Nifty
Sensex
:
:
25330.25
82693.71
91.15 (0.36%)
313.02 (0.38%)

Dyes & Pigments

Rating :
52/99

BSE: 530803 | NSE: BHAGERIA

184.67
17-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  188.4
  •  190.8
  •  184
  •  186.52
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  192034
  •  35770192.14
  •  269.86
  •  132

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 804.14
  • 17.82
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 817.93
  • 0.81%
  • 1.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.75%
  • 9.91%
  • 15.24%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 3.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.61
  • 8.14
  • 5.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.86
  • -7.06
  • 6.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.67
  • -8.40
  • 39.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.17
  • 21.17
  • 32.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 1.60
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.13
  • 10.13
  • 10.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
157.48
112.53
39.94%
182.63
182.30
0.18%
170.35
111.97
52.14%
129.11
102.56
25.89%
Expenses
139.80
100.95
38.48%
153.22
167.94
-8.77%
143.49
97.94
46.51%
115.53
94.18
22.67%
EBITDA
17.69
11.58
52.76%
29.41
14.36
104.81%
26.86
14.04
91.31%
13.57
8.38
61.93%
EBIDTM
11.23%
10.29%
16.10%
7.88%
15.77%
12.54%
10.51%
8.17%
Other Income
6.48
4.66
39.06%
0.99
3.98
-75.13%
-1.97
5.79
-
3.31
3.55
-6.76%
Interest
0.99
0.76
30.26%
0.73
0.52
40.38%
0.77
0.30
156.67%
0.53
0.41
29.27%
Depreciation
7.76
7.44
4.30%
8.08
8.23
-1.82%
8.00
8.07
-0.87%
7.90
7.71
2.46%
PBT
15.42
8.04
91.79%
21.58
9.59
125.03%
16.13
11.46
40.75%
8.44
3.80
122.11%
Tax
4.54
2.23
103.59%
6.46
3.22
100.62%
4.75
3.23
47.06%
2.06
1.12
83.93%
PAT
10.88
5.81
87.26%
15.12
6.37
137.36%
11.37
8.23
38.15%
6.38
2.68
138.06%
PATM
6.91%
5.17%
8.28%
3.49%
6.68%
7.35%
4.94%
2.62%
EPS
2.58
1.36
89.71%
3.61
1.55
132.90%
2.78
1.89
47.09%
1.50
0.63
138.10%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
639.57
594.61
494.33
501.49
601.30
401.98
413.68
Net Sales Growth
25.56%
20.29%
-1.43%
-16.60%
49.58%
-2.83%
 
Cost Of Goods Sold
385.76
351.77
333.71
352.84
377.08
219.58
243.95
Gross Profit
253.81
242.84
160.62
148.65
224.21
182.40
169.73
GP Margin
39.68%
40.84%
32.49%
29.64%
37.29%
45.38%
41.03%
Total Expenditure
552.04
522.82
451.38
449.10
484.90
298.46
316.16
Power & Fuel Cost
-
37.52
34.61
27.85
33.77
20.49
23.72
% Of Sales
-
6.31%
7.00%
5.55%
5.62%
5.10%
5.73%
Employee Cost
-
23.83
21.24
20.05
19.55
18.87
16.30
% Of Sales
-
4.01%
4.30%
4.00%
3.25%
4.69%
3.94%
Manufacturing Exp.
-
75.30
39.62
26.71
31.82
22.31
17.04
% Of Sales
-
12.66%
8.01%
5.33%
5.29%
5.55%
4.12%
General & Admin Exp.
-
5.25
5.94
4.49
5.07
3.65
4.38
% Of Sales
-
0.88%
1.20%
0.90%
0.84%
0.91%
1.06%
Selling & Distn. Exp.
-
16.39
13.78
12.54
14.87
10.09
7.99
% Of Sales
-
2.76%
2.79%
2.50%
2.47%
2.51%
1.93%
Miscellaneous Exp.
-
12.76
2.47
4.62
2.74
3.47
2.78
% Of Sales
-
2.15%
0.50%
0.92%
0.46%
0.86%
0.67%
EBITDA
87.53
71.79
42.95
52.39
116.40
103.52
97.52
EBITDA Margin
13.69%
12.07%
8.69%
10.45%
19.36%
25.75%
23.57%
Other Income
8.81
16.61
16.88
5.94
9.28
4.46
5.66
Interest
3.02
2.79
1.85
3.52
1.84
1.06
1.68
Depreciation
31.74
31.42
31.72
34.43
28.57
25.86
22.96
PBT
61.57
54.18
26.26
20.37
95.27
81.07
78.55
Tax
17.81
15.49
7.73
5.66
24.68
18.41
12.73
Tax Rate
28.93%
28.59%
29.44%
27.79%
25.91%
22.71%
16.21%
PAT
43.75
40.40
19.07
14.75
70.58
62.66
65.81
PAT before Minority Interest
45.71
38.69
18.53
14.71
70.60
62.66
65.81
Minority Interest
1.96
1.71
0.54
0.04
-0.02
0.00
0.00
PAT Margin
6.84%
6.79%
3.86%
2.94%
11.74%
15.59%
15.91%
PAT Growth
89.48%
111.85%
29.29%
-79.10%
12.64%
-4.79%
 
