Nifty
:
11341.15
Sensex
:
38214.47
36.10 (0.32%)
87.39 (0.23%)
Nifty
Sensex
:
:
11341.15
38214.47
36.10 (0.32%)
87.39 (0.23%)

Balaji Amines Ltd.

Chemicals

Rating :
53/99

BSE: 530999 | NSE: BALAMINES

NSE BSE
302.00
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  304.20
  •  310.20
  •  301.00
  •  304.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13204
  •  40.38
  •  537.60
  •  211.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 987.58
  • 9.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,194.23
  • 0.92%
  • 1.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 2.90%
  • 40.20%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.23%
  • 3.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 9.45
  • 12.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.26
  • 13.35
  • 4.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.05
  • 26.56
  • 11.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.30
  • 11.79
  • 13.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 2.73
  • 3.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 7.56
  • 8.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
222.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
185.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
37.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
16.82%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
3.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
5.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
29.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
11.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
18.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
8.29%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
5.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
943.05
863.65
670.48
643.15
618.77
610.13
511.80
449.52
346.77
261.90
Net Sales Growth
-
9.19%
28.81%
4.25%
3.94%
1.42%
19.21%
13.85%
29.63%
32.41%
 
Cost Of Goods Sold
-
515.35
464.09
342.37
356.22
359.55
380.97
312.20
262.65
191.69
143.70
Gross Profit
-
427.69
399.56
328.12
286.92
259.23
229.15
199.59
186.87
155.07
118.20
GP Margin
-
45.35%
46.26%
48.94%
44.61%
41.89%
37.56%
39.00%
41.57%
44.72%
45.13%
Total Expenditure
-
751.50
681.58
521.40
519.86
517.02
522.77
432.46
370.23
283.71
215.80
Power & Fuel Cost
-
84.70
76.52
57.94
62.42
64.58
63.81
54.34
49.99
39.58
28.49
% Of Sales
-
8.98%
8.86%
8.64%
9.71%
10.44%
10.46%
10.62%
11.12%
11.41%
10.88%
Employee Cost
-
29.47
26.89
24.47
21.63
20.90
15.84
12.90
11.90
8.67
6.81
% Of Sales
-
3.12%
3.11%
3.65%
3.36%
3.38%
2.60%
2.52%
2.65%
2.50%
2.60%
Manufacturing Exp.
-
19.26
17.43
18.96
10.33
27.10
24.72
22.35
19.01
17.56
18.73
% Of Sales
-
2.04%
2.02%
2.83%
1.61%
4.38%
4.05%
4.37%
4.23%
5.06%
7.15%
General & Admin Exp.
-
30.08
30.25
26.93
41.13
16.55
12.92
11.03
10.34
15.84
4.11
% Of Sales
-
3.19%
3.50%
4.02%
6.40%
2.67%
2.12%
2.16%
2.30%
4.57%
1.57%
Selling & Distn. Exp.
-
70.01
64.51
49.38
27.10
26.28
24.49
19.62
16.35
10.13
13.77
% Of Sales
-
7.42%
7.47%
7.36%
4.21%
4.25%
4.01%
3.83%
3.64%
2.92%
5.26%
Miscellaneous Exp.
-
2.63
1.89
1.35
1.03
2.06
0.02
0.00
0.00
0.23
13.77
% Of Sales
-
0.28%
0.22%
0.20%
0.16%
0.33%
0.00%
0%
0%
0.07%
0.08%
EBITDA
-
191.55
182.07
149.08
123.29
101.75
87.36
79.34
79.29
63.06
46.10
EBITDA Margin
-
20.31%
21.08%
22.23%
19.17%
16.44%
14.32%
15.50%
17.64%
18.18%
17.60%
Other Income
-
6.08
11.50
8.54
6.21
4.26
6.27
4.60
4.22
1.74
1.82
Interest
-
13.03
9.04
12.94
22.15
34.88
31.51
25.40
21.21
13.56
9.71
Depreciation
-
19.55
19.29
19.71
19.38
20.08
16.49
12.71
10.38
8.30
6.87
PBT
-
165.06
165.24
124.98
87.96
51.07
45.63
45.82
51.93
42.95
31.33
Tax
-
51.53
52.66
43.34
30.35
17.87
12.12
14.77
17.08
16.36
10.92
Tax Rate
-
30.56%
31.75%
34.48%
34.50%
34.99%
26.56%
32.15%
32.40%
38.09%
34.85%
PAT
-
117.09
113.18
82.35
57.61
34.27
33.51
31.17
35.64
26.59
20.42
PAT before Minority Interest
-
117.09
113.18
82.35
57.61
33.20
33.51
31.17
35.64
26.59
20.42
Minority Interest
-
0.00
0.00
0.00
0.00
1.07
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
12.42%
13.10%
12.28%
8.96%
5.54%
5.49%
6.09%
7.93%
7.67%
7.80%
PAT Growth
-
3.45%
37.44%
42.94%
68.11%
2.27%
7.51%
-12.54%
34.04%
30.22%
 
