Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Chemicals

Rating :
60/99

BSE: 530999 | NSE: BALAMINES

3183.50
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3175.00
  • 3223.30
  • 3171.15
  • 3120.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47617
  •  1519.23
  •  4805.00
  •  2692.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,113.97
  • 25.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,163.06
  • 0.19%
  • 7.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.70%
  • 0.95%
  • 37.44%
  • FII
  • DII
  • Others
  • 4.51%
  • 0.04%
  • 3.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.32
  • 21.92
  • 35.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.81
  • 27.75
  • 28.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.01
  • 26.62
  • 52.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.37
  • 22.49
  • 26.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.49
  • 5.65
  • 6.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.25
  • 13.62
  • 16.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
670.17
450.68
48.70%
779.04
414.03
88.16%
564.89
392.13
44.06%
525.73
282.38
86.18%
Expenses
455.38
309.06
47.34%
581.98
285.11
104.12%
406.17
274.76
47.83%
394.41
208.68
89.00%
EBITDA
214.79
141.62
51.67%
197.07
128.92
52.86%
158.73
117.37
35.24%
131.32
73.70
78.18%
EBIDTM
32.05%
31.42%
25.30%
31.14%
28.10%
29.93%
24.98%
26.10%
Other Income
4.69
2.67
75.66%
2.11
3.60
-41.39%
0.94
0.51
84.31%
2.94
0.69
326.09%
Interest
3.42
3.14
8.92%
5.15
3.78
36.24%
4.66
4.81
-3.12%
4.15
5.38
-22.86%
Depreciation
11.08
9.68
14.46%
10.79
8.47
27.39%
10.49
8.71
20.44%
11.05
9.30
18.82%
PBT
204.98
131.48
55.90%
183.23
120.27
52.35%
144.52
104.36
38.48%
119.05
59.71
99.38%
Tax
56.94
34.09
67.03%
52.39
31.46
66.53%
42.93
25.45
68.68%
30.98
15.51
99.74%
PAT
148.04
97.40
51.99%
130.85
88.81
47.34%
101.59
78.90
28.76%
88.06
44.20
99.23%
PATM
22.09%
21.61%
16.80%
21.45%
17.98%
20.12%
16.75%
15.65%
EPS
37.95
27.90
36.02%
33.56
26.08
28.68%
27.64
23.14
19.45%
24.61
14.12
74.29%

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
2,539.83
2,320.35
1,311.46
935.77
943.05
861.23
670.48
643.15
618.77
610.13
511.80
Net Sales Growth
65.01%
76.93%
40.15%
-0.77%
9.50%
28.45%
4.25%
3.94%
1.42%
19.21%
 
