Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Chemicals

Rating :
N/A

BSE: 539447 | NSE: BEARDSELL

9.25
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  9.40
  •  10.00
  •  9.05
  •  9.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14654
  •  1.36
  •  11.95
  •  5.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26.13
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 62.79
  • 1.05%
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.88%
  • 2.44%
  • 32.96%
  • FII
  • DII
  • Others
  • 0%
  • 0.38%
  • 2.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.88
  • -0.01
  • -1.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.49
  • 0.15
  • 14.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.54
  • -23.55
  • 29.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 33.59
  • 28.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.42
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.12
  • 9.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
31.73
39.92
-20.52%
15.73
41.44
-62.04%
40.59
51.16
-20.66%
38.79
47.07
-17.59%
Expenses
28.17
36.41
-22.63%
16.50
38.33
-56.95%
38.18
49.25
-22.48%
35.56
44.36
-19.84%
EBITDA
3.56
3.51
1.42%
-0.77
3.11
-
2.41
1.91
26.18%
3.23
2.71
19.19%
EBIDTM
11.22%
8.79%
-4.90%
7.50%
5.94%
3.73%
8.33%
5.76%
Other Income
0.10
0.31
-67.74%
0.11
0.16
-31.25%
0.25
0.25
0.00%
0.26
0.17
52.94%
Interest
1.43
1.64
-12.80%
1.25
1.58
-20.89%
1.66
1.70
-2.35%
1.53
1.64
-6.71%
Depreciation
1.56
1.56
0.00%
1.52
1.54
-1.30%
1.59
1.10
44.55%
1.56
1.08
44.44%
PBT
0.67
0.62
8.06%
-3.43
0.15
-
-0.59
-0.64
-
1.09
0.16
581.25%
Tax
0.10
0.09
11.11%
-0.16
0.17
-
0.13
0.21
-38.10%
0.06
0.09
-33.33%
PAT
0.57
0.53
7.55%
-3.27
-0.02
-
-0.72
-0.85
-
1.03
0.07
1,371.43%
PATM
1.80%
1.33%
-20.79%
-0.05%
-1.77%
-1.66%
2.66%
0.15%
EPS
0.20
0.19
5.26%
-1.16
-0.01
-
-0.26
-0.30
-
0.37
0.02
1,750.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Net Sales
126.84
160.74
193.08
167.85
190.25
160.85
141.82
53.84
50.91
Net Sales Growth
-29.37%
-16.75%
15.03%
-11.77%
18.28%
13.42%
163.41%
5.76%
 
Cost Of Goods Sold
76.73
99.90
134.09
110.95
128.47
114.47
105.06
41.34
40.10
Gross Profit
50.11
60.84
58.99
56.90
61.78
46.38
36.76
12.51
10.81
GP Margin
39.51%
37.85%
30.55%
33.90%
32.47%
28.83%
25.92%
23.24%
21.23%
Total Expenditure
118.41
148.31
183.73
161.60
172.03
148.51
134.47
52.47
51.44
Power & Fuel Cost
-
8.32
8.78
7.92
6.20
4.19
4.54
0.46
0.42
% Of Sales
-
5.18%
4.55%
4.72%
3.26%
2.60%
3.20%
0.85%
0.82%
Employee Cost
-
17.57
18.15
19.72
17.64
13.64
11.45
4.58
3.82
% Of Sales
-
10.93%
9.40%
11.75%
9.27%
8.48%
8.07%
8.51%
7.50%
Manufacturing Exp.
-
2.82
2.85
2.80
2.78
1.80
1.76
0.39
0.39
% Of Sales
-
1.75%
1.48%
1.67%
1.46%
1.12%
1.24%
0.72%
0.77%
General & Admin Exp.
-
10.54
13.12
12.96
10.31
7.88
7.23
2.56
1.98
% Of Sales
-
6.56%
6.80%
7.72%
5.42%
4.90%
5.10%
4.75%
3.89%
Selling & Distn. Exp.
-
3.27
4.43
4.26
3.08
2.73
2.07
0.00
0.00
% Of Sales
-
2.03%
2.29%
2.54%
1.62%
1.70%
1.46%
0%
0%
Miscellaneous Exp.
-
5.90
2.31
2.99
3.54
3.81
2.37
3.14
4.74
% Of Sales
-
3.67%
1.20%
1.78%
1.86%
2.37%
1.67%
5.83%
9.31%
EBITDA
8.43
12.43
9.35
6.25
18.22
12.34
7.35
1.37
-0.53
EBITDA Margin
6.65%
7.73%
4.84%
3.72%
9.58%
7.67%
5.18%
2.54%
-1.04%
Other Income
0.72
0.98
0.80
1.18
2.40
2.21
1.20
4.27
1.91
Interest
5.87
6.58
6.31
5.70
5.86
5.80
5.07
0.13
0.15
Depreciation
6.23
6.25
4.38
4.04
5.03
3.76
3.53
0.74
0.59
PBT
-2.26
0.58
-0.54
-2.31
9.74
4.98
-0.05
4.78
0.64
Tax
0.13
0.45
0.21
-0.24
4.21
1.85
0.05
1.58
0.35
Tax Rate
-5.75%
35.43%
-38.89%
-171.43%
43.22%
37.15%
-100.00%
33.05%
54.69%
PAT
-2.39
0.82
-0.75
0.38
5.52
3.14
-0.10
3.19
0.29
PAT before Minority Interest
-2.39
0.82
-0.75
0.38
5.52
3.14
-0.10
3.19
0.29
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-1.88%
0.51%
-0.39%
0.23%
2.90%
1.95%
-0.07%
5.92%
0.57%
PAT Growth
0.00%
-
-
-93.12%
75.80%
-
-
1,000.00%
 
