Nifty
Sensex
:
:
20133.15
66988.44
36.55 (0.18%)
86.53 (0.13%)

Chemicals

Rating :
41/99

BSE: 530999 | NSE: BALAMINES

2018.60
29-Nov-2023
  • Open
  • High
  • Low
  • Previous Close
  •  2015.45
  •  2028.90
  •  2011.15
  •  2015.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27695
  •  558.80
  •  3125.00
  •  1880.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,539.66
  • 33.12
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,238.72
  • 0.50%
  • 4.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.70%
  • 0.86%
  • 35.62%
  • FII
  • DII
  • Others
  • 4.52%
  • 0.88%
  • 4.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.46
  • 20.09
  • 21.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.43
  • 26.03
  • 10.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.53
  • 22.60
  • 10.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.94
  • 22.54
  • 28.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.02
  • 5.68
  • 7.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.15
  • 13.70
  • 17.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
380.54
627.56
-39.36%
463.67
670.17
-30.81%
471.39
780.37
-39.59%
585.95
564.89
3.73%
Expenses
326.76
454.45
-28.10%
365.63
455.38
-19.71%
378.27
584.25
-35.26%
458.17
409.72
11.83%
EBITDA
53.78
173.10
-68.93%
98.04
214.79
-54.36%
93.13
196.12
-52.51%
127.78
155.18
-17.66%
EBIDTM
14.13%
27.58%
21.14%
32.05%
19.76%
25.13%
21.81%
27.47%
Other Income
6.77
2.85
137.54%
5.65
4.69
20.47%
5.50
5.05
8.91%
2.52
3.80
-33.68%
Interest
1.77
3.10
-42.90%
1.82
3.42
-46.78%
2.53
7.15
-64.62%
2.94
3.97
-25.94%
Depreciation
10.78
11.01
-2.09%
11.49
11.08
3.70%
11.14
10.78
3.34%
12.34
10.49
17.64%
PBT
48.01
161.84
-70.33%
90.37
204.98
-55.91%
84.96
183.23
-53.63%
115.03
144.52
-20.41%
Tax
11.64
43.20
-73.06%
22.69
56.94
-60.15%
29.75
52.39
-43.21%
31.23
42.93
-27.25%
PAT
36.37
118.64
-69.34%
67.68
148.04
-54.28%
55.21
130.85
-57.81%
83.79
101.59
-17.52%
PATM
9.56%
18.90%
14.60%
22.09%
11.71%
16.77%
14.30%
17.98%
EPS
10.71
28.57
-62.51%
16.28
37.95
-57.10%
14.63
33.56
-56.41%
19.31
27.64
-30.14%

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
1,901.55
2,355.40
2,322.88
1,311.46
935.77
943.05
861.23
670.48
643.15
618.77
610.13
Net Sales Growth
-28.05%
1.40%
77.12%
40.15%
-0.77%
9.50%
28.45%
4.25%
3.94%
1.42%
 
