Nifty
Sensex
:
:
13133.90
44632.65
20.15 (0.15%)
14.61 (0.03%)

Chemicals

Rating :
47/99

BSE: 524370 | NSE: BODALCHEM

72.40
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  72.05
  •  73.40
  •  71.50
  •  71.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  361946
  •  262.04
  •  88.65
  •  34.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 885.06
  • 29.33
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,122.09
  • 1.11%
  • 0.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.30%
  • 5.38%
  • 26.96%
  • FII
  • DII
  • Others
  • 4.25%
  • 1.39%
  • 3.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.15
  • 8.60
  • 6.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.56
  • -1.67
  • -6.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.03
  • 0.38
  • -11.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.98
  • 11.96
  • 11.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.47
  • 3.14
  • 1.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 7.74
  • 7.42

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
309.74
307.71
0.66%
117.82
372.28
-68.35%
368.47
344.26
7.03%
326.36
334.31
-2.38%
Expenses
287.00
281.94
1.79%
138.76
323.34
-57.09%
328.53
300.45
9.35%
303.34
278.59
8.88%
EBITDA
22.74
25.77
-11.76%
-20.95
48.94
-
39.94
43.81
-8.83%
23.02
55.72
-58.69%
EBIDTM
7.34%
8.37%
-17.78%
13.14%
10.84%
12.73%
7.05%
16.67%
Other Income
4.58
0.00
0
4.48
1.89
137.04%
3.69
7.39
-50.07%
4.82
0.53
809.43%
Interest
3.51
4.45
-21.12%
3.89
3.02
28.81%
4.78
2.76
73.19%
6.77
2.66
154.51%
Depreciation
7.64
6.85
11.53%
7.28
6.65
9.47%
7.42
5.75
29.04%
7.05
5.54
27.26%
PBT
16.16
14.47
11.68%
-27.63
41.16
-
31.42
42.69
-26.40%
14.02
48.05
-70.82%
Tax
5.13
-6.65
-
-7.68
14.73
-
5.36
13.32
-59.76%
1.17
19.57
-94.02%
PAT
11.03
21.13
-47.80%
-19.95
26.43
-
26.07
29.37
-11.24%
12.85
28.47
-54.86%
PATM
3.56%
6.87%
-16.93%
7.10%
7.07%
8.53%
3.94%
8.52%
EPS
0.90
1.73
-47.98%
-1.63
2.16
-
2.13
2.40
-11.25%
1.05
2.33
-54.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,122.39
1,374.82
1,423.50
1,142.21
1,234.37
909.92
1,045.31
959.52
527.46
613.71
572.69
Net Sales Growth
-17.38%
-3.42%
24.63%
-7.47%
35.66%
-12.95%
8.94%
81.91%
-14.05%
7.16%
 