Unadjusted EPS
-
36.14
34.93
25.42
17.78
10.25
10.34
9.62
11.00
8.21
25.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
574.01
467.06
362.46
280.21
227.91
201.12
171.38
145.11
112.48
88.16
Share Capital
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
6.48
Total Reserves
567.53
460.58
355.98
273.73
221.43
194.64
164.90
138.63
106.00
81.68
Non-Current Liabilities
145.45
106.05
73.46
108.91
136.28
136.40
149.40
126.44
98.45
126.54
Secured Loans
83.33
40.68
15.01
35.95
65.98
83.37
103.72
86.15
64.15
99.69
Unsecured Loans
0.00
1.81
1.81
10.44
8.82
5.56
0.00
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
308.43
256.73
199.09
215.62
256.37
282.71
198.57
194.11
154.37
39.61
Trade Payables
85.27
71.84
51.47
48.47
47.55
86.35
35.51
34.71
33.45
31.78
Other Current Liabilities
37.35
9.95
22.14
33.18
42.40
42.67
36.34
25.79
21.34
0.63
Short Term Borrowings
107.22
99.68
66.21
101.17
148.46
139.46
105.58
111.05
83.60
0.00
Short Term Provisions
78.59
75.25
59.27
32.80
17.96
14.23
21.14
22.56
15.98
7.20
Total Liabilities
1,045.89
847.84
635.01
604.74
622.55
620.23
519.35
465.66
365.30
254.31
Net Block
319.75
316.06
325.48
340.82
341.11
325.39
234.38
196.00
160.06
120.74
Gross Block
501.88
479.10
461.74
468.91
448.42
415.85
303.99
253.23
207.16
159.62
Accumulated Depreciation
182.14
163.04
136.26
128.10
107.32
90.46
69.61
57.23
47.10
38.88
Non Current Assets
595.78
486.04
355.45
359.41
346.75
335.79
299.37
225.72
176.64
126.81
Capital Work in Progress
269.46
123.67
25.08
16.26
3.32
8.12
62.92
24.67
11.84
2.36
Non Current Investment
0.00
0.00
0.00
0.02
0.02
0.02
0.02
4.01
4.01
3.71
Long Term Loans & Adv.
5.78
46.32
4.89
2.32
2.11
2.05
1.80
1.05
0.72
0.00
Other Non Current Assets
0.79
0.00
0.00
0.00
0.20
0.23
0.26
0.00
0.00
0.00
Current Assets
449.57
361.80
279.56
245.33
275.80
284.44
219.97
239.94
188.66
127.49
Current Investments
0.00
0.01
0.02
0.00
0.00
19.94
19.94
3.84
3.84
0.00
Inventories
163.15
89.10
98.98
78.03
112.38
90.64
56.75
107.40
70.60
32.00
Sundry Debtors
167.22
172.68
124.29
124.34
119.37
131.53
103.71
82.14
73.75
66.73
Cash & Bank
20.57
31.24
3.49
8.57
7.00
9.75
2.68
4.48
9.03
3.62
Other Current Assets
98.64
0.21
0.96
0.99
37.06
32.60
36.89
42.08
31.44
25.14
Short Term Loans & Adv.
91.10
68.56
51.82
33.40
35.74
30.96
36.89
42.08
31.44
24.28
Net Current Assets
141.15
105.07
80.47
29.71
19.42
1.73
21.40
45.83
34.29
87.89
Total Assets
1,045.89
847.84
635.01
604.74
622.55
620.23
519.34
465.66
365.30