Cost Of Goods Sold
1,322.08
1,222.53
630.25
513.83
515.35
464.09
342.37
356.22
359.55
380.97
312.20
Gross Profit
1,217.75
1,097.83
681.20
421.94
427.69
397.15
328.12
286.92
259.23
229.15
199.59
GP Margin
47.95%
47.31%
51.94%
45.09%
45.35%
46.11%
48.94%
44.61%
41.89%
37.56%
39.00%
Total Expenditure
1,837.94
1,700.94
943.52
758.29
751.50
679.20
521.40
519.86
517.02
522.77
432.46
Power & Fuel Cost
-
211.56
125.02
95.03
84.70
76.52
57.94
62.42
64.58
63.81
54.34
% Of Sales
-
9.12%
9.53%
10.16%
8.98%
8.88%
8.64%
9.71%
10.44%
10.46%
10.62%
Employee Cost
-
44.74
33.56
34.07
29.47
26.89
24.47
21.63
20.90
15.84
12.90
% Of Sales
-
1.93%
2.56%
3.64%
3.12%
3.12%
3.65%
3.36%
3.38%
2.60%
2.52%
Manufacturing Exp.
-
30.11
18.13
15.05
19.26
16.04
18.96
10.33
27.10
24.72
22.35
% Of Sales
-
1.30%
1.38%
1.61%
2.04%
1.86%
2.83%
1.61%
4.38%
4.05%
4.37%
General & Admin Exp.
-
67.56
48.36
28.82
30.08
29.26
26.93
41.13
16.55
12.92
11.03
% Of Sales
-
2.91%
3.69%
3.08%
3.19%
3.40%
4.02%
6.40%
2.67%
2.12%
2.16%
Selling & Distn. Exp.
-
119.87
84.33
68.69
70.01
64.51
49.38
27.10
26.28
24.49
19.62
% Of Sales
-
5.17%
6.43%
7.34%
7.42%
7.49%
7.36%
4.21%
4.25%
4.01%
3.83%
Miscellaneous Exp.
-
4.58
3.85
2.79
2.63
1.89
1.35
1.03
2.06
0.02
19.62
% Of Sales
-
0.20%
0.29%
0.30%
0.28%
0.22%
0.20%
0.16%
0.33%
0.00%
0%
EBITDA
701.91
619.41
367.94
177.48
191.55
182.03
149.08
123.29
101.75
87.36
79.34
EBITDA Margin
27.64%
26.69%
28.06%
18.97%
20.31%
21.14%
22.23%
19.17%
16.44%
14.32%
15.50%
Other Income
10.68
17.99
11.36
8.28
6.08
11.53
8.54
6.21
4.26
6.27
4.60
Interest
17.38
17.10
18.29
23.03
13.03
9.04
12.94
22.15
34.88
31.51
25.40
Depreciation
43.41
42.00
34.41
31.62
19.55
19.29
19.71
19.38
20.08
16.49
12.71
PBT
651.78
578.29
326.60
131.10
165.06
165.24
124.98
87.96
51.07
45.63
45.82
Tax
183.24
160.39
83.10
33.63
47.97
52.66
43.34
30.35
17.87
12.12
14.77
Tax Rate
28.11%
27.74%
25.44%
25.65%
29.06%
31.75%
34.48%
34.50%
34.99%
26.56%
32.15%
PAT
468.54
368.42
238.20
104.80
117.53
113.18
82.35
57.61
34.27
33.51
31.17
PAT before Minority Interest
401.00
417.90
243.50
97.47
117.09
113.18
82.35
57.61
33.20
33.51
31.17
Minority Interest
-67.54
-49.48
-5.30
7.33
0.44
0.00
0.00
0.00
1.07
0.00
0.00
PAT Margin
18.45%
15.88%
18.16%
11.20%
12.46%
13.14%
12.28%
8.96%
5.54%
5.49%
6.09%
PAT Growth
51.48%
54.67%
127.29%
-10.83%
3.84%
37.44%
42.94%
68.11%
2.27%
7.51%
 
EPS
144.61
113.71
73.52
32.35
36.27
34.93
25.42
17.78
10.58
10.34
9.62

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
1,249.85
894.39
658.14
574.46
467.06
362.46
280.21
227.91
201.12
171.38
Share Capital
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
Total Reserves
1,243.37
887.91
651.66
567.98
460.58
355.98
273.73
221.43
194.64
164.90
Non-Current Liabilities
141.90
157.60
180.39
145.45
106.05
73.46
108.91
136.28
136.40
149.40
Secured Loans
57.57
84.85
115.91
83.33
40.68
15.01
35.95
65.98
83.37
103.72
Unsecured Loans
0.00
4.00
4.00
0.00
1.81
1.81
10.44
8.82
5.56
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
418.01
242.81
264.34
308.43
256.73
199.09
215.62
256.37
282.71
198.57
Trade Payables
176.42
76.80
59.36
85.05
71.84
51.47
48.47
47.55
86.35
35.51
Other Current Liabilities
31.98
33.70
22.45
37.55
9.95
22.14
33.18
42.40
42.67
36.34
Short Term Borrowings
15.79
10.95
121.48
107.41
99.68
66.21
101.17
148.46
139.46
105.58
Short Term Provisions
193.82
121.37
61.06
78.42
75.25
59.27
32.80
17.96
14.23
21.14
Total Liabilities
1,874.77
1,310.33
1,113.10
1,045.90
847.84
635.01
604.74
622.55
620.23
519.35
Net Block
681.18
542.92
573.00
319.75
316.06
325.48
340.82
341.11
325.39
234.38
Gross Block
969.23
789.57
786.40
501.88
479.10
461.74
468.91
448.42
415.85
303.99
Accumulated Depreciation
288.05
246.66
213.40
182.14
163.04
136.26
128.10
107.32
90.46
69.61
Non Current Assets
832.71
732.92
652.06
595.95
492.58
355.45
359.41
346.75
335.79
299.37
Capital Work in Progress
140.94
173.28
46.27
269.46
123.13
25.08
16.26
3.32
8.12
62.92
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
9.79
15.75
31.84
5.78
46.32
4.89
2.32
2.11
2.05
1.80
Other Non Current Assets
0.80
0.98
0.95
0.96
7.08
0.00
0.00
0.20
0.23
0.26
Current Assets
1,042.07
577.08
460.61
449.40
354.72
279.56
245.33
275.80
284.44
219.97
Current Investments
0.00
0.00
47.50
0.00
0.01
0.02
0.00
0.00
19.94
19.94
Inventories
222.36
109.94
108.81
163.15
89.10
98.98
78.03
112.38
90.64
56.75
Sundry Debtors
588.15
305.66
207.44
167.22
172.68
124.29
124.34
119.37
131.53
103.71
Cash & Bank
51.56
19.64
8.81
20.40
24.16
3.49
8.57
7.00
9.75
2.68
Other Current Assets
180.00
7.04
3.80
2.73
68.78
52.78
34.39
37.06
32.60
36.89
Short Term Loans & Adv.
174.23
134.81
84.26
95.91
66.22
51.82
33.40
35.74
30.96
36.89
Net Current Assets
624.06
334.28
196.27
140.98
97.99
80.47
29.71
19.42
1.73
21.40
Total Assets
1,874.78
1,310.33
1,113.11
1,045.89
847.84
635.01
604.74
622.55
620.23
519.34

