Nifty
Sensex
:
:
14617.85
48832.03
36.40 (0.25%)
28.35 (0.06%)

Chemicals

Rating :
68/99

BSE: 530999 | NSE: BALAMINES

1842.95
16-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1879.90
  •  1893.20
  •  1831.00
  •  1861.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80096
  •  1490.98
  •  2047.90
  •  327.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,971.02
  • 32.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,221.77
  • 0.17%
  • 7.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.70%
  • 1.02%
  • 39.35%
  • FII
  • DII
  • Others
  • 2.18%
  • 0.13%
  • 3.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.44
  • 7.79
  • 2.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 7.56
  • -0.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.70
  • 12.71
  • -2.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.45
  • 15.39
  • 13.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.73
  • 3.66
  • 3.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 9.98
  • 10.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
392.13
227.52
72.35%
282.38
227.25
24.26%
222.91
222.98
-0.03%
258.03
226.62
13.86%
Expenses
274.76
184.68
48.78%
208.68
182.49
14.35%
169.68
185.47
-8.51%
202.40
179.27
12.90%
EBITDA
117.37
42.84
173.97%
73.70
44.77
64.62%
53.23
37.51
41.91%
55.63
47.35
17.49%
EBIDTM
29.93%
18.83%
26.10%
19.70%
23.88%
16.82%
14.01%
14.01%
Other Income
0.51
0.59
-13.56%
0.69
1.46
-52.74%
1.28
1.41
-9.22%
1.56
0.77
102.60%
Interest
4.81
6.31
-23.77%
5.38
7.17
-24.97%
4.32
3.25
32.92%
6.30
3.27
92.66%
Depreciation
8.71
7.96
9.42%
9.30
7.82
18.93%
7.93
5.71
38.88%
10.12
5.40
87.41%
PBT
104.36
29.15
258.01%
59.71
31.23
91.19%
42.25
29.96
41.02%
40.77
39.45
3.35%
Tax
25.45
8.46
200.83%
15.51
2.49
522.89%
10.67
11.47
-6.97%
11.21
13.44
-16.59%
PAT
78.90
20.69
281.34%
44.20
28.74
53.79%
31.58
18.48
70.89%
29.56
26.01
13.65%
PATM
20.12%
9.09%
15.65%
12.65%
14.17%
8.29%
7.11%
7.11%
EPS
23.14
7.22
220.50%
14.12
9.70
45.57%
10.17
5.91
72.08%
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,155.45
935.77
943.05
861.23
670.48
643.15
618.77
610.13
511.80
449.52
346.77
Net Sales Growth
27.76%
-0.77%
9.50%
28.45%
4.25%
3.94%
1.42%
19.21%
13.85%
29.63%
 