Cost Of Goods Sold
1,079.51
1,245.79
1,222.53
630.25
513.83
515.35
464.09
342.37
356.22
359.55
380.97
Gross Profit
822.04
1,109.61
1,100.36
681.20
421.94
427.69
397.15
328.12
286.92
259.23
229.15
GP Margin
43.23%
47.11%
47.37%
51.94%
45.09%
45.35%
46.11%
48.94%
44.61%
41.89%
37.56%
Total Expenditure
1,528.83
1,746.28
1,700.21
943.52
758.29
751.50
679.20
521.40
519.86
517.02
522.77
Power & Fuel Cost
-
237.57
209.92
125.02
95.03
84.70
76.52
57.94
62.42
64.58
63.81
% Of Sales
-
10.09%
9.04%
9.53%
10.16%
8.98%
8.88%
8.64%
9.71%
10.44%
10.46%
Employee Cost
-
85.13
96.64
33.56
34.07
29.47
26.89
24.47
21.63
20.90
15.84
% Of Sales
-
3.61%
4.16%
2.56%
3.64%
3.12%
3.12%
3.65%
3.36%
3.38%
2.60%
Manufacturing Exp.
-
77.00
79.34
18.13
15.05
19.26
16.04
18.96
10.33
27.10
24.72
% Of Sales
-
3.27%
3.42%
1.38%
1.61%
2.04%
1.86%
2.83%
1.61%
4.38%
4.05%
General & Admin Exp.
-
14.23
10.65
48.36
28.82
30.08
29.26
26.93
41.13
16.55
12.92
% Of Sales
-
0.60%
0.46%
3.69%
3.08%
3.19%
3.40%
4.02%
6.40%
2.67%
2.12%
Selling & Distn. Exp.
-
72.24
74.98
84.33
68.69
70.01
64.51
49.38
27.10
26.28
24.49
% Of Sales
-
3.07%
3.23%
6.43%
7.34%
7.42%
7.49%
7.36%
4.21%
4.25%
4.01%
Miscellaneous Exp.
-
14.32
6.16
3.85
2.79
2.63
1.89
1.35
1.03
2.06
24.49
% Of Sales
-
0.61%
0.27%
0.29%
0.30%
0.28%
0.22%
0.20%
0.16%
0.33%
0.00%
EBITDA
372.73
609.12
622.67
367.94
177.48
191.55
182.03
149.08
123.29
101.75
87.36
EBITDA Margin
19.60%
25.86%
26.81%
28.06%
18.97%
20.31%
21.14%
22.23%
19.17%
16.44%
14.32%
Other Income
20.44
15.25
14.72
11.36
8.28
6.08
11.53
8.54
6.21
4.26
6.27
Interest
9.06
11.97
17.10
18.29
23.03
13.03
9.04
12.94
22.15
34.88
31.51
Depreciation
45.75
45.57
42.00
34.41
31.62
19.55
19.29
19.71
19.38
20.08
16.49
PBT
338.37
566.82
578.29
326.60
131.10
165.06
165.24
124.98
87.96
51.07
45.63
Tax
95.31
161.13
160.39
83.10
33.63
47.97
52.66
43.34
30.35
17.87
12.12
Tax Rate
28.17%
28.43%
27.74%
25.44%
25.65%
29.06%
31.75%
34.48%
34.50%
34.99%
26.56%
PAT
243.05
325.52
368.42
238.20
104.80
117.53
113.18
82.35
57.61
34.27
33.51
PAT before Minority Interest
197.42
405.68
417.90
243.50
97.47
117.09
113.18
82.35
57.61
33.20
33.51
Minority Interest
-45.63
-80.16
-49.48
-5.30
7.33
0.44
0.00
0.00
0.00
1.07
0.00
PAT Margin
12.78%
13.82%
15.86%
18.16%
11.20%
12.46%
13.14%
12.28%
8.96%
5.54%
5.49%
PAT Growth
-51.30%
-11.64%
54.67%
127.29%
-10.83%
3.84%
37.44%
42.94%
68.11%
2.27%
 
EPS
75.02
100.47
113.71
73.52
32.35
36.27
34.93
25.42
17.78
10.58
10.34

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
1,554.23
1,249.85
894.39
658.14
574.46
467.06
362.46
280.21
227.91
201.12
Share Capital
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
Total Reserves
1,547.75
1,243.37
887.91
651.66
567.98
460.58
355.98
273.73
221.43
194.64
Non-Current Liabilities
115.31
129.67
157.60
180.39
145.45
106.05
73.46
108.91
136.28
136.40
Secured Loans
30.30
57.57
84.85
115.91
83.33
40.68
15.01
35.95
65.98
83.37
Unsecured Loans
0.00
0.00
4.00
4.00
0.00
1.81
1.81
10.44
8.82
5.56
Long Term Provisions
1.82
0.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
149.34
300.73
242.81
264.34
308.43
256.73
199.09
215.62
256.37
282.71
Trade Payables
62.24
180.88
76.80
59.36
85.05
71.84
51.47
48.47
47.55
86.35
Other Current Liabilities
81.13
98.60
33.70
22.45
37.55
9.95
22.14
33.18
42.40
42.67
Short Term Borrowings
0.00
15.79
10.95
121.48
107.41
99.68
66.21
101.17
148.46
139.46
Short Term Provisions
5.97
5.45
121.37
61.06
78.42
75.25
59.27
32.80
17.96
14.23
Total Liabilities
1,962.81
1,745.26
1,310.33
1,113.10
1,045.90
847.84
635.01
604.74
622.55
620.23
Net Block
775.28
676.15
542.92
573.00
319.75
316.06
325.48
340.82
341.11
325.39
Gross Block
1,095.80
961.81
789.57
786.40
501.88
479.10
461.74
468.91
448.42
415.85
Accumulated Depreciation
320.52
285.66
246.66
213.40
182.14
163.04
136.26
128.10
107.32
90.46
Non Current Assets
929.98
838.17
732.92
652.06
595.95
492.58
355.45
359.41
346.75
335.79
Capital Work in Progress
113.23
140.94
173.28
46.27
269.46
123.13
25.08
16.26
3.32
8.12
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.02
0.02
Long Term Loans & Adv.
34.94
15.26
15.75
31.84
5.78
46.32
4.89
2.32
2.11
2.05
Other Non Current Assets
1.30
0.80
0.98
0.95
0.96
7.08
0.00
0.00
0.20
0.23
Current Assets
1,032.83
907.09
577.08
460.61
449.40
354.72
279.56
245.33
275.80
284.44
Current Investments
72.65
0.00
0.00
47.50
0.00
0.01
0.02
0.00
0.00
19.94
Inventories
302.81
222.36
109.94
108.81
163.15
89.10
98.98
78.03
112.38
90.64
Sundry Debtors
377.80
588.15
305.66
207.44
167.22
172.68
124.29
124.34
119.37
131.53
Cash & Bank
236.33
51.56
19.64
8.81
20.40
24.16
3.49
8.57
7.00
9.75
Other Current Assets
43.23
2.92
7.04
3.80
98.64
68.78
52.78
34.39
37.06
32.60
Short Term Loans & Adv.
25.20
42.11
134.81
84.26
95.91
66.22
51.82
33.40
35.74
30.96
Net Current Assets
883.49
606.36
334.28
196.27
140.98
97.99
80.47
29.71
19.42
1.73
Total Assets
1,962.81
1,745.26
1,310.33
1,113.11
1,045.89
847.84
635.01
604.74
622.55
620.23

