.16
36.27
16.62
29.41
22.90
Interest
10.33
9.40
7.41
12.74
25.17
27.53
25.69
33.44
33.37
43.31
26.30
Depreciation
132.48
130.21
118.91
110.38
95.44
66.07
60.27
58.26
51.37
44.02
38.64
PBT
808.50
840.44
675.32
407.98
441.39
400.03
325.58
308.30
180.99
130.07
128.77
Tax
208.67
174.51
244.32
130.97
122.71
130.22
99.37
88.09
58.30
35.03
49.20
Tax Rate
25.81%
20.76%
36.18%
32.10%
27.80%
32.55%
30.52%
28.57%
31.28%
26.93%
35.43%
PAT
599.83
661.48
427.21
272.25
318.30
269.11
226.38
220.47
128.00
95.29
89.71
PAT before Minority Interest
598.19
665.93
431.00
277.01
318.68
269.81
226.21
220.21
128.07
95.04
89.67
Minority Interest
-1.64
-4.45
-3.79
-4.76
-0.38
-0.70
0.17
0.26
-0.07
0.25
0.04
PAT Margin
16.35%
16.16%
10.58%
8.26%
11.23%
10.37%
8.52%
8.97%
6.27%
5.32%
5.77%
PAT Growth
2.76%
54.84%
56.92%
-14.47%
18.28%
18.88%
2.68%
72.24%
34.33%
6.22%
 
EPS
201.96
222.72
143.84
91.67
107.17
90.61
76.22
74.23
43.10
32.08
30.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
3,154.90
2,705.71
2,243.92
1,965.94
1,614.79
1,038.99
948.62
754.24
654.06
570.57
Share Capital
29.68
29.68
29.68
29.68
29.68
29.68
29.68
29.68
29.68
29.68
Total Reserves
3,125.22
2,676.03
2,214.24
1,936.26
1,585.11
1,009.31
918.94
724.56
624.38
540.89
Non-Current Liabilities
230.53
236.71
175.91
158.82
142.03
140.13
190.68
196.77
177.48
136.00
Secured Loans
82.06
38.97
0.00
0.38
23.35
58.57
119.39
164.33
151.08
102.74
Unsecured Loans
4.52
4.17
0.00
0.00
0.00
0.00
0.10
0.03
0.09
7.62
Long Term Provisions
20.06
19.13
17.84
23.30
17.31
16.04
15.30
5.13
3.54
2.60
Current Liabilities
944.62
828.31
672.16
671.91
706.20
638.27
672.57
607.03
622.70
554.32
Trade Payables
477.63
379.63
459.02
337.49
315.12
272.19
325.10
291.61
268.83
234.92
Other Current Liabilities
205.36
157.74
74.81
92.53
126.59
146.54
120.93
117.61
107.47
106.02
Short Term Borrowings
10.39
9.32
15.91
144.59
256.37
175.98
192.88
161.57
194.61
161.27
Short Term Provisions
251.24
281.62
122.42
97.30
8.12
43.56
33.66
36.24
51.79
52.11
Total Liabilities
4,356.42
3,794.53
3,112.00
2,811.92
2,465.47
1,823.07
1,817.79
1,563.88
1,458.68
1,264.84
Net Block
1,121.66
1,114.22
1,035.56
1,032.13
757.80
513.66
570.27
506.13
443.63
390.52
Gross Block
1,614.81
1,479.49
1,303.54
1,193.16
823.72
1,295.78
1,295.19
1,190.31
1,075.37
973.08
Accumulated Depreciation
493.15
365.27
267.98
161.03
65.92
761.09
703.89
663.15
610.71
561.53
Non Current Assets
2,061.76
1,881.18
1,653.09
1,600.52
1,406.76
782.30
785.18
711.52
648.30
562.61
Capital Work in Progress
368.14
172.27
96.20
58.99
180.44
112.05
59.08
65.93
66.19
35.91
Non Current Investment
488.84
546.42
467.36
429.24
379.87
63.39
62.82
66.71
74.94
85.06
Long Term Loans & Adv.
