Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Chemicals

Rating :
49/99

BSE: 539447 | NSE: BEARDSELL

38.39
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  39.40
  •  39.40
  •  38.30
  •  38.53
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58177
  •  22.40
  •  58.90
  •  26.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 141.66
  • 17.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 168.62
  • 0.28%
  • 2.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.10%
  • 1.08%
  • 38.95%
  • FII
  • DII
  • Others
  • 0%
  • 0.27%
  • 3.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.54
  • 3.74
  • 20.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.11
  • 14.24
  • 10.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.59
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.80
  • 14.69
  • 16.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 1.30
  • 1.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 6.38
  • 6.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
67.87
59.96
13.19%
59.76
57.02
4.81%
60.15
59.86
0.48%
57.17
55.17
3.63%
Expenses
63.43
54.08
17.29%
54.77
53.61
2.16%
54.36
55.74
-2.48%
51.89
50.79
2.17%
EBITDA
4.44
5.88
-24.49%
4.99
3.41
46.33%
5.79
4.12
40.53%
5.28
4.38
20.55%
EBIDTM
6.54%
9.81%
8.35%
5.98%
9.63%
6.88%
9.24%
7.94%
Other Income
1.49
0.07
2,028.57%
0.77
2.95
-73.90%
1.12
0.68
64.71%
0.23
0.26
-11.54%
Interest
1.28
0.98
30.61%
1.02
1.13
-9.73%
1.16
1.02
13.73%
1.05
1.00
5.00%
Depreciation
2.03
1.36
49.26%
2.32
1.33
74.44%
1.49
1.94
-23.20%
1.39
1.60
-13.12%
PBT
2.62
3.61
-27.42%
2.42
3.90
-37.95%
4.26
1.84
131.52%
3.07
2.04
50.49%
Tax
1.68
0.37
354.05%
0.61
1.15
-46.96%
1.20
0.81
48.15%
0.66
0.55
20.00%
PAT
0.94
3.24
-70.99%
1.81
2.75
-34.18%
3.06
1.03
197.09%
2.41
1.49
61.74%
PATM
1.39%
5.40%
3.03%
4.82%
5.09%
1.72%
4.22%
2.70%
EPS
0.24
0.87
-72.41%
0.46
0.73
-36.99%
0.78
0.28
178.57%
0.61
0.40
52.50%

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 10
Net Sales
244.95
232.01
186.13
132.25
160.74
193.08
167.85
190.25
160.85
141.82
53.84
Net Sales Growth
5.58%
24.65%
40.74%
-17.72%
-16.75%
15.03%
-11.77%
18.28%
13.42%
163.41%
 
