Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Chemicals

Rating :
62/99

BSE: 530999 | NSE: BALAMINES

2769.10
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  2782.25
  •  2815.15
  •  2701.00
  •  2775.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  48935
  •  1347.84
  •  5223.55
  •  2451.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,963.90
  • 24.44
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,071.32
  • 0.14%
  • 7.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.70%
  • 0.91%
  • 37.97%
  • FII
  • DII
  • Others
  • 3.99%
  • 0.03%
  • 3.40%

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
  • 14.19
  • 17.60
  • 23.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.18
  • 5.32
  • 6.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 13.08
  • 15.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
779.04
414.03
88.16%
564.89
392.13
44.06%
525.73
282.38
86.18%
450.68
222.91
102.18%
Expenses
581.98
285.11
104.12%
406.17
274.76
47.83%
394.41
208.68
89.00%
307.65
169.68
81.31%
EBITDA
197.07
128.92
52.86%
158.73
117.37
35.24%
131.32
73.70
78.18%
143.03
53.23
168.70%
EBIDTM
25.30%
31.14%
28.10%
29.93%
24.98%
26.10%
31.74%
23.88%
Other Income
2.11
3.60
-41.39%
0.94
0.51
84.31%
2.94
0.69
326.09%
1.26
1.28
-1.56%
Interest
5.15
3.78
36.24%
4.66
4.81
-3.12%
4.15
5.38
-22.86%
3.14
4.32
-27.31%
Depreciation
10.79
8.47
27.39%
10.49
8.71
20.44%
11.05
9.30
18.82%
9.68
7.93
22.07%
PBT
183.23
120.27
52.35%
144.52
104.36
38.48%
119.05
59.71
99.38%
131.48
42.25
211.20%
Tax
52.39
31.46
66.53%
42.93
25.45
68.68%
30.98
15.51
99.74%
34.09
10.67
219.49%
PAT
130.85
88.81
47.34%
101.59
78.90
28.76%
88.06
44.20
99.23%
97.40
31.58
208.42%
PATM
16.80%
21.45%
17.98%
20.12%
16.75%
15.65%
21.61%
14.17%
EPS
33.56
26.08
28.68%
27.64
23.14
19.45%
24.61
14.12
74.29%
27.90
10.17
174.34%

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
2,320.34
1,311.46
935.77
943.05
861.23
670.48
643.15
618.77
610.13
511.80
449.52
Net Sales Growth
76.93%
40.15%
-0.77%
9.50%
28.45%
4.25%
3.94%
1.42%
19.21%
13.85%
 
Cost Of Goods Sold
1,222.51
630.25
513.83
515.35
464.09
342.37
356.22
359.55
380.97
312.20
262.65
Gross Profit
1,097.83
681.20
421.94
427.69
397.15
328.12
286.92
259.23
229.15
199.59
186.87
GP Margin
47.31%
51.94%
45.09%
45.35%
46.11%
48.94%
44.61%
41.89%
37.56%
39.00%
41.57%
Total Expenditure
1,690.21
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
630.15
367.94
177.48
191.55
182.03
149.08
123.29
101.75
87.36
79.34
79.29
EBITDA Margin
27.16%
28.06%
18.97%
20.31%
21.14%
22.23%
19.17%
16.44%
14.32%
15.50%
17.64%
Other Income
7.25
11.36
8.28
6.08
11.53
8.54
6.21
4.26
6.27
4.60
4.22
Interest
17.10
18.29
23.03
13.03
9.04
12.94
22.15
34.88
31.51
25.40
21.21
Depreciation
42.01
34.41
31.62
19.55
19.29
19.71
19.38
20.08
16.49
12.71
10.38
PBT
578.28
326.60
131.10
165.06
165.24
124.98
87.96
51.07
45.63
45.82
51.93
Tax
160.39
83.10
33.63
47.97
52.66
43.34
30.35
17.87
12.12
14.77
17.08
Tax Rate
27.74%
25.44%
25.65%
29.06%
31.75%
34.48%
34.50%
34.99%
26.56%
32.15%
32.40%
PAT
417.90
238.20
104.80
117.53
113.18
82.35
57.61
34.27
33.51
31.17
35.64
PAT before Minority Interest
368.42
243.50
97.47
117.09
113.18
82.35
57.61
33.20
33.51
31.17
35.64
Minority Interest
-49.48
-5.30
7.33
0.44
0.00
0.00
0.00
1.07
0.00
0.00
0.00
PAT Margin
18.01%
18.16%
11.20%
12.46%
13.14%
12.28%
8.96%
5.54%
5.49%
6.09%
7.93%
PAT Growth
71.63%
127.29%
-10.83%
3.84%
37.44%
42.94%
68.11%
2.27%
7.51%
-12.54%
 
EPS
128.98
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
39.43
34.25
36.81
33.88
34.15
35.87
46.70
40.28
30.76
31.60
Cash Conversion Cycle
62.41
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.