Nifty
:
16992.55
Sensex
:
57720.37
47.50 (0.28%)
193.27 (0.34%)
Nifty
Sensex
:
:
16992.55
57720.37
47.50 (0.28%)
193.27 (0.34%)

Atul Ltd.

Chemicals

Rating :
45/99

BSE: 500027 | NSE: ATUL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,443.29
  • 36.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,512.75
  • 0.36%
  • 4.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.06%
  • 2.00%
  • 17.30%
  • FII
  • DII
  • Others
  • 8.92%
  • 23.67%
  • 3.05%

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
  • 27.50
  • 34.99
  • 38.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.83
  • 5.11
  • 5.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.28
  • 20.11
  • 22.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
1,268.25
1,380.31
-8.12%
1,487.27
1,249.96
18.99%
1,476.85
1,080.20
36.72%
1,370.42
1,115.93
22.81%
Expenses
1,096.00
1,128.84
-2.91%
1,266.99
1,031.30
22.85%
1,243.90
844.09
47.37%
1,165.22
861.61
35.24%
EBITDA
172.25
251.47
-31.50%
220.28
218.66
0.74%
232.95
236.11
-1.34%
205.20
254.32
-19.31%
EBIDTM
13.58%
18.22%
14.81%
17.49%
15.77%
21.86%
14.97%
22.79%
Other Income
22.86
3.07
644.63%
31.86
21.09
51.07%
35.94
29.62
21.34%
22.22
18.63
19.27%
Interest
2.20
1.91
15.18%
1.94
1.79
8.38%
1.57
2.06
-23.79%
3.41
2.36
44.49%
Depreciation
50.38
45.40
10.97%
49.07
43.98
11.57%
47.29
43.26
9.32%
44.05
36.59
20.39%
PBT
142.53
207.23
-31.22%
201.13
193.98
3.69%
220.03
220.41
-0.17%
179.96
234.00
-23.09%
Tax
39.40
53.04
-25.72%
54.39
49.53
9.81%
57.69
57.20
0.86%
45.23
59.45
-23.92%
PAT
103.13
154.19
-33.11%
146.74
144.45
1.59%
162.34
163.21
-0.53%
134.73
174.55
-22.81%
PATM
8.13%
11.17%
9.87%
11.56%
10.99%
15.11%
9.83%
15.64%
EPS
35.62
52.53
-32.19%
51.14
49.55
3.21%
55.75
56.08
-0.59%
46.05
59.16
-22.16%

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
5,602.79
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
16.09%
36.16%
-8.83%
1.37%
22.51%
16.30%
9.22%
-2.33%
8.08%
20.31%
 
Cost Of Goods Sold
2,936.59
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
2,666.20
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
47.59%
49.05%
54.57%
51.87%
47.84%
45.28%
49.35%
48.87%
45.59%
45.71%
43.31%
Total Expenditure
4,772.11
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
830.68
909.58
908.71
902.01
766.78
505.19
509.45
459.23
391.38
363.73
249.11
EBITDA Margin
14.83%
17.90%
24.35%
22.04%
18.99%
15.33%
17.98%
17.70%
14.73%
14.80%
12.19%
Other Income
112.88
77.86
111.39
78.04
34.86
25.91
52.55
34.40
20.16
36.27
16.62
Interest
9.12
9.17
9.35
9.40
7.41
12.74
25.17
27.53
25.69
33.44
33.37
Depreciation
190.79
176.69
136.32
130.21
118.91
110.38
95.44
66.07
60.27
58.26
51.37
PBT
743.65
801.58
874.43
840.44
675.32
407.98
441.39
400.03
325.58
308.30
180.99
Tax
196.71
205.00
221.66
174.51
244.32
130.97
122.71
130.22
99.37
88.09
58.30
Tax Rate
26.45%
25.57%
25.35%
20.76%
36.18%
32.10%
27.80%
32.55%
30.52%
28.57%
31.28%
PAT
546.94
596.10
648.51
661.48
427.21
272.25
318.30
269.11
226.38
220.47
128.00
PAT before Minority Interest
552.75
596.58
652.77
665.93
431.00
277.01
318.68
269.81
226.21
220.21
128.07
Minority Interest
5.81
-0.48
-4.26
-4.45
-3.79
-4.76
-0.38
-0.70
0.17
0.26
-0.07
PAT Margin
9.76%
11.73%
17.38%
16.16%
10.58%
8.26%
11.23%
10.37%
8.52%
8.97%
6.27%
PAT Growth
-14.06%
-8.08%
-1.96%
54.84%
56.92%
-14.47%
18.28%
18.88%
2.68%
72.24%
 
EPS
185.40
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

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Atul reports 34% fall in Q3 consolidated net profit
    20th Jan 2023, 15:37 PM

    Total consolidated income of the company decreased by 6.67% to Rs 1,291.11 crore for Q3FY23

    Read More
  • Atul - Quarterly Results
    20th Jan 2023, 13:47 PM

    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.