Cost Of Goods Sold
164.39
159.35
130.73
71.79
99.90
134.09
110.95
128.47
114.47
105.06
41.34
Gross Profit
80.56
72.67
55.41
60.46
60.84
58.99
56.90
61.78
46.38
36.76
12.51
GP Margin
32.89%
31.32%
29.77%
45.72%
37.85%
30.55%
33.90%
32.47%
28.83%
25.92%
23.24%
Total Expenditure
224.45
213.82
173.49
121.01
148.31
183.73
161.60
172.03
148.51
134.47
52.47
Power & Fuel Cost
-
11.24
9.61
6.88
8.32
8.78
7.92
6.20
4.19
4.54
0.46
% Of Sales
-
4.84%
5.16%
5.20%
5.18%
4.55%
4.72%
3.26%
2.60%
3.20%
0.85%
Employee Cost
-
19.29
15.41
14.64
17.57
18.15
19.72
17.64
13.64
11.45
4.58
% Of Sales
-
8.31%
8.28%
11.07%
10.93%
9.40%
11.75%
9.27%
8.48%
8.07%
8.51%
Manufacturing Exp.
-
10.52
9.27
18.85
2.82
2.85
2.80
2.78
1.80
1.76
0.39
% Of Sales
-
4.53%
4.98%
14.25%
1.75%
1.48%
1.67%
1.46%
1.12%
1.24%
0.72%
General & Admin Exp.
-
4.75
4.30
3.55
10.54
13.12
12.96
10.31
7.88
7.23
2.56
% Of Sales
-
2.05%
2.31%
2.68%
6.56%
6.80%
7.72%
5.42%
4.90%
5.10%
4.75%
Selling & Distn. Exp.
-
4.85
2.81
2.30
3.27
4.43
4.26
3.08
2.73
2.07
0.00
% Of Sales
-
2.09%
1.51%
1.74%
2.03%
2.29%
2.54%
1.62%
1.70%
1.46%
0%
Miscellaneous Exp.
-
3.82
1.36
3.00
5.90
2.31
2.99
3.54
3.81
2.37
0.00
% Of Sales
-
1.65%
0.73%
2.27%
3.67%
1.20%
1.78%
1.86%
2.37%
1.67%
5.83%
EBITDA
20.50
18.19
12.64
11.24
12.43
9.35
6.25
18.22
12.34
7.35
1.37
EBITDA Margin
8.37%
7.84%
6.79%
8.50%
7.73%
4.84%
3.72%
9.58%
7.67%
5.18%
2.54%
Other Income
3.61
3.96
2.48
0.90
0.98
0.80
1.18
2.40
2.21
1.20
4.27
Interest
4.51
4.56
4.86
5.34
6.58
6.31
5.70
5.86
5.80
5.07
0.13
Depreciation
7.23
6.23
6.36
6.47
6.25
4.38
4.04
5.03
3.76
3.53
0.74
PBT
12.37
11.37
3.91
0.33
0.58
-0.54
-2.31
9.74
4.98
-0.05
4.78
Tax
4.15
2.87
1.10
0.73
0.45
0.21
-0.24
4.21
1.85
0.05
1.58
Tax Rate
33.55%
25.24%
28.13%
221.21%
35.43%
-38.89%
-171.43%
43.22%
37.15%
-100.00%
33.05%
PAT
8.22
8.49
2.81
-0.40
0.82
-0.75
0.38
5.52
3.14
-0.10
3.19
PAT before Minority Interest
8.22
8.49
2.81
-0.40
0.82
-0.75
0.38
5.52
3.14
-0.10
3.19
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.36%
3.66%
1.51%
-0.30%
0.51%
-0.39%
0.23%
2.90%
1.95%
-0.07%
5.92%
PAT Growth
-3.41%
202.14%
-
-
-
-
-93.12%
75.80%
-
-
 
EPS
2.09
2.15
0.71
-0.10
0.21
-0.19
0.10
1.40
0.80
-0.03
0.81

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 10
Shareholder's Funds
58.77
50.65
39.48
40.31
40.34
41.19
41.44
35.42
32.97
20.09
Share Capital
7.49
7.49
5.62
5.62
5.62
5.62
4.68
4.68
4.68
3.83
Total Reserves
51.27
43.16
33.86
34.69
34.72
35.57
36.76
30.74
28.28
16.25
Non-Current Liabilities
11.45
9.44
16.30
12.02
8.95
17.95
20.08
22.70
18.62
2.52
Secured Loans
7.01
4.92
6.13
5.25
3.87
6.82
9.29
11.70
10.22
2.00
Unsecured Loans
2.49
2.67
8.75
3.52
2.23
8.49
7.67
7.30
5.22
0.78
Long Term Provisions
0.28
0.29
0.24
0.22
1.00
0.75
0.83
1.40
1.29
0.00
Current Liabilities
76.53
66.98
67.36
72.86
78.50
66.02
60.36
68.14
51.12
23.85
Trade Payables
36.49
35.05
32.09
33.62
35.55
31.14
33.02
34.33
26.39
12.65
Other Current Liabilities
15.47
13.64
16.72
13.14
10.12
10.20
8.68
7.92
6.56
2.45
Short Term Borrowings
20.94
15.76
15.61
22.78
31.91
23.63
15.52
14.66
17.41
0.00
Short Term Provisions
3.63
2.54
2.94
3.32
0.92
1.05
3.14
11.23
0.76
8.75
Total Liabilities
146.75
127.07
123.14
125.19
127.79
125.16
121.88
126.26
102.71
46.46
Net Block
50.49
51.33
55.74
59.10
55.40
53.87
55.67
53.29
45.53
9.70
Gross Block
81.87
79.04
78.76
76.38
68.73
62.93
60.70
72.36
61.19
15.76
Accumulated Depreciation
31.37
27.71
23.03
17.29
13.34
9.06
5.03
19.07
15.66
6.05
Non Current Assets
63.08
54.48
61.71
64.43
62.60
59.24
58.88
57.99
52.60
10.89
Capital Work in Progress
9.32
0.26
0.63
1.24
1.98
2.71
1.28
1.99
3.39
0.83
Non Current Investment
0.53
0.53
0.46
0.51
0.51
0.48
0.27
0.26
0.26
0.36
Long Term Loans & Adv.
2.73
2.35
2.08
1.78
2.42
2.17
1.66
2.45
3.42
0.00
Other Non Current Assets
0.00
0.00
2.80
1.80
2.29
0.00
0.00
0.00
0.00
0.00
Current Assets
83.67
72.59
61.44
60.77
65.19
65.92
63.01
68.27
50.10
35.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
23.48
20.06
17.17
15.27
13.84
13.33
11.87
12.11
12.28
3.47
Sundry Debtors
38.69
35.36
31.84
33.19
38.76
37.82
36.57
28.89
26.44
11.77
Cash & Bank
8.40
5.36
2.46
1.62
4.09
4.99
4.80
5.26
5.32
8.69
Other Current Assets
13.10
1.33
1.03
1.05
8.51
9.78
9.76
22.01
6.06
11.64
Short Term Loans & Adv.
11.56
10.48
8.95
9.63
7.27
8.68
9.03
18.12
4.66
11.61
Net Current Assets
7.14
5.61
-5.92
-12.09
-13.31
-0.10
2.64
0.13
-1.01
11.72
Total Assets
146.75
127.07
123.15
125.20
127.79
125.16
121.89
126.26
102.70
46.45

