Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Chemicals

Rating :
72/99

BSE: 530999 | NSE: BALAMINES

3078.05
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3048.00
  •  3200.00
  •  3023.15
  •  3035.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  110979
  •  3452.79
  •  5223.55
  •  850.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,975.13
  • 30.26
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,082.56
  • 0.13%
  • 9.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.70%
  • 0.76%
  • 37.88%
  • FII
  • DII
  • Others
  • 4%
  • 0.02%
  • 3.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.30
  • 14.36
  • 11.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.59
  • 19.80
  • 13.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.92
  • 23.67
  • 26.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.28
  • 17.17
  • 14.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 4.83
  • 5.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.91
  • 12.26
  • 13.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
525.73
282.38
86.18%
450.68
222.91
102.18%
414.03
258.03
60.46%
392.13
227.52
72.35%
Expenses
394.41
208.68
89.00%
307.65
169.68
81.31%
285.11
202.40
40.86%
274.76
184.68
48.78%
EBITDA
131.32
73.70
78.18%
143.03
53.23
168.70%
128.92
55.63
131.75%
117.37
42.84
173.97%
EBIDTM
24.98%
26.10%
31.74%
23.88%
31.14%
21.56%
29.93%
18.83%
Other Income
2.94
0.69
326.09%
1.26
1.28
-1.56%
3.60
1.56
130.77%
0.51
0.59
-13.56%
Interest
4.15
5.38
-22.86%
3.14
4.32
-27.31%
3.78
6.30
-40.00%
4.81
6.31
-23.77%
Depreciation
11.05
9.30
18.82%
9.68
7.93
22.07%
8.47
10.12
-16.30%
8.71
7.96
9.42%
PBT
119.05
59.71
99.38%
131.48
42.25
211.20%
120.27
40.77
195.00%
104.36
29.15
258.01%
Tax
30.98
15.51
99.74%
34.09
10.67
219.49%
31.46
11.21
180.64%
25.45
8.46
200.83%
PAT
88.06
44.20
99.23%
97.40
31.58
208.42%
88.81
29.56
200.44%
78.90
20.69
281.34%
PATM
16.75%
15.65%
21.61%
14.17%
21.45%
11.46%
20.12%
9.09%
EPS
24.61
14.12
74.29%
27.90
10.17
174.34%
26.08
9.51
174.24%
23.14
7.22
220.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,782.57
1,311.46
935.77
943.05
861.23
670.48
643.15
618.77
610.13
511.80
449.52
Net Sales Growth
79.90%
40.15%
-0.77%
9.50%
28.45%
4.25%
3.94%
1.42%
19.21%
13.85%
 