Cost Of Goods Sold
740.03
883.27
886.05
705.68
797.32
570.57
657.91
617.46
373.61
456.89
377.39
Gross Profit
382.36
491.55
537.45
436.53
437.04
339.35
387.40
342.05
153.85
156.82
195.30
GP Margin
34.07%
35.75%
37.76%
38.22%
35.41%
37.29%
37.06%
35.65%
29.17%
25.55%
34.10%
Total Expenditure
1,057.63
1,237.15
1,187.36
947.83
1,008.32
760.13
861.21
770.73
507.70
610.32
512.13
Power & Fuel Cost
-
81.94
82.37
65.93
55.19
49.68
51.91
44.42
42.32
47.34
51.40
% Of Sales
-
5.96%
5.79%
5.77%
4.47%
5.46%
4.97%
4.63%
8.02%
7.71%
8.98%
Employee Cost
-
87.13
63.68
47.22
41.91
36.79
58.99
38.04
31.99
33.02
30.14
% Of Sales
-
6.34%
4.47%
4.13%
3.40%
4.04%
5.64%
3.96%
6.06%
5.38%
5.26%
Manufacturing Exp.
-
107.33
99.44
76.24
66.00
53.39
44.40
39.47
25.95
32.58
22.91
% Of Sales
-
7.81%
6.99%
6.67%
5.35%
5.87%
4.25%
4.11%
4.92%
5.31%
4.00%
General & Admin Exp.
-
27.30
17.01
16.48
15.01
11.11
11.38
9.16
3.61
3.33
2.94
% Of Sales
-
1.99%
1.19%
1.44%
1.22%
1.22%
1.09%
0.95%
0.68%
0.54%
0.51%
Selling & Distn. Exp.
-
34.98
32.93
29.63
30.39
31.02
27.23
17.29
16.39
22.13
20.95
% Of Sales
-
2.54%
2.31%
2.59%
2.46%
3.41%
2.60%
1.80%
3.11%
3.61%
3.66%
Miscellaneous Exp.
-
15.20
5.88
6.65
2.49
7.56
9.37
4.89
13.84
15.02
20.95
% Of Sales
-
1.11%
0.41%
0.58%
0.20%
0.83%
0.90%
0.51%
2.62%
2.45%
1.12%
EBITDA
64.75
137.67
236.14
194.38
226.05
149.79
184.10
188.79
19.76
3.39
60.56
EBITDA Margin
5.77%
10.01%
16.59%
17.02%
18.31%
16.46%
17.61%
19.68%
3.75%
0.55%
10.57%
Other Income
17.57
10.40
13.35
9.49
10.51
11.97
4.65
3.71
3.90
1.50
1.16
Interest
18.95
19.03
9.07
5.31
8.70
12.20
27.28
46.91
40.07
34.65
22.75
Depreciation
29.39
27.82
21.25
12.09
28.89
25.79
22.25
25.26
16.48
16.10
13.85
PBT
33.97
101.22
219.17
186.48
198.97
123.77
139.23
120.33
-32.89
-45.86
25.11
Tax
3.98
14.60
76.99
61.89
70.89
44.54
47.44
16.43
-9.74
-10.98
8.31
Tax Rate
11.72%
14.42%
35.13%
33.19%
34.78%
34.13%
34.07%
35.27%
29.61%
26.91%
33.09%
PAT
30.00
87.63
144.08
125.23
132.93
85.99
91.78
30.16
-23.15
-29.78
16.70
PAT before Minority Interest
29.79
86.62
142.18
124.59
132.93
85.99
91.78
30.16
-23.15
-29.83
16.80
Minority Interest
-0.21
1.01
1.90
0.64
0.00
0.00
0.00
0.00
0.00
0.05
-0.10
PAT Margin
2.67%
6.37%
10.12%
10.96%
10.77%
9.45%
8.78%
3.14%
-4.39%
-4.85%
2.92%
PAT Growth
-71.54%
-39.18%
15.05%
-5.79%
54.59%
-6.31%
204.31%
-
-
-
 