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 10
Cash From Operating Activity
15.29
8.52
12.24
12.13
13.09
-0.09
11.71
14.15
1.01
3.29
PBT
11.37
3.91
0.33
0.58
-0.54
0.14
9.74
4.98
-0.05
4.78
Adjustment
11.23
10.56
12.16
16.77
10.41
7.03
10.64
9.11
7.66
2.27
Changes in Working Capital
-4.23
-4.83
1.82
-5.31
3.65
-4.99
-7.34
0.69
-6.27
-2.58
Cash after chg. in Working capital
18.36
9.64
14.31
12.04
13.53
2.17
13.04
14.79
1.34
4.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.08
-1.12
-2.06
0.08
-0.44
-2.26
-1.33
-0.63
-0.34
-1.18
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
-13.23
-1.08
-2.45
-2.34
-4.85
-1.61
-4.19
-11.08
-3.78
-3.73
Net Fixed Assets
-11.49
-2.74
-1.26
-4.86
-2.47
0.65
16.01
-1.57
-44.04
-2.97
Net Investments
0.00
-0.08
-3.47
-0.06
-0.03
-0.21
-0.01
-0.21
0.76
-0.25
Others
-1.74
1.74
2.28
2.58
-2.35
-2.05
-20.19
-9.30
39.50
-0.51
Cash from Financing Activity
-1.14
-7.21
-4.29
-12.27
-6.57
1.22
-7.22
-3.35
1.22
2.29
Net Cash Inflow / Outflow
0.91
0.24
5.50
-2.48
1.67
-0.47
0.30
-0.28
-1.56
1.85
Opening Cash & Equivalents
-11.71
-11.95
-17.45
3.25
1.58
2.05
1.74
2.99
4.55
6.32
Closing Cash & Equivalent
-10.80
-11.71
-11.95
0.76
3.25
1.58
2.05
2.73
2.99
8.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Book Value (Rs.)
15.69
13.52
13.13
13.40
14.36
14.66
14.75
12.61
11.73
8.73
ROA
6.20%
2.25%
-0.32%
0.65%
-0.59%
0.31%
4.45%
2.74%
-0.13%
7.68%
ROE
15.52%
6.24%
-1.01%
2.03%
-1.84%
0.92%
14.37%
9.17%
-0.37%
17.25%
ROCE
18.65%
11.38%
7.31%
9.80%
7.06%
7.36%
20.95%
15.24%
10.91%
24.44%
Fixed Asset Turnover
2.88
2.36
1.70
2.22
2.93
2.80
3.07
2.57
3.93
3.95
Receivable days
58.25
65.88
89.73
81.69
72.38
78.43
58.42
58.92
46.10
70.61
Inventory Days
34.24
36.50
44.77
33.05
25.68
26.57
21.41
25.97
19.00
18.78
Payable days
81.93
93.73
167.03
126.35
70.20
77.41
67.03
64.68
48.99
84.47
Cash Conversion Cycle
10.56
8.66
-32.53
-11.61
27.87
27.60
12.80
20.21
16.11
4.93
Total Debt/Equity
0.58
0.54
0.93
0.96
1.01
0.99
0.84
1.04
1.10
0.14
Interest Cover
3.49
1.80
1.06
1.19
0.91
1.02
2.66
1.86
0.99
38.40

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.