Cost Of Goods Sold
873.41
630.25
513.83
515.35
464.09
342.37
356.22
359.55
380.97
312.20
262.65
Gross Profit
909.16
681.20
421.94
427.69
397.15
328.12
286.92
259.23
229.15
199.59
186.87
GP Margin
51.00%
51.94%
45.09%
45.35%
46.11%
48.94%
44.61%
41.89%
37.56%
39.00%
41.57%
Total Expenditure
1,261.93
943.52
758.29
751.50
679.20
521.40
519.86
517.02
522.77
432.46
370.23
Power & Fuel Cost
-
125.02
95.03
84.70
76.52
57.94
62.42
64.58
63.81
54.34
49.99
% Of Sales
-
9.53%
10.16%
8.98%
8.88%
8.64%
9.71%
10.44%
10.46%
10.62%
11.12%
Employee Cost
-
33.56
34.07
29.47
26.89
24.47
21.63
20.90
15.84
12.90
11.90
% Of Sales
-
2.56%
3.64%
3.12%
3.12%
3.65%
3.36%
3.38%
2.60%
2.52%
2.65%
Manufacturing Exp.
-
18.13
15.05
19.26
16.04
18.96
10.33
27.10
24.72
22.35
19.01
% Of Sales
-
1.38%
1.61%
2.04%
1.86%
2.83%
1.61%
4.38%
4.05%
4.37%
4.23%
General & Admin Exp.
-
48.36
28.82
30.08
29.26
26.93
41.13
16.55
12.92
11.03
10.34
% Of Sales
-
3.69%
3.08%
3.19%
3.40%
4.02%
6.40%
2.67%
2.12%
2.16%
2.30%
Selling & Distn. Exp.
-
84.33
68.69
70.01
64.51
49.38
27.10
26.28
24.49
19.62
16.35
% Of Sales
-
6.43%
7.34%
7.42%
7.49%
7.36%
4.21%
4.25%
4.01%
3.83%
3.64%
Miscellaneous Exp.
-
3.85
2.79
2.63
1.89
1.35
1.03
2.06
0.02
0.00
16.35
% Of Sales
-
0.29%
0.30%
0.28%
0.22%
0.20%
0.16%
0.33%
0.00%
0%
0%
EBITDA
520.64
367.94
177.48
191.55
182.03
149.08
123.29
101.75
87.36
79.34
79.29
EBITDA Margin
29.21%
28.06%
18.97%
20.31%
21.14%
22.23%
19.17%
16.44%
14.32%
15.50%
17.64%
Other Income
8.31
11.36
8.28
6.08
11.53
8.54
6.21
4.26
6.27
4.60
4.22
Interest
15.88
18.29
23.03
13.03
9.04
12.94
22.15
34.88
31.51
25.40
21.21
Depreciation
37.91
34.41
31.62
19.55
19.29
19.71
19.38
20.08
16.49
12.71
10.38
PBT
475.16
326.60
131.10
165.06
165.24
124.98
87.96
51.07
45.63
45.82
51.93
Tax
121.98
83.10
33.63
47.97
52.66
43.34
30.35
17.87
12.12
14.77
17.08
Tax Rate
25.67%
25.44%
25.65%
29.06%
31.75%
34.48%
34.50%
34.99%
26.56%
32.15%
32.40%
PAT
353.17
238.20
104.80
117.53
113.18
82.35
57.61
34.27
33.51
31.17
35.64
PAT before Minority Interest
329.61
243.50
97.47
117.09
113.18
82.35
57.61
33.20
33.51
31.17
35.64
Minority Interest
-23.56
-5.30
7.33
0.44
0.00
0.00
0.00
1.07
0.00
0.00
0.00
PAT Margin
19.81%
18.16%
11.20%
12.46%
13.14%
12.28%
8.96%
5.54%
5.49%
6.09%
7.93%
PAT Growth
180.23%
127.29%
-10.83%
3.84%
37.44%
42.94%
68.11%
2.27%
7.51%
-12.54%
 