EPS
2.45
7.17
11.78
10.24
10.87
7.03
7.50
2.47
-1.89
-2.43
1.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
931.81
829.36
696.96
362.69
234.60
181.49
89.89
50.38
58.21
79.08
Share Capital
24.47
24.44
24.44
21.82
21.82
46.82
46.82
37.32
21.82
19.90
Total Reserves
863.11
803.11
672.14
340.87
212.78
134.67
43.07
13.06
36.39
48.44
Non-Current Liabilities
22.98
49.25
25.47
26.05
16.05
98.55
215.78
243.83
142.00
151.45
Secured Loans
0.02
9.95
0.25
7.10
0.00
85.54
215.06
243.45
130.49
120.43
Unsecured Loans
0.00
3.12
0.77
0.78
0.68
0.67
0.79
2.30
3.65
12.17
Long Term Provisions
0.14
0.52
0.08
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
494.51
410.75
348.11
316.17
259.24
254.20
286.92
177.01
374.12
317.61
Trade Payables
209.73
222.08
151.91
159.03
104.68
112.49
112.16
68.18
118.90
112.26
Other Current Liabilities
18.74
31.93
14.09
10.42
7.84
18.66
47.13
13.52
57.32
69.82
Short Term Borrowings
256.45
155.73
179.82
141.15
142.22
122.49
127.37
95.13
196.96
126.33
Short Term Provisions
9.59
1.01
2.28
5.57
4.49
0.55
0.25
0.18
0.94
9.20
Total Liabilities
1,454.19
1,290.29
1,071.66
706.67
509.89
534.24
592.59
471.22
574.85
548.71
Net Block
654.77
608.55
436.55
221.50
191.95
189.75
168.28
265.10
278.80
272.47
Gross Block
747.13
673.26
476.63
250.10
433.99
403.92
360.31
358.78
356.57
334.34
Accumulated Depreciation
92.36
64.70
40.08
28.61
242.04
214.17
192.03
93.69
77.77
61.88
Non Current Assets
696.19
674.52
534.22
301.47
202.45
211.43
195.55
281.25
294.86
287.60
Capital Work in Progress
6.86
25.51
18.70
9.17
0.27
3.32
8.52
0.25
1.66
0.59
Non Current Investment
3.19
5.60
13.93
17.38
1.63
1.78
0.66
0.73
0.21
0.68
Long Term Loans & Adv.
30.92
34.11
64.95
52.38
8.56
16.11
17.34
14.29
13.91
13.67
Other Non Current Assets
0.45
0.75
0.09
1.04
0.05
0.47
0.75
0.88
0.28
0.18
Current Assets
758.01
615.76
537.43
405.20
307.43
322.81
397.04
189.96
279.99
261.11
Current Investments
0.00
0.57
3.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
219.05
207.63
113.31
130.82
89.80
77.96
122.13
61.73
79.49
91.86
Sundry Debtors
454.16
329.75
346.76
230.29
166.68
197.20
226.33
88.71
153.42
125.33
Cash & Bank
19.51
9.80
5.88
16.71
3.86
3.05
3.43
3.85
4.91
5.14
Other Current Assets
65.29
13.42
5.56
4.05
47.10
44.60
45.15
35.68
42.17
38.77
Short Term Loans & Adv.
58.14
54.59
62.92
23.34
40.97
40.44
36.14
32.10
42.06
38.58
Net Current Assets
263.49
205.01
189.33
89.03
48.19
68.61
110.12
12.96
-94.13
-56.50
Total Assets
1,454.20
1,290.28
1,071.65
706.67
509.88
534.24
592.59
471.21
574.85
548.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
9.56
185.98
7.08
103.64
131.23
197.72
49.16
14.25
0.79
46.90
PBT
101.22
219.17
186.48
203.82
130.53
139.23
46.59
-32.89
-40.81
25.11
Adjustment
50.18
17.94
12.91
24.17
22.27
54.55
141.92
55.76
45.73
36.30
Changes in Working Capital
-124.14
13.20
-132.96
-55.30
14.18
43.88
-123.82
-8.54
-1.00
-10.82
Cash after chg. in Working capital
27.26
250.31
66.43
172.69
166.98
237.65
64.69
14.34
3.92
50.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.70
-64.33
-59.35
-69.05
-35.75
-39.94
-15.53
-0.09
-3.13
-3.69
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
-80.50
-128.15
-256.27
-67.89
-22.55
-35.34
-16.57
-2.28
-17.96
-53.50
Net Fixed Assets
-37.63
-140.50
-232.40
192.58
-16.25
-38.40
-10.10
-3.48
-21.78
Net Investments
-36.59
3.40
-2.23
-18.16
0.00
-1.45
0.03
0.00
0.49
Others
-6.28
8.95
-21.64
-242.31
-6.30
4.51
-6.50
1.20
3.33
Cash from Financing Activity
75.91
-51.21
236.22
-22.71
-109.41
-162.14
-32.05
-13.14
17.98
6.77
Net Cash Inflow / Outflow
4.96
6.61
-12.97
13.04
-0.73
0.23
0.54
-1.17
0.81
0.17
Opening Cash & Equivalents
7.79
1.18
14.14
0.47
1.20
0.97
0.44
1.61
0.84
0.67
Closing Cash & Equivalent
14.46
7.79
1.18
14.14
0.47
1.20
0.97
0.44
1.65
0.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
72.56
67.73
57.01
33.24
21.50
14.34
5.95
3.20
5.33
6.87
ROA
6.31%
12.04%
14.01%
21.85%
16.47%
16.29%
5.67%
-4.43%
-5.31%
3.06%
ROE
10.10%
18.66%
23.52%
44.51%
43.97%
82.92%
60.46%
-49.74%
-47.15%
24.58%
ROCE
10.99%
24.30%
27.56%
47.70%
37.18%
39.09%
21.75%
1.79%
-1.60%
12.96%
Fixed Asset Turnover
1.94
2.48
3.21
3.92
2.36
2.95
2.88
1.60
1.91
1.85
Receivable days
104.06
86.73
90.31
54.10
67.15
68.50
55.44
77.18
77.12
73.80
Inventory Days
56.64
41.15
38.21
30.07
30.96
32.36
32.35
45.02
47.41
54.09
Payable days
64.15
56.00
60.18
46.96
51.57
48.05
41.20
68.17
70.42
78.05
Cash Conversion Cycle
96.54
71.87
68.33
37.20
46.54
52.81
46.59
54.03
54.11
49.84
Total Debt/Equity
0.29
0.21
0.26
0.42
0.61
1.15
4.13
6.91
5.92
4.25
Interest Cover
6.32
25.15
36.13
24.44
11.70
6.10
1.99
0.18
-0.18
2.10

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.