EPS
-0.85
0.29
-0.27
0.14
1.96
1.12
-0.04
1.14
0.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Shareholder's Funds
40.31
40.34
41.19
41.44
35.42
32.97
20.09
16.91
Share Capital
5.62
5.62
5.62
4.68
4.68
4.68
3.83
3.83
Total Reserves
34.69
34.72
35.57
36.76
30.74
28.28
16.25
13.07
Non-Current Liabilities
12.79
8.95
17.95
20.08
22.70
18.62
2.52
-0.39
Secured Loans
5.25
3.87
6.82
9.29
11.70
10.22
2.00
0.16
Unsecured Loans
3.52
2.23
8.49
7.67
7.30
5.22
0.78
0.20
Long Term Provisions
0.99
1.00
0.75
0.83
1.40
1.29
0.00
0.00
Current Liabilities
72.09
78.50
66.02
60.36
68.14
51.12
23.85
20.11
Trade Payables
33.62
35.55
31.14
33.02
34.33
26.39
12.65
10.61
Other Current Liabilities
9.15
10.12
10.20
8.68
7.92
6.56
2.45
3.15
Short Term Borrowings
26.77
31.91
23.63
15.52
14.66
17.41
0.00
0.00
Short Term Provisions
2.55
0.92
1.05
3.14
11.23
0.76
8.75
6.35
Total Liabilities
125.19
127.79
125.16
121.88
126.26
102.71
46.46
36.63
Net Block
59.10
55.40
53.87
55.67
53.29
45.53
9.70
6.31
Gross Block
76.95
68.73
62.93
60.70
72.36
61.19
15.76
12.63
Accumulated Depreciation
17.85
13.34
9.06
5.03
19.07
15.66
6.05
6.33
Non Current Assets
64.43
62.60
59.24
58.88
57.99
52.60
10.89
7.40
Capital Work in Progress
1.24
1.98
2.71
1.28
1.99
3.39
0.83
0.99
Non Current Investment
0.51
0.51
0.48
0.27
0.26
0.26
0.36
0.11
Long Term Loans & Adv.
1.78
2.42
2.17
1.66
2.45
3.42
0.00
0.00
Other Non Current Assets
1.80
2.29
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
60.77
65.19
65.92
63.01
68.27
50.10
35.56
29.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
15.27
13.84
13.33
11.87
12.11
12.28
3.47
2.30
Sundry Debtors
33.19
38.76
37.82
36.57
28.89
26.44
11.77
9.94
Cash & Bank
1.62
4.09
4.99
4.80
5.26
5.32
8.69
6.81
Other Current Assets
10.68
1.24
1.10
0.73
22.01
6.06
11.64
10.18
Short Term Loans & Adv.
8.86
7.27
8.68
9.03
18.12
4.66
11.61
10.11
Net Current Assets
-11.32
-13.31
-0.10
2.64
0.13
-1.01
11.72
9.11
Total Assets
125.20
127.79
125.16
121.89
126.26
102.70
46.45
36.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Cash From Operating Activity
12.13
13.09
-0.09
11.71
14.15
1.01
3.29
6.28
PBT
0.58
-0.54
0.14
9.74
4.98
-0.05
4.78
0.64
Adjustment
16.77
10.41
7.03
10.64
9.11
7.66
2.27
4.06
Changes in Working Capital
-5.31
3.65
-4.99
-7.34
0.69
-6.27
-2.58
2.04
Cash after chg. in Working capital
12.04
13.53
2.17
13.04
14.79
1.34
4.47
6.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.08
-0.44
-2.26
-1.33
-0.63
-0.34
-1.18
-0.46
Other Direct Exp. Paid
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
Cash From Investing Activity
-2.34
-4.85
-1.61
-4.19
-11.08
-3.78
-3.73
-3.07
Net Fixed Assets
-5.43
-2.47
0.65
16.01
-1.57
-44.04
-2.97
Net Investments
-0.06
-0.03
-0.21
-0.01
-0.21
0.76
-0.25
Others
3.15
-2.35
-2.05
-20.19
-9.30
39.50
-0.51
Cash from Financing Activity
-12.27
-6.57
1.22
-7.22
-3.35
1.22
2.29
-1.83
Net Cash Inflow / Outflow
-2.48
1.67
-0.47
0.30
-0.28
-1.56
1.85
1.38
Opening Cash & Equivalents
3.25
1.58
2.05
1.74
2.99
4.55
6.32
4.93
Closing Cash & Equivalent
0.76
3.25
1.58
2.05
2.73
2.99
8.17
6.32

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Book Value (Rs.)
14.35
14.36
14.66
14.75
12.61
11.73
8.73
7.35
ROA
0.65%
-0.59%
0.31%
4.45%
2.74%
-0.13%
7.68%
0.79%
ROE
2.03%
-1.84%
0.92%
14.37%
9.17%
-0.37%
17.25%
1.71%
ROCE
9.87%
7.06%
7.36%
20.95%
15.24%
10.91%
24.44%
4.59%
Fixed Asset Turnover
2.21
2.93
2.80
3.07
2.57
3.93
3.95
4.30
Receivable days
81.69
72.38
78.43
58.42
58.92
46.10
70.61
66.78
Inventory Days
33.05
25.68
26.57
21.41
25.97
19.00
18.78
15.47
Payable days
90.03
70.20
77.41
67.03
64.68
48.99
84.47
84.13
Cash Conversion Cycle
24.71
27.87
27.60
12.80
20.21
16.11
4.93
-1.88
Total Debt/Equity
0.94
1.01
0.99
0.84
1.04
1.10
0.14
0.02
Interest Cover
1.19
0.91
1.02
2.66
1.86
0.99
38.40
5.28

News Update:


No Latest News!

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.