Nifty
Sensex
:
:
22338.75
73745.35
355.95 (1.62%)
1245.05 (1.72%)

Chemicals

Rating :
37/99

BSE: 500027 | NSE: ATUL

6143.50
01-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  6218.00
  •  6238.10
  •  6120.40
  •  6217.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  52530
  •  3235.05
  •  7589.90
  •  6011.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,084.60
  • 50.49
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,163.47
  • 0.53%
  • 3.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.07%
  • 2.21%
  • 16.02%
  • FII
  • DII
  • Others
  • 8.06%
  • 25.84%
  • 2.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.24
  • 6.09
  • 13.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.86
  • 0.21
  • -3.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.84
  • 3.77
  • -7.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.07
  • 37.97
  • 40.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.86
  • 5.11
  • 5.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.98
  • 21.55
  • 25.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,137.80
1,268.25
-10.29%
1,193.71
1,487.27
-19.74%
1,182.02
1,476.85
-19.96%
1,195.15
1,370.42
-12.79%
Expenses
986.12
1,096.00
-10.03%
1,038.52
1,266.99
-18.03%
999.76
1,243.90
-19.63%
1,045.78
1,165.22
-10.25%
EBITDA
151.68
172.25
-11.94%
155.19
220.28
-29.55%
182.26
232.95
-21.76%
149.37
205.20
-27.21%
EBIDTM
13.33%
13.58%
13.00%
14.81%
15.42%
15.77%
12.50%
14.97%
Other Income
15.00
22.86
-34.38%
22.13
31.86
-30.54%
8.20
35.94
-77.18%
24.21
22.22
8.96%
Interest
2.12
2.20
-3.64%
1.86
1.94
-4.12%
2.03
1.57
29.30%
2.19
3.41
-35.78%
Depreciation
61.21
50.38
21.50%
53.99
49.07
10.03%
51.93
47.29
9.81%
51.07
44.05
15.94%
PBT
103.35
142.53
-27.49%
121.47
201.13
-39.61%
136.50
220.03
-37.96%
120.32
179.96
-33.14%
Tax
33.40
39.40
-15.23%
32.47
54.39
-40.30%
36.41
57.69
-36.89%
29.73
45.23
-34.27%
PAT
69.95
103.13
-32.17%
89.00
146.74
-39.35%
100.09
162.34
-38.35%
90.59
134.73
-32.76%
PATM
6.15%
8.13%
7.46%
9.87%
8.47%
10.99%
7.58%
9.83%
EPS
24.10
35.62
-32.34%
30.61
51.14
-40.14%
35.02
55.75
-37.18%
31.70
46.05
-31.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,708.68
5,427.52
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
Net Sales Growth
-15.96%
6.82%
36.16%
-8.83%
1.37%
22.51%
16.30%
9.22%
-2.33%
8.08%
 