254.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
94.21
140.01
60.46
84.78
55.76
110.64
94.40
52.97
14.17
29.77
PBT
181.64
174.88
138.53
110.11
85.94
77.14
71.34
73.93
56.51
41.04
Adjustment
15.33
15.24
14.75
16.61
15.82
13.89
9.02
6.82
6.40
5.42
Changes in Working Capital
-49.48
-7.11
-66.51
-28.81
-35.97
31.86
28.47
-18.68
-43.17
-13.41
Cash after chg. in Working capital
147.48
183.01
86.78
97.91
65.79
122.89
108.83
62.06
19.74
33.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.27
-43.00
-26.32
-13.13
-10.03
-12.24
-14.43
-9.09
-5.58
-3.47
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
-118.52
-127.82
-10.32
-29.26
-3.76
-50.08
-85.79
-56.37
-59.35
-15.42
Net Fixed Assets
-18.14
-75.70
-12.82
-32.02
-7.91
-52.32
-89.02
-58.89
-57.05
-16.74
Net Investments
0.01
-35.86
0.00
0.00
-9.50
0.00
-12.10
0.00
-4.15
-0.11
Others
-100.39
-16.26
2.50
2.76
13.65
2.24
15.33
2.52
1.85
1.43
Cash from Financing Activity
20.71
15.56
-55.21
-53.95
-55.07
-53.49
-10.42
-1.16
50.59
-13.10
Net Cash Inflow / Outflow
-3.60
27.75
-5.08
1.57
-3.07
7.07
-1.80
-4.55
5.41
1.25
Opening Cash & Equivalents
24.16
3.49
8.57
7.00
10.07
2.68
4.48
9.03
3.62
2.37
Closing Cash & Equivalent
20.57
31.24
3.49
8.57
7.00
9.74
2.68
4.48
9.03
3.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
176.99
144.15
111.87
86.48
70.34
62.07
52.89
44.78
34.71
27.21
ROA
12.37%
15.27%
13.29%
9.39%
5.34%
5.88%
6.33%
8.58%
8.58%
8.56%
ROE
22.52%
27.29%
25.63%
22.68%
15.48%
17.99%
19.70%
27.67%
26.51%
25.91%
ROCE
25.60%
32.20%
30.13%
23.51%
18.16%
17.65%
18.47%
23.80%
25.22%
22.86%
Fixed Asset Turnover
1.92
1.86
1.57
1.52
1.56
1.85
2.00
2.11
2.04
2.06
Receivable days
65.78
61.80
62.11
63.70
67.97
64.32
60.97
58.54
68.42
82.47
Inventory Days
48.82
39.14
44.22
49.77
54.99
40.30
53.85
66.85
49.97
42.87
Payable days
36.86
33.13
34.15
35.87
46.70
40.28
30.76
31.60
39.90
44.59
Cash Conversion Cycle
77.73
67.80
72.18
77.61
76.26
64.35
84.06
93.79
78.48
80.75
Total Debt/Equity
0.40
0.33
0.29
0.62
1.12
1.30
1.40
1.49
1.31
1.13
Interest Cover
13.94
19.34
10.72
4.97
2.46
2.45
2.81
3.49
4.17
4.23

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Balaji Amines’ arm completes REACH registration process for Ethylenediamine
    29th Aug 2019, 09:29 AM

    This registration would allow the company to supply Ethylenediamine to a large number of Customers in the European Region

    Read More
  • Balaji Amines - Quarterly Results
    26th Jul 2019, 18:06 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.