Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Chemicals

Rating :
77/99

BSE: 500027 | NSE: ATUL

3897.85
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3939.00
  •  3940.00
  •  3750.00
  •  3900.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9201
  •  357.67
  •  5445.00
  •  2923.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,580.09
  • 18.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,580.26
  • 0.38%
  • 3.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.80%
  • 2.18%
  • 19.77%
  • FII
  • DII
  • Others
  • 6.89%
  • 23.30%
  • 3.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.65
  • 8.91
  • 13.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.52
  • 14.40
  • 9.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.30
  • 14.54
  • 14.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.63
  • 23.93
  • 26.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.43
  • 4.43
  • 4.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.02
  • 13.86
  • 15.24

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,041.41
0.00
0
1,045.63
0.00
0
1,040.55
0.00
0
1,058.04
0.00
0
Expenses
792.12
0.00
0
821.21
0.00
0
801.01
0.00
0
854.98
0.00
0
EBITDA
249.29
0.00
0
224.42
0.00
0
239.54
0.00
0
203.06
0.00
0
EBIDTM
23.94%
0.00%
21.46%
0.00%
23.02%
0.00%
19.19%
0.00%
Other Income
11.50
0.00
0
21.02
0.00
0
10.68
0.00
0
4.22
0.00
0
Interest
3.14
0.00
0
2.03
0.00
0
1.87
0.00
0
1.68
0.00
0
Depreciation
32.40
0.00
0
32.30
0.00
0
31.76
0.00
0
32.97
0.00
0
PBT
225.25
0.00
0
211.11
0.00
0
216.59
0.00
0
173.95
0.00
0
Tax
57.24
0.00
0
2.38
0.00
0
68.94
0.00
0
60.73
0.00
0
PAT
168.01
0.00
0
208.73
0.00
0
147.65
0.00
0
113.22
0.00
0
PATM
16.13%
0.00%
19.96%
0.00%
14.19%
0.00%
10.70%
0.00%
EPS
56.95
0.00
0
70.46
0.00
0
49.67
0.00
0
37.61
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
4,185.63
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
1,213.67
Net Sales Growth
0.00%
22.51%
16.30%
9.22%
-2.33%
8.08%
20.31%
13.97%
15.24%
28.15%
 
Cost Of Goods Sold
2,062.35
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
674.75
Gross Profit
2,123.28
1,931.73
1,492.30
1,398.46
1,267.90
1,210.98
1,123.50
884.71
723.39
652.85
538.92
GP Margin
50.73%
47.84%
45.28%
49.35%
48.87%
45.59%
45.71%
43.31%
40.36%
41.98%
44.40%
Total Expenditure
3,269.32
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
1,103.35
Power & Fuel Cost
-
399.53
348.92
322.91
270.50
298.21
281.44
215.10
167.09
137.61
112.52
% Of Sales
-
9.89%
10.59%
11.39%
10.43%
11.23%
11.45%
10.53%
9.32%
8.85%
9.27%
Employee Cost
-
259.84
213.38
200.14
190.91
163.29
149.67
134.57
121.66
104.33
103.15
% Of Sales
-
6.44%
6.47%
7.06%
7.36%
6.15%
6.09%
6.59%
6.79%
6.71%
8.50%
Manufacturing Exp.
-
365.37
304.09
258.22
252.63
241.06
205.69
169.02
141.71
125.81
69.36
% Of Sales
-
9.05%
9.23%
9.11%
9.74%
9.07%
8.37%
8.27%
7.91%
8.09%
5.71%
General & Admin Exp.
-
33.84
31.88
32.74
30.24
33.48
32.23
28.26
23.82
8.06
17.15
% Of Sales
-
0.84%
0.97%
1.16%
1.17%
1.26%
1.31%
1.38%
1.33%
0.52%
1.41%
Selling & Distn. Exp.
-
7.36
8.49
3.30
4.33
19.22
18.73
13.76
17.86
0.00
57.05
% Of Sales
-
0.18%
0.26%
0.12%
0.17%
0.72%
0.76%
0.67%
1.00%
0%
4.70%
Miscellaneous Exp.
-
99.01
80.35
71.70
60.06
64.34
72.01
74.89
63.26
106.23
57.05
% Of Sales
-
2.45%
2.44%
2.53%
2.31%
2.42%
2.93%
3.67%
3.53%
6.83%
5.72%
EBITDA
916.31
766.78
505.19
509.45
459.23
391.38
363.73
249.11
187.99
170.81
110.32
EBITDA Margin
21.89%
18.99%
15.33%
17.98%
17.70%
14.73%
14.80%
12.19%
10.49%
10.98%
9.09%
Other Income
47.42
34.86
25.91
52.55
34.40
20.16
36.27
16.62
29.41
22.90
31.76
Interest
8.72
7.41
12.74
25.17
27.53
25.69
33.44
33.37
43.31
26.30
25.76
Depreciation
129.43
118.91
110.38
95.44
66.07
60.27
58.26
51.37
44.02
38.64
37.42
PBT
826.90
675.32
407.98
441.39
400.03
325.58
308.30
180.99
130.07
128.77
78.90
Tax
189.29
244.32
130.97
122.71
130.22
99.37
88.09
58.30
35.03
49.20
27.24
Tax Rate
22.89%
36.18%
32.10%
27.80%
32.55%
30.52%
28.57%
31.28%
26.93%
35.43%
34.52%
PAT
637.61
427.21
272.25
318.30
269.11
226.38
220.47
128.00
95.29
89.71
51.58
PAT before Minority Interest
632.72
431.00
277.01
318.68
269.81
226.21
220.21
128.07
95.04
89.67
51.66
Minority Interest
-4.89
-3.79
-4.76
-0.38
-0.70
0.17
0.26
-0.07
0.25
0.04
-0.08
PAT Margin
15.23%
10.58%
8.26%
11.23%
10.37%
8.52%
8.97%
6.27%
5.32%
5.77%
4.25%
PAT Growth
0.00%
56.92%
-14.47%
18.28%
18.88%
2.68%
72.24%
34.33%
6.22%
73.92%
 