EPS
10.03
9.27
4.37
3.38
16.19
14.37
15.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
558.24
522.44
506.13
507.02
451.69
402.17
Share Capital
21.82
21.82
21.82
21.82
21.82
21.82
Total Reserves
536.42
500.62
484.31
485.20
429.87
380.35
Non-Current Liabilities
47.43
42.15
41.30
42.61
39.65
44.77
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
2.97
2.71
1.29
0.00
0.00
0.00
Long Term Provisions
3.61
2.83
2.32
2.17
2.20
1.70
Current Liabilities
146.10
119.03
91.21
123.13
104.19
93.07
Trade Payables
68.28
60.24
39.92
51.55
37.03
51.51
Other Current Liabilities
14.45
5.55
5.34
9.13
13.58
7.04
Short Term Borrowings
42.01
44.50
36.78
34.79
31.43
20.68
Short Term Provisions
21.36
8.73
9.17
27.66
22.15
13.83
Total Liabilities
749.73
683.30
638.85
672.77
595.53
540.01
Net Block
348.51
344.75
362.91
391.61
317.58
329.35
Gross Block
588.22
552.57
539.11
533.57
431.09
417.19
Accumulated Depreciation
239.71
207.83
176.21
141.96
113.50
87.83
Non Current Assets
386.07
370.69
394.17
404.53
371.62
355.36
Capital Work in Progress
10.80
17.45
8.41
0.01
45.10
17.97
Non Current Investment
1.41
0.48
0.45
0.45
2.89
2.56
Long Term Loans & Adv.
3.38
4.02
2.80
2.70
5.57
5.43
Other Non Current Assets
20.94
1.14
17.31
7.38
0.47
0.05
Current Assets
363.66
312.61
244.68
268.24
223.91
184.64
Current Investments
21.34
23.46
12.73
7.15
3.38
0.00
Inventories
49.07
43.76
43.09
65.33
37.65
38.03
Sundry Debtors
186.77
156.30
127.50
103.94
95.45
78.14
Cash & Bank
31.20
6.55
21.14
26.36
22.64
9.58
Other Current Assets
75.28
3.46
4.98
1.88
64.79
58.89
Short Term Loans & Adv.
70.36
79.07
35.25
63.57
61.65
53.45
Net Current Assets
217.56
193.58
153.48
145.11
119.72
91.58
Total Assets
749.73
683.30
638.85
672.77
595.53
540.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
49.49
22.92
27.61
75.62
57.98
58.75
PBT
54.18
26.26
20.37
95.27
81.07
78.55
Adjustment
30.26
19.04
35.49
25.33
23.95
21.38
Changes in Working Capital
-17.88
-10.70
-20.46
-16.04
-26.35
-27.02
Cash after chg. in Working capital
66.56
34.61
35.40
104.57
78.68
72.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.08
-11.68
-7.78
-28.95
-20.70
-14.15
Other Direct Exp. Paid
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
Cash From Investing Activity
-43.48
-33.10
-23.10
-58.04
-44.26
-45.11
Net Fixed Assets
-27.54
-22.50
-13.94
-57.38
-41.03
Net Investments
1.10
-10.77
-5.82
-1.33
-3.72
Others
-17.04
0.17
-3.34
0.67
0.49
Cash from Financing Activity
-9.20
4.83
-15.59
-13.80
-3.47
-10.40
Net Cash Inflow / Outflow
-3.20
-5.34
-11.09
3.78
10.24
3.25
Opening Cash & Equivalents
5.73
11.07
22.15
18.37
8.13
4.88
Closing Cash & Equivalent
2.41
5.73
11.07
22.15
18.37
8.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
127.91
119.70
115.97
116.17
103.49
92.15
ROA
5.40%
2.80%
2.24%
11.13%
11.04%
12.19%
ROE
7.16%
3.60%
2.90%
14.73%
14.68%
16.36%
ROCE
9.72%
5.05%
4.40%
18.95%
18.13%
18.97%
Fixed Asset Turnover
1.05
0.91
0.94
1.25
0.95
0.99
Receivable days
104.48
103.95
83.47
60.14
78.81
68.95
Inventory Days
28.27
31.82
39.10
31.06
34.36
33.55
Payable days
66.68
54.78
47.31
42.87
73.59
55.38
Cash Conversion Cycle
66.07
80.99
75.26
48.34
39.58
47.12
Total Debt/Equity
0.08
0.09
0.08
0.07
0.07
0.05
Interest Cover
20.41
15.17
6.78
52.71
77.77
47.86

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.