Cost Of Goods Sold
2,548.86
2,863.98
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
Gross Profit
2,159.82
2,563.54
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
GP Margin
45.87%
47.23%
49.05%
54.57%
51.87%
47.84%
45.28%
49.35%
48.87%
45.59%
45.71%
Total Expenditure
4,070.18
4,652.67
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
Power & Fuel Cost
-
647.56
510.14
309.27
372.95
399.53
348.92
322.91
270.50
298.21
281.44
% Of Sales
-
11.93%
10.04%
8.29%
9.11%
9.89%
10.59%
11.39%
10.43%
11.23%
11.45%
Employee Cost
-
370.19
342.54
310.36
300.90
259.84
213.38
200.14
190.91
163.29
149.67
% Of Sales
-
6.82%
6.74%
8.32%
7.35%
6.44%
6.47%
7.06%
7.36%
6.15%
6.09%
Manufacturing Exp.
-
561.73
563.49
363.40
403.63
365.37
304.09
258.22
252.63
241.06
205.69
% Of Sales
-
10.35%
11.09%
9.74%
9.86%
9.05%
9.23%
9.11%
9.74%
9.07%
8.37%
General & Admin Exp.
-
52.69
38.40
32.12
40.09
33.84
31.88
32.74
30.24
33.48
32.23
% Of Sales
-
0.97%
0.76%
0.86%
0.98%
0.84%
0.97%
1.16%
1.17%
1.26%
1.31%
Selling & Distn. Exp.
-
7.52
10.42
5.46
0.02
7.36
8.49
3.30
4.33
19.22
18.73
% Of Sales
-
0.14%
0.21%
0.15%
0.00%
0.18%
0.26%
0.12%
0.17%
0.72%
0.76%
Miscellaneous Exp.
-
149.00
117.69
106.95
103.43
99.01
80.35
71.70
60.06
64.34
18.73
% Of Sales
-
2.75%
2.32%
2.87%
2.53%
2.45%
2.44%
2.53%
2.31%
2.42%
2.93%
EBITDA
638.50
774.85
909.58
908.71
902.01
766.78
505.19
509.45
459.23
391.38
363.73
EBITDA Margin
13.56%
14.28%
17.90%
24.35%
22.04%
18.99%
15.33%
17.98%
17.70%
14.73%
14.80%
Other Income
69.54
114.87
77.86
111.39
78.04
34.86
25.91
52.55
34.40
20.16
36.27
Interest
8.20
7.90
9.17
9.35
9.40
7.41
12.74
25.17
27.53
25.69
33.44
Depreciation
218.20
197.81
176.69
136.32
130.21
118.91
110.38
95.44
66.07
60.27
58.26
PBT
481.64
684.01
801.58
874.43
840.44
675.32
407.98
441.39
400.03
325.58
308.30
Tax
132.01
181.21
205.00
221.66
174.51
244.32
130.97
122.71
130.22
99.37
88.09
Tax Rate
27.41%
26.49%
25.57%
25.35%
20.76%
36.18%
32.10%
27.80%
32.55%
30.52%
28.57%
PAT
349.63
514.09
604.26
648.51
661.48
427.21
272.25
318.30
269.11
226.38
220.47
PAT before Minority Interest
350.26
506.63
604.74
652.77
665.93
431.00
277.01
318.68
269.81
226.21
220.21
Minority Interest
0.63
7.46
-0.48
-4.26
-4.45
-3.79
-4.76
-0.38
-0.70
0.17
0.26
PAT Margin
7.43%
9.47%
11.89%
17.38%
16.16%
10.58%
8.26%
11.23%
10.37%
8.52%
8.97%
PAT Growth
-36.08%
-14.92%
-6.82%
-1.96%
54.84%
56.92%
-14.47%
18.28%
18.88%
2.68%
 