Cost Of Goods Sold
5,086.46
513.83
515.35
464.09
342.37
356.22
359.55
380.97
312.20
262.65
191.69
Gross Profit
-3,931.01
421.94
427.69
397.15
328.12
286.92
259.23
229.15
199.59
186.87
155.07
GP Margin
-340.21%
45.09%
45.35%
46.11%
48.94%
44.61%
41.89%
37.56%
39.00%
41.57%
44.72%
Total Expenditure
855.52
758.29
751.50
679.20
521.40
519.86
517.02
522.77
432.46
370.23
283.71
Power & Fuel Cost
-
95.03
84.70
76.52
57.94
62.42
64.58
63.81
54.34
49.99
39.58
% Of Sales
-
10.16%
8.98%
8.88%
8.64%
9.71%
10.44%
10.46%
10.62%
11.12%
11.41%
Employee Cost
-
34.07
29.47
26.89
24.47
21.63
20.90
15.84
12.90
11.90
8.67
% Of Sales
-
3.64%
3.12%
3.12%
3.65%
3.36%
3.38%
2.60%
2.52%
2.65%
2.50%
Manufacturing Exp.
-
15.05
19.26
16.04
18.96
10.33
27.10
24.72
22.35
19.01
17.56
% Of Sales
-
1.61%
2.04%
1.86%
2.83%
1.61%
4.38%
4.05%
4.37%
4.23%
5.06%
General & Admin Exp.
-
28.82
30.08
29.26
26.93
41.13
16.55
12.92
11.03
10.34
15.84
% Of Sales
-
3.08%
3.19%
3.40%
4.02%
6.40%
2.67%
2.12%
2.16%
2.30%
4.57%
Selling & Distn. Exp.
-
68.69
70.01
64.51
49.38
27.10
26.28
24.49
19.62
16.35
10.13
% Of Sales
-
7.34%
7.42%
7.49%
7.36%
4.21%
4.25%
4.01%
3.83%
3.64%
2.92%
Miscellaneous Exp.
-
2.79
2.63
1.89
1.35
1.03
2.06
0.02
0.00
0.00
10.13
% Of Sales
-
0.30%
0.28%
0.22%
0.20%
0.16%
0.33%
0.00%
0%
0%
0.07%
EBITDA
299.93
177.48
191.55
182.03
149.08
123.29
101.75
87.36
79.34
79.29
63.06
EBITDA Margin
25.96%
18.97%
20.31%
21.14%
22.23%
19.17%
16.44%
14.32%
15.50%
17.64%
18.18%
Other Income
4.04
8.28
6.08
11.53
8.54
6.21
4.26
6.27
4.60
4.22
1.74
Interest
20.81
23.03
13.03
9.04
12.94
22.15
34.88
31.51
25.40
21.21
13.56
Depreciation
36.06
31.62
19.55
19.29
19.71
19.38
20.08
16.49
12.71
10.38
8.30
PBT
247.09
131.10
165.06
165.24
124.98
87.96
51.07
45.63
45.82
51.93
42.95
Tax
62.84
33.63
47.97
52.66
43.34
30.35
17.87
12.12
14.77
17.08
16.36
Tax Rate
25.43%
25.65%
29.06%
31.75%
34.48%
34.50%
34.99%
26.56%
32.15%
32.40%
38.09%
PAT
184.24
104.80
117.53
113.18
82.35
57.61
34.27
33.51
31.17
35.64
26.59
PAT before Minority Interest
183.25
97.47
117.09
113.18
82.35
57.61
33.20
33.51
31.17
35.64
26.59
Minority Interest
-0.99
7.33
0.44
0.00
0.00
0.00
1.07
0.00
0.00
0.00
0.00
PAT Margin
15.95%
11.20%
12.46%
13.14%
12.28%
8.96%
5.54%
5.49%
6.09%
7.93%
7.67%
PAT Growth
96.17%
-10.83%
3.84%
37.44%
42.94%
68.11%
2.27%
7.51%
-12.54%
34.04%
 