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
232.40
109.87
144.20
94.21
139.98
60.46
84.78
55.76
110.64
94.40
PBT
595.39
344.89
154.14
178.08
174.88
138.53
110.11
85.94
77.14
71.34
Adjustment
34.76
28.34
26.61
15.33
15.21
14.75
16.61
15.82
13.89
9.02
Changes in Working Capital
-314.89
-225.12
15.11
-49.48
-7.11
-66.51
-28.81
-35.97
31.86
28.47
Cash after chg. in Working capital
315.26
148.11
195.85
143.93
182.98
86.78
97.91
65.79
122.89
108.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-82.85
-38.24
-51.65
-49.71
-43.00
-26.32
-13.13
-10.03
-12.24
-14.43
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
-134.22
-61.59
-130.12
-118.69
-134.87
-10.32
-29.26
-3.76
-50.08
-85.79
Net Fixed Assets
-146.93
-130.14
-51.89
-18.14
-75.70
-12.82
-32.02
-7.91
-52.32
-89.02
Net Investments
0.00
47.50
-47.50
0.01
-35.86
0.00
0.00
-9.50
0.00
-12.10
Others
12.71
21.05
-30.73
-100.56
-23.31
2.50
2.76
13.65
2.24
15.33
Cash from Financing Activity
-66.27
-37.45
-25.67
20.71
15.56
-55.21
-53.95
-55.07
-53.49
-10.42
Net Cash Inflow / Outflow
31.92
10.83
-11.59
-3.77
20.67
-5.08
1.57
-3.07
7.07
-1.80
Opening Cash & Equivalents
19.64
8.81
20.40
24.16
3.49
8.57
7.00
10.07
2.68
4.48
Closing Cash & Equivalent
51.56
19.64
8.81
20.40
24.16
3.49
8.57
7.00
9.74
2.68

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.)
385.74
275.94
202.99
177.13
143.99
111.87
86.48
70.34
62.07
52.89
ROA
26.24%
20.10%
9.03%
12.37%
15.27%
13.29%
9.39%
5.34%
5.88%
6.33%
ROE
38.98%
31.38%
15.83%
22.51%
27.31%
25.63%
22.68%
15.48%
17.99%
19.70%
ROCE
50.21%
35.58%
17.94%
25.09%
32.21%
30.13%
23.51%
18.16%
17.65%
18.47%
Fixed Asset Turnover
2.64
1.66
1.45
1.92
1.86
1.57
1.52
1.56
1.85
2.00
Receivable days
70.30
71.40
73.07
65.78
61.97
62.11
63.70
67.97
64.32
60.97
Inventory Days
26.14
30.44
53.04
48.82
39.25
44.22
49.77
54.99
40.30
53.85
Payable days
37.80
39.43
34.25
36.81
33.88
34.15
35.87
46.70
40.28
30.76
Cash Conversion Cycle
58.63
62.42
91.85
77.78
67.33
72.18
77.61
76.26
64.35
84.06
Total Debt/Equity
0.08
0.14
0.39
0.40
0.33
0.29
0.62
1.12
1.30
1.40
Interest Cover
34.81
18.85
6.69
13.67
19.34
10.72
4.97
2.46
2.45
2.81

News Update:


  • Balaji Amines commences commercial production of DMC at MIDC plant in Chincholi
    26th Sep 2022, 11:15 AM

    The company has received the Environmental Clearance & MPCB permission in the form of Consent to Operate

    Read More
  • Balaji Amines completes Phase 1 of Greenfield Project
    15th Sep 2022, 10:49 AM

    In the first year of operations, the company is confident of achieving capacity utilization of 60-70% at the DMC/PC and PG plant

    Read More
  • Balaji Amines - Quarterly Results
    12th Aug 2022, 12:05 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.