Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Chemicals

Rating :
41/99

BSE: 524370 | NSE: BODALCHEM

82.25
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 81.35
  • 83.10
  • 81.00
  • 80.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  132190
  •  108.35
  •  149.95
  •  76.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,006.80
  • 9.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,443.76
  • 0.97%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.94%
  • 1.81%
  • 25.88%
  • FII
  • DII
  • Others
  • 2.97%
  • 0.01%
  • 10.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.17
  • -0.13
  • -4.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.27
  • -17.46
  • -18.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -20.59
  • -33.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 12.61
  • 12.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.08
  • 1.85
  • 1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.71
  • 8.78
  • 9.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
597.29
432.73
38.03%
561.81
366.15
53.44%
469.71
309.74
51.65%
421.81
117.82
258.01%
Expenses
543.50
386.56
40.60%
493.48
327.53
50.67%
421.14
287.00
46.74%
372.91
138.76
168.74%
EBITDA
53.80
46.17
16.53%
68.33
38.62
76.93%
48.56
22.74
113.54%
48.90
-20.95
-
EBIDTM
9.01%
10.67%
12.16%
10.55%
10.34%
7.34%
11.59%
-17.78%
Other Income
2.59
-0.13
-
6.63
7.01
-5.42%
1.75
4.58
-61.79%
6.37
4.48
42.19%
Interest
6.45
5.79
11.40%
9.23
3.46
166.76%
6.31
3.51
79.77%
7.49
3.89
92.54%
Depreciation
11.94
7.78
53.47%
11.58
7.57
52.97%
9.81
7.64
28.40%
9.66
7.50
28.80%
PBT
37.99
32.47
17.00%
35.37
34.60
2.23%
34.20
16.16
111.63%
38.12
-27.85
-
Tax
9.15
10.73
-14.73%
15.31
7.44
105.78%
10.62
5.13
107.02%
9.32
-7.68
-
PAT
28.84
21.74
32.66%
20.05
27.17
-26.21%
23.58
11.03
113.78%
28.80
-20.17
-
PATM
4.83%
5.02%
3.57%
7.42%
5.02%
3.56%
6.83%
-17.12%
EPS
2.52
1.93
30.57%
1.99
2.17
-8.29%
2.06
0.95
116.84%
2.44
-1.61
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,050.62
1,226.43
1,374.82
1,423.50
1,142.21
1,234.37
909.92
1,045.31
959.52
527.46
613.71
Net Sales Growth
67.20%
-10.79%
-3.42%
24.63%
-7.47%
35.66%
-12.95%
8.94%
81.91%
-14.05%
 
Cost Of Goods Sold
1,153.02
794.96
883.27
886.05
705.68
797.32
570.57
657.91
617.46
373.61
456.89
Gross Profit
897.60
431.48
491.55
537.45
436.53
437.04
339.35
387.40
342.05
153.85
156.82
GP Margin
43.77%
35.18%
35.75%
37.76%
38.22%
35.41%
37.29%
37.06%
35.65%
29.17%
25.55%
Total Expenditure
1,831.03
1,139.85
1,237.15
1,187.36
947.83
1,008.32
760.13
861.21
770.73
507.70
610.32
Power & Fuel Cost
-
76.23
81.94
82.37
65.93
55.19
49.68
51.91
44.42
42.32
47.34
% Of Sales
-
6.22%
5.96%
5.79%
5.77%
4.47%
5.46%
4.97%
4.63%
8.02%
7.71%
Employee Cost
-
77.75
87.13
63.68
47.22
41.91
36.79
58.99
38.04
31.99
33.02
% Of Sales
-
6.34%
6.34%
4.47%
4.13%
3.40%
4.04%
5.64%
3.96%
6.06%
5.38%
Manufacturing Exp.
-
104.16
107.33
99.44
76.24
66.00
53.39
44.40
39.47
25.95
32.58
% Of Sales
-
8.49%
7.81%
6.99%
6.67%
5.35%
5.87%
4.25%
4.11%
4.92%
5.31%
General & Admin Exp.
-
29.38
27.30
17.01
16.48
15.01
11.11
11.38
9.16
3.61
3.33
% Of Sales
-
2.40%
1.99%
1.19%
1.44%
1.22%
1.22%
1.09%
0.95%
0.68%
0.54%
Selling & Distn. Exp.
-
32.43
34.98
32.93
29.63
30.39
31.02
27.23
17.29
16.39
22.13
% Of Sales
-
2.64%
2.54%
2.31%
2.59%
2.46%
3.41%
2.60%
1.80%
3.11%
3.61%
Miscellaneous Exp.
-
24.94
15.20
5.88
6.65
2.49
7.56
9.37
4.89
13.84
22.13
% Of Sales
-
2.03%
1.11%
0.41%
0.58%
0.20%
0.83%
0.90%
0.51%
2.62%
2.45%
EBITDA
219.59
86.58
137.67
236.14
194.38
226.05
149.79
184.10
188.79
19.76
3.39
EBITDA Margin
10.71%
7.06%
10.01%
16.59%
17.02%
18.31%
16.46%
17.61%
19.68%
3.75%
0.55%
Other Income
17.34
15.93
10.40
13.35
9.49
10.51
11.97
4.65
3.71
3.90
1.50
Interest
29.48
16.65
19.03
9.07
5.31
8.70
12.20
27.28
46.91
40.07
34.65
Depreciation
42.99
30.48
28.40
21.25
12.09
28.89
25.79
22.25
25.26
16.48
16.10
PBT
145.68
55.38
100.64
219.17
186.48
198.97
123.77
139.23
120.33
-32.89
-45.86
Tax
44.40
15.62
14.60
76.99
61.89
70.89
44.54
47.44
16.43
-9.74
-10.98
Tax Rate
30.48%
28.21%
14.51%
35.13%
33.19%
34.78%
34.13%
34.07%
35.27%
29.61%
26.91%
PAT
101.27
41.98
87.16
144.08
125.23
132.93
85.99
91.78
30.16
-23.15
-29.78
PAT before Minority Interest
110.28
39.77
86.03
142.18
124.59
132.93
85.99
91.78
30.16
-23.15
-29.83
Minority Interest
9.01
2.21
1.13
1.90
0.64
0.00
0.00
0.00
0.00
0.00
0.05
PAT Margin
4.94%
3.42%
6.34%
10.12%
10.96%
10.77%
9.45%
8.78%
3.14%
-4.39%
-4.85%
PAT Growth
154.64%
-51.84%
-39.51%
15.05%
-5.79%
54.59%
-6.31%
204.31%
-
-
 
