Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Chemicals

Rating :
N/A

BSE: 539447 | NSE: BEARDSELL

10.40
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  10.45
  •  10.45
  •  9.85
  •  10.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1022
  •  0.10
  •  27.95
  •  9.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29.22
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63.67
  • 2.31%
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.86%
  • 2.41%
  • 21.46%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.38%
  • 0.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 6.37
  • 0.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.17
  • 4.93
  • -12.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 49.63
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 56.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
41.44
47.02
-11.87%
51.16
0.00
0.00
47.07
0.00
0.00
47.83
0.00
0.00
Expenses
38.79
44.31
-12.46%
49.25
0.00
0.00
44.36
0.00
0.00
45.94
0.00
0.00
EBITDA
2.65
2.71
-2.21%
1.91
0.00
0.00
2.71
0.00
0.00
1.89
0.00
0.00
EBIDTM
6.39%
5.76%
3.73%
0.00%
5.76%
0.00%
3.95%
0.00%
Other Income
0.16
0.19
-15.79%
0.25
0.00
0.00
0.17
0.00
0.00
0.19
0.00
0.00
Interest
1.49
1.44
3.47%
1.70
0.00
0.00
1.64
0.00
0.00
1.39
0.00
0.00
Depreciation
1.17
1.06
10.38%
1.10
0.00
0.00
1.08
0.00
0.00
1.15
0.00
0.00
PBT
0.15
0.40
-62.50%
-0.64
0.00
-
0.16
0.00
0.00
-0.46
0.00
-
Tax
0.17
0.05
240.00%
0.21
0.00
0.00
0.09
0.00
0.00
-0.14
0.00
-
PAT
-0.02
0.35
-
-0.85
0.00
-
0.07
0.00
0.00
-0.32
0.00
-
PATM
-0.05%
0.74%
-1.66%
0.00%
0.15%
0.00%
-0.67%
0.00%
EPS
-0.01
0.12
-
-0.30
0.00
-
0.02
0.00
0.00
-0.11
0.00
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Net Sales
187.50
193.08
167.85
190.25
160.85
141.82
53.84
50.91
Net Sales Growth
298.77%
15.03%
-11.77%
18.28%
13.42%
163.41%
5.76%
 
Cost Of Goods Sold
128.87
134.08
110.95
128.47
114.47
105.06
41.34
40.10
Gross Profit
58.63
58.99
56.90
61.78
46.38
36.76
12.51
10.81
GP Margin
31.27%
30.55%
33.90%
32.47%
28.83%
25.92%
23.24%
21.23%
Total Expenditure
178.34
183.73
161.60
172.03
148.51
134.47
52.47
51.44
Power & Fuel Cost
-
8.78
7.92
6.20
4.19
4.54
0.46
0.42
% Of Sales
-
4.55%
4.72%
3.26%
2.60%
3.20%
0.85%
0.82%
Employee Cost
-
19.70
19.72
17.64
13.64
11.45
4.58
3.82
% Of Sales
-
10.20%
11.75%
9.27%
8.48%
8.07%
8.51%
7.50%
Manufacturing Exp.
-
2.85
2.80
2.78
1.80
1.76
0.39
0.39
% Of Sales
-
1.48%
1.67%
1.46%
1.12%
1.24%
0.72%
0.77%
General & Admin Exp.
-
11.56
12.96
10.31
7.88
7.23
2.56
1.98
% Of Sales
-
5.99%
7.72%
5.42%
4.90%
5.10%
4.75%
3.89%
Selling & Distn. Exp.
-
4.43
4.26
3.08
2.73
2.07
0.00
0.00
% Of Sales
-
2.29%
2.54%
1.62%
1.70%
1.46%
0%
0%
Miscellaneous Exp.
-
2.31
2.99
3.54
3.81
2.37
3.14
4.74
% Of Sales
-
1.20%
1.78%
1.86%
2.37%
1.67%
5.83%
9.31%
EBITDA
9.16
9.35
6.25
18.22
12.34
7.35
1.37
-0.53
EBITDA Margin
4.89%
4.84%
3.72%
9.58%
7.67%
5.18%
2.54%
-1.04%
Other Income
0.77
0.80
1.18
2.40
2.21
1.20
4.27
1.91
Interest
6.22
6.31
5.70
5.86
5.80
5.07
0.13
0.15
Depreciation
4.50
4.38
4.04
5.03
3.76
3.53
0.74
0.59
PBT
-0.79
-0.54
-2.31
9.74
4.98
-0.05
4.78
0.64
Tax
0.33
0.21
-0.24
4.21
1.85
0.05
1.58
0.35
Tax Rate
-41.77%
-38.89%
-171.43%
43.22%
37.15%
-100.00%
33.05%
54.69%
PAT
-1.12
-0.75
0.38
5.52
3.14
-0.10
3.19
0.29
PAT before Minority Interest
-1.12
-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
PAT Margin
-0.60%
-0.39%
0.23%
2.90%
1.95%
-0.07%
5.92%
0.57%
PAT Growth
-420.00%
-
-93.12%
75.80%
-
-
1,000.00%
 