63.78
41.77
15.32
24.86
57.91
57.82
55.11
49.68
38.08
28.66
Other Non Current Assets
19.34
6.50
38.65
55.30
30.74
35.38
37.90
23.07
25.46
22.46
Current Assets
2,294.66
1,913.35
1,458.91
1,211.40
1,058.71
1,040.77
1,032.61
852.36
810.38
702.23
Current Investments
651.69
208.81
5.70
2.92
2.05
2.66
0.00
0.00
0.00
0.00
Inventories
503.37
511.82
411.43
419.24
427.78
415.27
434.17
366.48
333.15
282.00
Sundry Debtors
719.73
698.47
723.40
518.96
441.39
442.42
437.08
351.68
358.88
289.99
Cash & Bank
35.37
54.50
49.39
28.30
22.01
36.62
21.05
14.86
18.64
21.97
Other Current Assets
384.50
187.01
164.95
96.36
165.48
143.80
140.31
119.34
99.71
108.27
Short Term Loans & Adv.
214.24
252.74
104.04
145.62
61.02
118.23
102.88
101.84
82.52
95.27
Net Current Assets
1,350.04
1,085.04
786.75
539.49
352.51
402.50
360.04
245.33
187.68
147.91
Total Assets
4,356.42
3,794.53
3,112.00
2,811.92
2,465.47
1,823.07
1,817.79
1,563.88
1,458.68
1,264.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
881.38
403.58
355.71
391.74
400.97
306.26
151.71
187.09
88.61
58.61
PBT
845.42
680.34
412.21
446.06
404.49
325.58
308.30
186.37
130.07
138.87
Adjustment
85.99
120.08
108.35
82.82
106.46
67.29
72.65
89.35
63.82
48.43
Changes in Working Capital
166.74
-142.70
-59.43
-55.13
-0.21
-10.08
-155.04
-34.04
-63.30
-82.80
Cash after chg. in Working capital
1,098.15
657.72
461.13
473.75
510.74
382.79
225.91
241.68
130.59
104.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-216.77
-254.14
-105.42
-82.01
-109.77
-76.53
-74.20
-54.59
-41.98
-45.89
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
-785.66
-407.46
-130.13
-173.21
-374.78
-166.62
-83.06
-115.74
-103.96
-61.67
Net Fixed Assets
-261.98
-90.24
-125.31
-173.00
400.65
-60.43
-82.40
-102.31
-98.23
-16.07
Net Investments
-403.18
-331.51
-63.24
-85.76
-300.21
-12.35
-7.91
-3.56
-41.68
-18.30
Others
-120.50
14.29
58.42
85.55
-475.22
-93.84
7.25
-9.87
35.95
-27.30
Cash from Financing Activity
-107.59
-1.08
-207.40
-211.83
-39.34
-123.83
-60.48
-77.77
16.16
-5.12
Net Cash Inflow / Outflow
-11.87
-4.96
18.18
6.70
-13.15
15.81
8.17
-6.42
0.81
-8.18
Opening Cash & Equivalents
37.59
42.67
23.44
18.07
30.99
18.06
9.89
16.31
15.50
23.68
Closing Cash & Equivalent
26.19
37.59
42.67
23.44
18.07
33.87
18.06
9.89
16.31
15.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
1063.68
912.24
756.54
662.82
544.43
350.29
283.08
216.66
181.99
155.76
ROA
16.34%
12.48%
9.35%
12.08%
12.58%
12.43%
13.02%
8.47%
6.98%
7.47%
ROE
22.73%
17.42%
13.16%
17.80%
20.33%
24.08%
29.71%
21.66%
18.97%
21.37%
ROCE
28.22%
27.20%
19.15%
22.96%
26.16%
27.61%
30.85%
22.64%
20.14%
22.60%
Fixed Asset Turnover
2.65
2.90
2.67
2.97
2.60
2.18
2.10
1.91
1.87
1.69
Receivable days
63.23
64.27
67.93
58.50
58.55
56.77
55.06
59.79
61.80
61.52
Inventory Days
45.26
41.73
45.42
51.59
55.85
54.83
55.89
58.87
58.59
56.44
Payable days
49.37
45.52
52.70
51.43
49.94
48.96
53.89
57.69
58.09
68.28
Cash Conversion Cycle
59.13
60.48
60.64
58.67
64.45
62.64
57.06
60.97
62.30
49.68
Total Debt/Equity
0.03
0.02
0.01
0.09
0.20
0.29
0.44
0.57
0.73
0.71
Interest Cover
90.41
92.14
33.02
18.54
15.53
13.67
10.22
6.58
4.00
6.28

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.