Unadjusted EPS
214.69
147.00
94.82
109.01
92.47
81.13
73.90
40.38
30.71
30.43
18.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,705.71
2,243.92
1,965.94
1,614.79
1,038.99
948.62
754.24
654.06
570.57
487.84
Share Capital
29.68
29.68
29.68
29.68
29.68
29.68
29.68
29.68
29.68
29.68
Total Reserves
2,676.03
2,214.24
1,936.26
1,585.11
1,009.31
918.94
724.56
624.38
540.89
458.16
Non-Current Liabilities
236.71
175.91
158.82
142.03
140.13
190.68
196.77
177.48
136.00
317.65
Secured Loans
38.97
0.00
0.38
23.35
58.57
119.39
164.33
151.08
102.74
259.01
Unsecured Loans
4.17
0.00
0.00
0.00
0.00
0.10
0.03
0.09
7.62
36.07
Long Term Provisions
19.13
17.84
23.30
17.31
16.04
15.30
5.13
3.54
2.60
0.00
Current Liabilities
828.31
672.16
671.91
706.20
638.27
672.57
607.03
622.70
554.32
327.98
Trade Payables
379.63
459.02
337.49
315.12
272.19
325.10
291.61
268.83
234.92
275.51
Other Current Liabilities
157.74
74.81
92.53
126.59
146.54
120.93
117.61
107.47
106.02
2.53
Short Term Borrowings
9.32
15.91
144.59
256.37
175.98
192.88
161.57
194.61
161.27
0.00
Short Term Provisions
281.62
122.42
97.30
8.12
43.56
33.66
36.24
51.79
52.11
49.94
Total Liabilities
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
1,137.46
Net Block
1,114.22
1,035.56
1,032.13
757.80
513.66
570.27
506.13
443.63
390.52
412.48
Gross Block
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
975.20
Accumulated Depreciation
365.27
267.98
161.03
65.92
761.09
703.89
663.15
610.71
561.53
535.04
Non Current Assets
1,881.18
1,653.09
1,600.52
1,406.76
782.30
785.18
711.52
648.30
562.61
478.90
Capital Work in Progress
172.27
96.20
58.99
180.44
112.05
59.08
65.93
66.19
35.91
13.08
Non Current Investment
546.42
467.36
429.24
379.87
63.39
62.82
66.71
74.94
85.06
53.34
Long Term Loans & Adv.
21.96
15.32
24.86
57.91
57.82
55.11
49.68
38.08
28.66
0.00
Other Non Current Assets
26.31
38.65
55.30
30.74
35.38
37.90
23.07
25.46
22.46
0.00
Current Assets
1,913.35
1,458.91
1,211.40
1,058.71
1,040.77
1,032.61
852.36
810.38
702.23
658.56
Current Investments
208.81
5.70
2.92
2.05
2.66
0.00
0.00
0.00
0.00
0.00
Inventories
511.82
411.43
419.24
427.78
415.27
434.17
366.48
333.15
282.00
225.80
Sundry Debtors
698.47
723.40
518.96
441.39
442.42
437.08
351.68
358.88
289.99
263.46
Cash & Bank
54.50
49.39
28.30
22.01
36.62
21.05
14.86
18.64
21.97
32.64
Other Current Assets
439.75
164.95
96.36
104.46
143.80
140.31
119.34
99.71
108.27
136.66
Short Term Loans & Adv.
252.74
104.04
145.62
