Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Chemicals

Rating :
37/99

BSE: 524370 | NSE: BODALCHEM

81.25
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  85.15
  •  85.85
  •  80.80
  •  85.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1936085
  •  1612.35
  •  100.95
  •  64.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,022.92
  • 141.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,782.99
  • 0.12%
  • 0.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.39%
  • 3.61%
  • 34.61%
  • FII
  • DII
  • Others
  • 0.77%
  • 0.01%
  • 3.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.08
  • 2.03
  • 8.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.42
  • -10.80
  • 9.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.35
  • -23.39
  • -3.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 12.79
  • 13.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 1.06
  • 1.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.24
  • 9.65
  • 10.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
338.55
320.73
5.56%
330.00
401.22
-17.75%
332.49
462.75
-28.15%
389.58
600.48
-35.12%
Expenses
314.67
296.19
6.24%
306.52
369.13
-16.96%
310.28
412.93
-24.86%
362.67
550.72
-34.15%
EBITDA
23.88
24.54
-2.69%
23.48
32.09
-26.83%
22.20
49.83
-55.45%
26.91
49.76
-45.92%
EBIDTM
7.05%
7.65%
7.12%
8.00%
6.68%
10.77%
6.91%
8.29%
Other Income
4.65
2.22
109.46%
5.93
1.69
250.89%
8.78
3.78
132.28%
3.89
2.37
64.14%
Interest
12.09
10.11
19.58%
13.42
7.26
84.85%
13.15
12.08
8.86%
11.58
6.45
79.53%
Depreciation
14.52
13.92
4.31%
14.31
12.19
17.39%
14.65
12.33
18.82%
14.65
11.94
22.70%
PBT
1.91
2.73
-30.04%
1.68
14.33
-88.28%
3.19
29.20
-89.08%
4.57
33.74
-86.46%
Tax
0.94
0.31
203.23%
0.44
4.06
-89.16%
0.98
6.67
-85.31%
1.76
9.15
-80.77%
PAT
0.98
2.42
-59.50%
1.24
10.27
-87.93%
2.21
22.53
-90.19%
2.81
24.59
-88.57%
PATM
0.29%
0.76%
0.38%
2.56%
0.66%
4.87%
0.72%
4.10%
EPS
0.08
0.19
-57.89%
0.10
0.84
-88.10%
0.18
1.84
-90.22%
0.22
2.02
-89.11%

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 14
Net Sales
1,390.62
1,574.28
2,055.25
1,226.43
1,374.82
1,423.50
1,142.21
1,234.37
909.92
1,045.31
959.52
Net Sales Growth
-22.10%
-23.40%
67.58%
-10.79%
-3.42%
24.63%
-7.47%
35.66%
-12.95%
8.94%
 