EPS
118.52
174.27
204.83
219.83
224.23
144.82
92.29
107.90
91.22
76.74
74.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
4,671.38
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
Share Capital
29.53
29.61
29.61
29.68
29.68
29.68
29.68
29.68
29.68
29.68
Total Reserves
4,641.85
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
Non-Current Liabilities
191.92
236.45
271.72
230.53
236.71
175.91
158.82
142.03
140.13
190.68
Secured Loans
23.71
50.55
84.71
82.06
38.97
0.00
0.38
23.35
58.57
119.39
Unsecured Loans
5.00
10.50
13.50
4.52
4.17
0.00
0.00
0.00
0.00
0.10
Long Term Provisions
32.47
34.16
25.30
20.06
19.13
17.84
23.30
17.31
16.04
15.30
Current Liabilities
1,028.20
1,206.93
1,007.34
944.62
828.31
672.16
671.91
706.20
638.27
672.57
Trade Payables
538.51
634.73
563.13
477.63
379.63
459.02
337.49
315.12
272.19
325.10
Other Current Liabilities
262.92
228.08
195.13
205.36
157.74
74.81
92.53
126.59
146.54
120.93
Short Term Borrowings
15.06
77.22
3.51
10.39
9.32
15.91
144.59
256.37
175.98
192.88
Short Term Provisions
211.71
266.90
245.57
251.24
281.62
122.42
97.30
8.12
43.56
33.66
Total Liabilities
5,939.54
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
Net Block
1,766.44
1,630.97
1,418.38
1,124.88
1,114.22
1,035.56
1,032.13
757.80
513.66
570.27
Gross Block
2,659.47
2,359.47
2,015.71
1,618.03
1,479.49
1,303.54
1,193.16
823.72
1,295.78
1,295.19
Accumulated Depreciation
893.03
728.50
597.33
493.15
365.27
267.98
161.03
65.92
761.09
703.89
Non Current Assets
3,660.60
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
Capital Work in Progress
1,032.85
420.47
249.70
368.14
172.27
96.20
58.99
180.44
112.05
59.08
Non Current Investment
691.37
788.62
620.75
485.62
546.42
467.36
429.24
379.87
63.39
62.82
Long Term Loans & Adv.
160.70
155.72
62.79
63.78
41.77
15.32
24.86
57.91
57.82
55.11
Other Non Current Assets
6.02
6.91
19.32
19.34
6.50
38.65
55.30
30.74
35.38
37.90
Current Assets
2,278.94
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
Current Investments
189.57
550.08
740.30
651.69
208.81
5.70
2.92
2.05
2.66
0.00
Inventories
789.36
864.12
594.14
503.37
511.82
411.43
419.24
427.78
415.27
434.17
Sundry Debtors
844.61
989.01
733.23
719.73
698.47
723.40
518.96
441.39
442.42
437.08
Cash & Bank
52.03
68.92
348.18
35.37
54.50
49.39
28.30
22.01
36.62
21.05
Other Current Assets
403.37
40.25
147.42
170.26
439.75
268.99
241.98
165.48
143.80
140.31
Short Term Loans & Adv.
340.55
384.93
202.00
214.24
252.74
104.04
145.62
61.02
118.23
102.88
Net Current Assets
1,250.74
1,690.38
1,757.93
1,350.04
1,085.04
786.75
539.49
352.51
402.50
360.04
Total Assets
5,939.54
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
706.69
231.45
717.95
881.38
403.58
355.71
391.74
400.97
306.26
151.71
PBT
687.84
809.74
881.68
845.42
680.34
412.21
446.06
404.49
325.58
308.30
Adjustment
185.18
127.94
63.10
85.99
120.08
108.35
82.82
106.46
67.29
72.65
Changes in Working Capital
27.05
-504.57
-24.51
166.74
-142.70
-59.43
-55.13
-0.21
-10.08
-155.04
Cash after chg. in Working capital
900.07
433.11
920.27
1,098.15
657.72
461.13
473.75
510.74
382.79
225.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-193.38
-201.66
-202.32
-216.77
-254.14
-105.42
-82.01
-109.77
-76.53
-74.20
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
-469.36
-167.65
-646.39
-782.70
-407.46
-130.13
-173.21
-374.78
-166.62
-83.06
Net Fixed Assets
-387.51
-255.14
-244.24
-265.20
-90.24
-125.31
-173.00
400.65
-60.43
-82.40
Net Investments
422.77
0.12
-221.23
-399.96
-331.51
-63.24
-85.76
-300.21
-12.35
-7.91
Others
-504.62
87.37
-180.92
-117.54
14.29
58.42
85.55
-475.22
-93.84
7.25
Cash from Financing Activity
-257.49
-57.44
-52.19
-110.55
-1.08
-207.40
-211.83
-39.34
-123.83
-60.48
Net Cash Inflow / Outflow
-20.16
6.36
19.37
-11.87
-4.96
18.18
6.70
-13.15
15.81
8.17
Opening Cash & Equivalents
57.69
46.91
26.19
37.59
42.67
23.44
18.07
30.99
18.06
9.89
Closing Cash & Equivalent
38.05
57.69
46.91
26.19
37.59
42.67
23.44
18.07
33.87
18.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1582.98
1496.77
1293.17
1063.68
912.24
756.54
662.82
544.43
350.29
283.08
ROA
8.56%
10.96%
13.75%
16.34%
12.48%
9.35%
12.08%
12.58%
12.43%
13.02%
ROE
11.13%
14.65%
18.70%
22.73%
17.42%
13.16%
17.80%
20.33%
24.08%
29.71%
ROCE
14.99%
19.22%
24.49%
28.22%
27.20%
19.15%
22.96%
26.16%
27.61%
30.85%
Fixed Asset Turnover
2.20
2.35
2.07
2.64
2.90
2.67
2.97
2.60
2.18
2.10
Receivable days
60.66
61.05
70.46
63.23
64.27
67.93
58.50
58.55
56.77
55.06
Inventory Days
54.70
51.70
53.22
45.26
41.73
45.42
51.59
55.85
54.83
55.89
Payable days
74.76
84.45
112.05
49.37
45.52
52.70
51.43
49.94
48.96
53.89
Cash Conversion Cycle
40.60
28.30
11.63
59.13
60.48
60.64
58.67
64.45
62.64
57.06
Total Debt/Equity
0.01
0.03
0.03
0.03
0.02
0.01
0.09
0.20
0.29
0.44
Interest Cover
88.07
89.30
94.52
90.41
92.14
33.02
18.54
15.53
13.67
10.22

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.