EPS
56.86
32.35
36.27
34.93
25.42
17.78
10.58
10.34
9.62
11.00
8.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
658.14
574.46
467.06
362.46
280.21
227.91
201.12
171.38
145.11
112.48
Share Capital
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
Total Reserves
651.66
567.98
460.58
355.98
273.73
221.43
194.64
164.90
138.63
106.00
Non-Current Liabilities
180.39
145.45
106.05
73.46
108.91
136.28
136.40
149.40
126.44
98.45
Secured Loans
115.91
83.33
40.68
15.01
35.95
65.98
83.37
103.72
86.15
64.15
Unsecured Loans
4.00
0.00
1.81
1.81
10.44
8.82
5.56
0.00
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
264.34
308.43
256.73
199.09
215.62
256.37
282.71
198.57
194.11
154.37
Trade Payables
59.36
85.05
71.84
51.47
48.47
47.55
86.35
35.51
34.71
33.45
Other Current Liabilities
22.45
37.55
9.95
22.14
33.18
42.40
42.67
36.34
25.79
21.34
Short Term Borrowings
121.48
107.41
99.68
66.21
101.17
148.46
139.46
105.58
111.05
83.60
Short Term Provisions
61.06
78.42
75.25
59.27
32.80
17.96
14.23
21.14
22.56
15.98
Total Liabilities
1,113.10
1,045.90
847.84
635.01
604.74
622.55
620.23
519.35
465.66
365.30
Net Block
573.00
319.75
316.06
325.48
340.82
341.11
325.39
234.38
196.00
160.06
Gross Block
786.40
501.88
479.10
461.74
468.91
448.42
415.85
303.99
253.23
207.16
Accumulated Depreciation
213.40
182.14
163.04
136.26
128.10
107.32
90.46
69.61
57.23
47.10
Non Current Assets
650.42
595.95
492.58
355.45
359.41
346.75
335.79
299.37
225.72
176.64
Capital Work in Progress
44.63
269.46
123.13
25.08
16.26
3.32
8.12
62.92
24.67
11.84
Non Current Investment
0.00
0.00
0.00
0.00
0.02
0.02
0.02
0.02
4.01
4.01
Long Term Loans & Adv.
31.84
5.78
46.32
4.89
2.32
2.11
2.05
1.80
1.05
0.72
Other Non Current Assets
0.95
0.96
7.08
0.00
0.00
0.20
0.23
0.26
0.00
0.00
Current Assets
462.25
449.40
354.72
279.56
245.33
275.80
284.44
219.97
239.94
188.66
Current Investments
47.50
0.00
0.01
0.02
0.00
0.00
19.94
19.94
3.84
3.84
Inventories
110.44
163.15
89.10
98.98
78.03
112.38
90.64
56.75
107.40
70.60
Sundry Debtors
207.44
167.22
172.68
124.29
124.34
119.37
131.53
103.71
82.14
73.75
Cash & Bank
8.81
20.40
24.16
3.49
8.57
7.00
9.75
2.68
4.48
9.03
Other Current Assets
88.06
2.73
2.56
0.96
34.39
37.06
32.60
36.89
42.08
31.44
Short Term Loans & Adv.
84.26
95.91
66.22
51.82
33.40
35.74
30.96
36.89
42.08
31.44
Net Current Assets
197.91
140.98
97.99
80.47
29.71
19.42
1.73
21.40
45.83
34.29
Total Assets
1,113.11
1,045.89
847.84
635.01
604.74
622.55
620.23
519.34
465.66
365.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
124.08
94.21
139.98
60.46
84.78
55.76
110.64
94.40
52.97
14.17
PBT
154.14
178.08
174.88
138.53
110.11
85.94
77.14
71.34
73.93
56.51
Adjustment
26.61
15.33
15.21
14.75
16.61
15.82
13.89
9.02
6.82
6.40
Changes in Working Capital
-5.01
-49.48
-7.11
-66.51
-28.81
-35.97
31.86
28.47
-18.68
-43.17
Cash after chg. in Working capital
175.73
143.93
182.98
86.78
97.91
65.79
122.89
108.83
62.06
19.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-51.65
-49.71
-43.00
-26.32
-13.13
-10.03
-12.24
-14.43
-9.09
-5.58
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
-128.48
-118.69
-134.87
-10.32
-29.26
-3.76
-50.08
-85.79
-56.37
-59.35
Net Fixed Assets
-50.25
-18.14
-75.70
-12.82
-32.02
-7.91
-52.32
-89.02
-58.89
-57.05
Net Investments
-47.50
0.01
-35.86
0.00
0.00
-9.50
0.00
-12.10
0.00
-4.15
Others
-30.73
-100.56
-23.31
2.50
2.76
13.65
2.24
15.33
2.52
1.85
Cash from Financing Activity
-7.18
20.71
15.56
-55.21
-53.95
-55.07
-53.49
-10.42
-1.16
50.59
Net Cash Inflow / Outflow
-11.59
-3.77
20.67
-5.08
1.57
-3.07
7.07
-1.80
-4.55
5.41
Opening Cash & Equivalents
20.40
24.16
3.49
8.57
7.00
10.07
2.68
4.48
9.03
3.62
Closing Cash & Equivalent
8.81
20.40
24.16
3.49
8.57
7.00
9.74
2.68
4.48
9.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
202.99
177.13
143.99
111.87
86.48
70.34
62.07
52.89
44.78
34.71
ROA
9.03%
12.37%
15.27%
13.29%
9.39%
5.34%
5.88%
6.33%
8.58%
8.58%
ROE
15.83%
22.51%
27.31%
25.63%
22.68%
15.48%
17.99%
19.70%
27.67%
26.51%
ROCE
17.94%
25.09%
32.21%
30.13%
23.51%
18.16%
17.65%
18.47%
23.80%
25.22%
Fixed Asset Turnover
1.45
1.92
1.86
1.57
1.52
1.56
1.85
2.00
2.11
2.04
Receivable days
73.07
65.78
61.97
62.11
63.70
67.97
64.32
60.97
58.54
68.42
Inventory Days
53.36
48.82
39.25
44.22
49.77
54.99
40.30
53.85
66.85
49.97
Payable days
34.25
36.81
33.88
34.15
35.87
46.70
40.28
30.76
31.60
39.90
Cash Conversion Cycle
92.17
77.78
67.33
72.18
77.61
76.26
64.35
84.06
93.79
78.48
Total Debt/Equity
0.39
0.40
0.33
0.29
0.62
1.12
1.30
1.40
1.49
1.31
Interest Cover
6.69
13.67
19.34
10.72
4.97
2.46
2.45
2.81
3.49
4.17

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.