Unadjusted EPS
-0.40
0.27
0.14
11.79
6.69
-0.21
8.33
0.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Shareholder's Funds
40.34
41.19
41.44
35.42
32.97
20.09
16.91
Share Capital
5.62
5.62
4.68
4.68
4.68
3.83
3.83
Total Reserves
34.72
35.57
36.76
30.74
28.28
16.25
13.07
Non-Current Liabilities
18.14
17.95
20.08
22.70
18.62
2.52
-0.39
Secured Loans
3.87
6.82
9.29
11.70
10.22
2.00
0.16
Unsecured Loans
11.42
8.49
7.67
7.30
5.22
0.78
0.20
Long Term Provisions
1.00
0.75
0.83
1.40
1.29
0.00
0.00
Current Liabilities
69.30
66.02
60.36
68.14
51.12
23.85
20.11
Trade Payables
35.55
31.14
33.02
34.33
26.39
12.65
10.61
Other Current Liabilities
10.12
10.20
8.68
7.92
6.56
2.45
3.15
Short Term Borrowings
22.71
23.63
15.52
14.66
17.41
0.00
0.00
Short Term Provisions
0.92
1.05
3.14
11.23
0.76
8.75
6.35
Total Liabilities
127.78
125.16
121.88
126.26
102.71
46.46
36.63
Net Block
55.40
53.87
55.67
53.29
45.53
9.70
6.31
Gross Block
68.73
62.93
60.70
72.36
61.19
15.76
12.63
Accumulated Depreciation
13.34
9.06
5.03
19.07
15.66
6.05
6.33
Non Current Assets
60.24
59.24
58.88
57.99
52.60
10.89
7.40
Capital Work in Progress
1.98
2.71
1.28
1.99
3.39
0.83
0.99
Non Current Investment
0.51
0.48
0.27
0.26
0.26
0.36
0.11
Long Term Loans & Adv.
2.35
2.17
1.66
2.45
3.42
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
67.55
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
Inventories
13.84
13.33
11.87
12.11
12.28
3.47
2.30
Sundry Debtors
38.76
37.82
36.57
28.89
26.44
11.77
9.94
Cash & Bank
6.37
4.99
4.80
5.26
5.32
8.69
6.81
Other Current Assets
8.58
1.10
0.73
3.89
6.06
11.64
10.18
Short Term Loans & Adv.
7.34
8.68
9.03
18.12
4.66
11.61
10.11
Net Current Assets
-1.75
-0.10
2.64
0.13
-1.01
11.72
9.11
Total Assets
127.79
125.16
121.89
126.26
102.70
46.45
36.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Cash From Operating Activity
13.09
-0.09
11.71
14.15
1.01
3.29
6.28
PBT
-0.54
0.14
9.74
4.98
-0.05
4.78
0.64
Adjustment
10.41
7.03
10.64
9.11
7.66
2.27
4.06
Changes in Working Capital
3.65
-4.99
-7.34
0.69
-6.27
-2.58
2.04
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.85
-1.61
-4.19
-11.08
-3.78
-3.73
-3.07
Net Fixed Assets
-2.47
0.65
16.01
-1.57
-44.04
-2.97
Net Investments
-0.03
-0.21
-0.01
-0.21
0.76
-0.25
Others
-2.35
-2.05
-20.19
-9.30
39.50
-0.51
Cash from Financing Activity
-6.57
1.22
-7.22
-3.35
1.22
2.29
-1.83
Net Cash Inflow / Outflow
1.67
-0.47
0.30
-0.28
-1.56
1.85
1.38
Opening Cash & Equivalents
1.58
2.05
1.74
2.99
4.55
6.32
4.93
Closing Cash & Equivalent
3.25
1.58
2.05
2.73
2.99
8.17
6.32

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Mar 09
Book Value (Rs.)
14.36
14.66
14.75
12.61
11.73
8.73
7.35
ROA
-0.59%
0.31%
4.45%
2.74%
-0.13%
7.68%
0.79%
ROE
-1.84%
0.92%
14.37%
9.17%
-0.37%
17.25%
1.71%
ROCE
7.06%
7.36%
20.95%
15.24%
10.91%
24.44%
4.59%
Fixed Asset Turnover
2.93
2.80
3.07
2.57
3.93
3.95
4.30
Receivable days
72.38
78.43
58.42
58.92
46.10
70.61
66.78
Inventory Days
25.68
26.57
21.41
25.97
19.00
18.78
15.47
Payable days
69.51
77.41
67.03
64.68
48.99
84.47
84.13
Cash Conversion Cycle
28.55
27.60
12.80
20.21
16.11
4.93
-1.88
Total Debt/Equity
1.01
0.99
0.84
1.04
1.10
0.14
0.02
Interest Cover
0.91
1.02
2.66
1.86
0.99
38.40
5.28

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.