Cost Of Goods Sold
740.15
903.84
1,151.51
794.96
883.27
886.05
705.68
797.32
570.57
657.91
617.46
Gross Profit
650.47
670.44
903.74
431.48
491.55
537.45
436.53
437.04
339.35
387.40
342.05
GP Margin
46.78%
42.59%
43.97%
35.18%
35.75%
37.76%
38.22%
35.41%
37.29%
37.06%
35.65%
Total Expenditure
1,294.14
1,440.94
1,835.45
1,139.85
1,237.15
1,187.36
947.83
1,008.32
760.13
861.21
770.73
Power & Fuel Cost
-
196.94
255.45
76.23
81.94
82.37
65.93
55.19
49.68
51.91
44.42
% Of Sales
-
12.51%
12.43%
6.22%
5.96%
5.79%
5.77%
4.47%
5.46%
4.97%
4.63%
Employee Cost
-
94.81
110.45
77.75
87.13
63.68
47.22
41.91
36.79
58.99
38.04
% Of Sales
-
6.02%
5.37%
6.34%
6.34%
4.47%
4.13%
3.40%
4.04%
5.64%
3.96%
Manufacturing Exp.
-
143.23
183.43
104.16
107.33
99.44
76.24
66.00
53.39
44.40
39.47
% Of Sales
-
9.10%
8.92%
8.49%
7.81%
6.99%
6.67%
5.35%
5.87%
4.25%
4.11%
General & Admin Exp.
-
34.90
41.06
29.38
27.30
17.01
16.48
15.01
11.11
11.38
9.16
% Of Sales
-
2.22%
2.00%
2.40%
1.99%
1.19%
1.44%
1.22%
1.22%
1.09%
0.95%
Selling & Distn. Exp.
-
59.51
84.56
32.43
34.98
32.93
29.63
30.39
31.02
27.23
17.29
% Of Sales
-
3.78%
4.11%
2.64%
2.54%
2.31%
2.59%
2.46%
3.41%
2.60%
1.80%
Miscellaneous Exp.
-
7.70
8.99
24.94
15.20
5.88
6.65
2.49
7.56
9.37
17.29
% Of Sales
-
0.49%
0.44%
2.03%
1.11%
0.41%
0.58%
0.20%
0.83%
0.90%
0.51%
EBITDA
96.47
133.34
219.80
86.58
137.67
236.14
194.38
226.05
149.79
184.10
188.79
EBITDA Margin
6.94%
8.47%
10.69%
7.06%
10.01%
16.59%
17.02%
18.31%
16.46%
17.61%
19.68%
Other Income
23.25
11.61
17.13
15.93
10.40
13.35
9.49
10.51
11.97
4.65
3.71
Interest
50.24
41.02
29.48
16.65
19.03
9.07
5.31
8.70
12.20
27.28
46.91
Depreciation
58.13
53.09
46.62
30.48
28.40
21.25
12.09
28.89
25.79
22.25
25.26
PBT
11.35
50.84
160.84
55.38
100.64
219.17
186.48
198.97
123.77
139.23
120.33
Tax
4.12
12.80
43.38
15.62
14.60
76.99
61.89
70.89
44.54
47.44
16.43
Tax Rate
36.30%
25.18%
30.54%
28.21%
14.51%
35.13%
33.19%
34.78%
34.13%
34.07%
35.27%
PAT
7.24
38.03
104.23
41.98
87.16
144.08
125.23
132.93
85.99
91.78
30.16
PAT before Minority Interest
7.24
38.03
98.66
39.77
86.03
142.18
124.59
132.93
85.99
91.78
30.16
Minority Interest
0.00
0.00
5.57
2.21
1.13
1.90
0.64
0.00
0.00
0.00
0.00
PAT Margin
0.52%
2.42%
5.07%
3.42%
6.34%
10.12%
10.96%
10.77%
9.45%
8.78%
3.14%
PAT Growth
-87.90%
-63.51%
148.28%
-51.84%
-39.51%
15.05%
-5.79%
54.59%
-6.31%
204.31%
 
EPS
0.58
3.02
8.29
3.34
6.93
11.45
9.95
10.57
6.84
7.30
2.40

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 14
Shareholder's Funds
1,077.70
1,052.35
981.42
931.34
829.36
696.96
362.69
234.60
181.49
89.89
Share Capital
25.13
24.50
24.47
24.47
24.44
24.44
21.82
21.82
46.82
46.82
Total Reserves
1,051.23
1,026.72
954.76
862.64
803.11
672.14
340.87
212.78
134.67
43.07
Non-Current Liabilities
421.39
256.45
152.79
22.98
49.25
25.47
26.05
16.05
98.55
215.78
Secured Loans
361.83
213.74
106.40
0.02
9.95
0.25
7.10
0.00
85.54
215.06
Unsecured Loans
0.00
0.00
0.00
0.00
3.12
0.77
0.78
0.68
0.67
0.79
Long Term Provisions
0.00
0.24
3.79
0.14
0.52
0.08
0.01
0.00
0.00
0.00
Current Liabilities
621.02
793.79
610.11
494.51
410.75
348.11
316.17
259.24
254.20
286.92
Trade Payables
189.07
255.22
222.43
209.73
222.08
151.91
159.03
104.68
112.49
112.16
Other Current Liabilities
100.51
70.14
36.61
18.74
31.93
14.09
10.42
7.84
18.66
47.13
Short Term Borrowings
330.70
461.76
346.85
256.45
155.73
179.82
141.15
142.22
122.49
127.37
Short Term Provisions
0.75
6.67
4.23
9.59
1.01
2.28
5.57
4.49
0.55
0.25
Total Liabilities
2,120.11
2,102.59
1,748.93
1,455.35
1,290.29
1,071.66
706.67
509.89
534.24
592.59
Net Block
967.17
816.67
804.49
655.94
608.55
436.55
221.50
191.95
189.75
168.28
Gross Block
1,187.27
984.89
924.50
748.88
673.26
476.63
250.10
433.99
403.92
360.31
Accumulated Depreciation
220.10
168.22
120.02
92.94
64.70
40.08
28.61
242.04
214.17
192.03
Non Current Assets
1,269.56
982.46
878.02
697.36
674.52
534.22
301.47
202.45
211.43
195.55
Capital Work in Progress
193.47
69.53
14.45
6.86
25.51
18.70
9.17
0.27
3.32
8.52
Non Current Investment
0.19
0.27
6.44
3.19
5.60
13.93
17.38
1.63
1.78
0.66
Long Term Loans & Adv.
100.53
92.30
50.25
30.92
34.11
64.95
52.38
8.56
16.11
17.34
Other Non Current Assets
8.20
3.69
2.40
0.45
0.75
0.09
1.04
0.05
0.47
0.75
Current Assets
850.87
1,121.57
870.91
758.01
615.76
537.43
405.20
307.43
322.81
397.04
Current Investments
0.00
0.00
0.00
0.00
0.57
3.01
0.00
0.00
0.00
0.00
Inventories
292.53
444.63
307.21
219.05
207.63
113.31
130.82
89.80
77.96
122.13
Sundry Debtors
420.28
589.63
467.67
454.16
329.75
346.76
230.29
166.68
197.20
226.33
Cash & Bank
18.68
15.15
16.29
19.51
9.80
5.88
16.71
3.86
3.05
3.43
Other Current Assets
119.38
15.03
8.02
7.15
68.01
68.48
27.39
47.10
44.60
45.15
Short Term Loans & Adv.
107.38
57.14
71.72
58.14
54.59
62.92
23.34
40.97
40.44
36.14
Net Current Assets
229.84
327.78
260.79
263.49
205.01
189.33
89.03
48.19
68.61
110.12
Total Assets
2,120.43
2,104.03
1,748.93
1,455.37
1,290.28
1,071.65
706.67
509.88
534.24
592.59