61.02
118.23
102.88
101.84
82.52
95.27
136.66
Net Current Assets
1,085.04
786.75
539.49
352.51
402.50
360.04
245.33
187.68
147.91
330.58
Total Assets
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
1,137.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
403.58
355.71
391.74
400.97
306.26
151.71
187.09
88.61
58.61
109.72
PBT
680.34
412.21
446.06
404.49
325.58
308.30
186.37
130.07
138.87
78.90
Adjustment
120.08
108.35
82.82
106.46
67.29
72.65
89.35
63.82
48.43
54.46
Changes in Working Capital
-142.70
-59.43
-55.13
-0.21
-10.08
-155.04
-34.04
-63.30
-82.80
-1.91
Cash after chg. in Working capital
657.72
461.13
473.75
510.74
382.79
225.91
241.68
130.59
104.50
131.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-254.14
-105.42
-82.01
-109.77
-76.53
-74.20
-54.59
-41.98
-45.89
-21.73
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
-407.45
-130.13
-173.21
-374.78
-166.62
-83.06
-115.74
-103.96
-61.67
-3.71
Net Fixed Assets
-90.23
-125.31
-173.00
400.65
-60.43
-82.40
-102.31
-98.23
-16.07
-18.65
Net Investments
-331.51
-63.24
-85.76
-300.21
-12.35
-7.91
-3.56
-41.68
-18.30
0.11
Others
14.29
58.42
85.55
-475.22
-93.84
7.25
-9.87
35.95
-27.30
14.83
Cash from Financing Activity
-1.09
-207.40
-211.83
-39.34
-123.83
-60.48
-77.77
16.16
-5.12
-102.23
Net Cash Inflow / Outflow
-4.96
18.18
6.70
-13.15
15.81
8.17
-6.42
0.81
-8.18
3.78
Opening Cash & Equivalents
42.67
23.44
18.07
30.99
18.06
9.89
16.31
15.50
23.68
28.86
Closing Cash & Equivalent
37.59
42.67
23.44
18.07
33.87
18.06
9.89
16.31
15.50
33.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
912.24
756.54
662.82
544.43
350.29
283.08
216.66
181.99
155.76
127.17
ROA
12.48%
9.35%
12.08%
12.58%
12.43%
13.02%
8.47%
6.98%
7.47%
4.70%
ROE
17.42%
13.16%
17.80%
20.33%
24.08%
29.71%
21.66%
18.97%
21.37%
14.33%
ROCE
27.20%
19.15%
22.96%
26.16%
27.61%
30.85%
22.64%
20.14%
22.60%
15.11%
Fixed Asset Turnover
2.90
2.67
2.97
2.60
2.18
2.10
1.91
1.87
1.69
1.32
Receivable days
64.27
67.93
58.50
58.55
56.77
55.06
59.79
61.80
61.52
68.14
Inventory Days
41.73
45.42
51.59
55.85
54.83
55.89
58.87
58.59
56.44
62.95
Payable days
45.52
52.70
51.43
49.94
48.96
53.89
57.69
58.09
68.28
71.20
Cash Conversion Cycle
60.48
60.64
58.67
64.45
62.64
57.06
60.97
62.30
49.68
59.89
Total Debt/Equity
0.02
0.01
0.09
0.20
0.29
0.44
0.57
0.73
0.71
0.78
Interest Cover
92.14
33.02
18.54
15.53
13.67
10.22
6.58
4.00
6.28
4.06

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.