EPS
109.00
73.52
32.35
36.27
34.93
25.42
17.78
10.58
10.34
9.62
11.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
894.39
658.14
574.46
467.06
362.46
280.21
227.91
201.12
171.38
145.11
Share Capital
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
Total Reserves
887.91
651.66
567.98
460.58
355.98
273.73
221.43
194.64
164.90
138.63
Non-Current Liabilities
157.60
180.39
145.45
106.05
73.46
108.91
136.28
136.40
149.40
126.44
Secured Loans
84.85
115.91
83.33
40.68
15.01
35.95
65.98
83.37
103.72
86.15
Unsecured Loans
4.00
4.00
0.00
1.81
1.81
10.44
8.82
5.56
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
242.81
264.34
308.43
256.73
199.09
215.62
256.37
282.71
198.57
194.11
Trade Payables
76.80
59.36
85.05
71.84
51.47
48.47
47.55
86.35
35.51
34.71
Other Current Liabilities
33.69
22.45
37.55
9.95
22.14
33.18
42.40
42.67
36.34
25.79
Short Term Borrowings
10.95
121.48
107.41
99.68
66.21
101.17
148.46
139.46
105.58
111.05
Short Term Provisions
121.37
61.06
78.42
75.25
59.27
32.80
17.96
14.23
21.14
22.56
Total Liabilities
1,310.33
1,113.10
1,045.90
847.84
635.01
604.74
622.55
620.23
519.35
465.66
Net Block
542.92
573.00
319.75
316.06
325.48
340.82
341.11
325.39
234.38
196.00
Gross Block
789.57
786.40
501.88
479.10
461.74
468.91
448.42
415.85
303.99
253.23
Accumulated Depreciation
246.66
213.40
182.14
163.04
136.26
128.10
107.32
90.46
69.61
57.23
Non Current Assets
732.92
652.06
595.95
492.58
355.45
359.41
346.75
335.79
299.37
225.72
Capital Work in Progress
173.28
46.27
269.46
123.13
25.08
16.26
3.32
8.12
62.92
24.67
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.02
0.02
0.02
0.02
4.01
Long Term Loans & Adv.
15.75
31.84
5.78
46.32
4.89
2.32
2.11
2.05
1.80
1.05
Other Non Current Assets
0.98
0.95
0.96
7.08
0.00
0.00
0.20
0.23
0.26
0.00
Current Assets
577.08
460.61
449.40
354.72
279.56
245.33
275.80
284.44
219.97
239.94
Current Investments
0.00
47.50
0.00
0.01
0.02
0.00
0.00
19.94
19.94
3.84
Inventories
109.94
108.81
163.15
89.10
98.98
78.03
112.38
90.64
56.75
107.40
Sundry Debtors
305.66
207.44
167.22
172.68
124.29
124.34
119.37
131.53
103.71
82.14
Cash & Bank
19.64
8.81
20.40
24.16
3.49
8.57
7.00
9.75
2.68
4.48
Other Current Assets
141.85
3.80
2.73
2.56
52.78
34.39
37.06
32.60
36.89
42.08
Short Term Loans & Adv.
134.81
84.26
95.91
66.22
51.82
33.40
35.74
30.96
36.89
42.08
Net Current Assets
334.28
196.27
140.98
97.99
80.47
29.71
19.42
1.73
21.40
45.83
Total Assets
1,310.33
1,113.11
1,045.89
847.84
635.01
604.74
622.55
620.23
519.34
465.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
109.87
144.20
94.21
139.98
60.46
84.78
55.76
110.64
94.40
52.97
PBT
344.89
154.14
178.08
174.88
138.53
110.11
85.94
77.14
71.34
73.93
Adjustment
28.34
26.61
15.33
15.21
14.75
16.61
15.82
13.89
9.02
6.82
Changes in Working Capital
-225.12
15.11
-49.48
-7.11
-66.51
-28.81
-35.97
31.86
28.47
-18.68
Cash after chg. in Working capital
148.11
195.85
143.93
182.98
86.78
97.91
65.79
122.89
108.83
62.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.24
-51.65
-49.71
-43.00
-26.32
-13.13
-10.03
-12.24
-14.43
-9.09
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
-61.59
-130.12
-118.69
-134.87
-10.32
-29.26
-3.76
-50.08
-85.79
-56.37
Net Fixed Assets
-130.14
-51.89
-18.14
-75.70
-12.82
-32.02
-7.91
-52.32
-89.02
-58.89
Net Investments
47.50
-47.50
0.01
-35.86
0.00
0.00
-9.50
0.00
-12.10
0.00
Others
21.05
-30.73
-100.56
-23.31
2.50
2.76
13.65
2.24
15.33
2.52
Cash from Financing Activity
-37.45
-25.67
20.71
15.56
-55.21
-53.95
-55.07
-53.49
-10.42
-1.16
Net Cash Inflow / Outflow
10.83
-11.59
-3.77
20.67
-5.08
1.57
-3.07
7.07
-1.80
-4.55
Opening Cash & Equivalents
8.81
20.40
24.16
3.49
8.57
7.00
10.07
2.68
4.48
9.03
Closing Cash & Equivalent
19.64
8.81
20.40
24.16
3.49
8.57
7.00
9.74
2.68
4.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
275.94
202.99
177.13
143.99
111.87
86.48
70.34
62.07
52.89
44.78
ROA
20.10%
9.03%
12.37%
15.27%
13.29%
9.39%
5.34%
5.88%
6.33%
8.58%
ROE
31.38%
15.83%
22.51%
27.31%
25.63%
22.68%
15.48%
17.99%
19.70%
27.67%
ROCE
35.58%
17.94%
25.09%
32.21%
30.13%
23.51%
18.16%
17.65%
18.47%
23.80%
Fixed Asset Turnover
1.66
1.45
1.92
1.86
1.57
1.52
1.56
1.85
2.00
2.11
Receivable days
71.40
73.07
65.78
61.97
62.11
63.70
67.97
64.32
60.97
58.54
Inventory Days
30.44
53.04
48.82
39.25
44.22
49.77
54.99
40.30
53.85
66.85
Payable days
25.71
34.25
36.81
33.88
34.15
35.87
46.70
40.28
30.76
31.60
Cash Conversion Cycle
76.14
91.85
77.78
67.33
72.18
77.61
76.26
64.35
84.06
93.79
Total Debt/Equity
0.14
0.39
0.40
0.33
0.29
0.62
1.12
1.30
1.40
1.49
Interest Cover
18.85
6.69
13.67
19.34
10.72
4.97
2.46
2.45
2.81
3.49

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.