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
382.18
219.57
109.87
144.20
94.21
139.98
60.46
84.78
55.76
110.64
PBT
566.82
578.29
344.89
154.14
178.08
174.88
138.53
110.11
85.94
77.14
Adjustment
52.90
57.35
28.34
26.61
15.33
15.21
14.75
16.61
15.82
13.89
Changes in Working Capital
-95.32
-285.43
-225.12
15.11
-49.48
-7.11
-66.51
-28.81
-35.97
31.86
Cash after chg. in Working capital
524.40
350.21
148.11
195.85
143.93
182.98
86.78
97.91
65.79
122.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-142.22
-130.64
-38.24
-51.65
-49.71
-43.00
-26.32
-13.13
-10.03
-12.24
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
-186.31
-147.26
-61.59
-130.12
-118.69
-134.87
-10.32
-29.26
-3.76
-50.08
Net Fixed Assets
-62.54
-139.52
-130.14
-51.89
-18.14
-75.70
-12.82
-32.02
-7.91
-52.32
Net Investments
-62.32
0.00
47.50
-47.50
0.01
-35.86
0.00
0.00
-9.50
0.00
Others
-61.45
-7.74
21.05
-30.73
-100.56
-23.31
2.50
2.76
13.65
2.24
Cash from Financing Activity
-81.23
-56.51
-37.45
-25.67
20.71
15.56
-55.21
-53.95
-55.07
-53.49
Net Cash Inflow / Outflow
114.64
15.80
10.83
-11.59
-3.77
20.67
-5.08
1.57
-3.07
7.07
Opening Cash & Equivalents
33.13
17.32
8.81
20.40
24.16
3.49
8.57
7.00
10.07
2.68
Closing Cash & Equivalent
147.76
33.13
19.64
8.81
20.40
24.16
3.49
8.57
7.00
9.74

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.)
479.69
385.74
275.94
202.99
177.13
143.99
111.87
86.48
70.34
62.07
ROA
21.88%
27.35%
20.10%
9.03%
12.37%
15.27%
13.29%
9.39%
5.34%
5.88%
ROE
28.94%
38.98%
31.38%
15.83%
22.51%
27.31%
25.63%
22.68%
15.48%
17.99%
ROCE
39.08%
50.21%
35.58%
17.94%
25.09%
32.21%
30.13%
23.51%
18.16%
17.65%
Fixed Asset Turnover
2.29
2.66
1.66
1.45
1.92
1.86
1.57
1.52
1.56
1.85
Receivable days
74.72
70.12
71.40
73.07
65.78
61.97
62.11
63.70
67.97
64.32
Inventory Days
40.62
26.07
30.44
53.04
48.82
39.25
44.22
49.77
54.99
40.30
Payable days
35.62
38.47
39.43
34.25
36.81
33.88
34.15
35.87
46.70
40.28
Cash Conversion Cycle
79.72
57.72
62.42
91.85
77.78
67.33
72.18
77.61
76.26
64.35
Total Debt/Equity
0.04
0.08
0.14
0.39
0.40
0.33
0.29
0.62
1.12
1.30
Interest Cover
48.35
34.82
18.85
6.69
13.67
19.34
10.72
4.97
2.46
2.45

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.