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 14
Cash From Operating Activity
284.91
-13.52
-13.02
9.56
185.98
7.08
103.64
131.23
197.72
49.16
PBT
50.84
142.04
55.38
100.64
219.17
186.48
203.82
130.53
139.23
46.59
Adjustment
87.19
59.13
38.40
50.77
17.94
12.91
24.17
22.27
54.55
141.92
Changes in Working Capital
154.12
-176.13
-97.04
-124.14
13.20
-132.96
-55.30
14.18
43.88
-123.82
Cash after chg. in Working capital
292.15
25.05
-3.26
27.26
250.31
66.43
172.69
166.98
237.65
64.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.24
-38.57
-9.75
-17.70
-64.33
-59.35
-69.05
-35.75
-39.94
-15.53
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
-310.06
-170.29
-167.66
-80.50
-128.15
-256.27
-67.89
-22.55
-35.34
-16.57
Net Fixed Assets
-327.01
-160.89
-177.82
-95.65
-140.50
-232.40
192.58
-16.25
-38.40
-10.10
Net Investments
-1.26
-54.90
-3.62
-20.22
3.40
-2.23
-18.16
0.00
-1.45
0.03
Others
18.21
45.50
13.78
35.37
8.95
-21.64
-242.31
-6.30
4.51
-6.50
Cash from Financing Activity
32.66
181.20
178.12
75.91
-51.21
236.22
-22.71
-109.41
-162.14
-32.05
Net Cash Inflow / Outflow
7.50
-2.61
-2.55
4.96
6.61
-12.97
13.04
-0.73
0.23
0.54
Opening Cash & Equivalents
9.30
11.91
14.46
7.79
1.18
14.14
0.47
1.20
0.97
0.44
Closing Cash & Equivalent
16.80
9.30
11.91
14.46
7.79
1.18
14.14
0.47
1.20
0.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
85.68
85.83
80.05
72.52
67.73
57.01
33.24
21.50
14.34
5.95
ROA
1.80%
5.11%
2.48%
6.27%
12.04%
14.01%
21.85%
16.47%
16.29%
5.67%
ROE
3.58%
9.72%
4.26%
10.04%
18.66%
23.52%
44.51%
43.97%
82.92%
60.46%
ROCE
5.15%
10.85%
5.49%
10.94%
24.30%
27.56%
47.70%
37.18%
39.09%
21.75%
Fixed Asset Turnover
1.45
2.15
1.47
1.93
2.48
3.21
3.92
2.36
2.95
2.88
Receivable days
117.07
93.89
137.17
104.06
86.73
90.31
54.10
67.15
68.50
55.44
Inventory Days
85.46
66.76
78.31
56.64
41.15
38.21
30.07
30.96
32.36
32.35
Payable days
89.71
75.70
99.21
64.12
56.00
60.18
46.96
51.57
48.05
41.20
Cash Conversion Cycle
112.82
84.94
116.27
96.58
71.87
68.33
37.20
46.54
52.81
46.59
Total Debt/Equity
0.71
0.64
0.46
0.29
0.21
0.26
0.42
0.61
1.15
4.13
Interest Cover
2.24
5.82
4.33
6.29
25.15
36.13
24.44
11.70
6.10
1.99

News Update:


  • Bodal Chemicals - Quarterly Results
    13th Feb 2024, 14:09 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.