EPS
8.27
3.43
7.12
11.76
10.22
10.85
7.02
7.49
2.46
-1.89
-2.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
975.30
931.34
829.36
696.96
362.69
234.60
181.49
89.89
50.38
58.21
Share Capital
24.47
24.47
24.44
24.44
21.82
21.82
46.82
46.82
37.32
21.82
Total Reserves
948.64
862.64
803.11
672.14
340.87
212.78
134.67
43.07
13.06
36.39
Non-Current Liabilities
151.25
22.98
49.25
25.47
26.05
16.05
98.55
215.78
243.83
142.00
Secured Loans
106.40
0.02
9.95
0.25
7.10
0.00
85.54
215.06
243.45
130.49
Unsecured Loans
0.00
0.00
3.12
0.77
0.78
0.68
0.67
0.79
2.30
3.65
Long Term Provisions
3.79
0.14
0.52
0.08
0.01
0.00
0.00
0.00
0.00
0.00
Current Liabilities
610.11
494.51
410.75
348.11
316.17
259.24
254.20
286.92
177.01
374.12
Trade Payables
222.43
209.73
222.08
151.91
159.03
104.68
112.49
112.16
68.18
118.90
Other Current Liabilities
36.61
18.74
31.93
14.09
10.42
7.84
18.66
47.13
13.52
57.32
Short Term Borrowings
346.85
256.45
155.73
179.82
141.15
142.22
122.49
127.37
95.13
196.96
Short Term Provisions
4.23
9.59
1.01
2.28
5.57
4.49
0.55
0.25
0.18
0.94
Total Liabilities
1,741.27
1,455.35
1,290.29
1,071.66
706.67
509.89
534.24
592.59
471.22
574.85
Net Block
796.83
655.94
608.55
436.55
221.50
191.95
189.75
168.28
265.10
278.80
Gross Block
916.85
748.88
673.26
476.63
250.10
433.99
403.92
360.31
358.78
356.57
Accumulated Depreciation
120.02
92.94
64.70
40.08
28.61
242.04
214.17
192.03
93.69
77.77
Non Current Assets
870.37
697.36
674.52
534.22
301.47
202.45
211.43
195.55
281.25
294.86
Capital Work in Progress
14.45
6.86
25.51
18.70
9.17
0.27
3.32
8.52
0.25
1.66
Non Current Investment
6.44
3.19
5.60
13.93
17.38
1.63
1.78
0.66
0.73
0.21
Long Term Loans & Adv.
50.25
30.92
34.11
64.95
52.38
8.56
16.11
17.34
14.29
13.91
Other Non Current Assets
2.40
0.45
0.75
0.09
1.04
0.05
0.47
0.75
0.88
0.28
Current Assets
870.91
758.01
615.76
537.43
405.20
307.43
322.81
397.04
189.96
279.99
Current Investments
0.00
0.00
0.57
3.01
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
307.21
219.05
207.63
113.31
130.82
89.80
77.96
122.13
61.73
79.49
Sundry Debtors
467.67
454.16
329.75
346.76
230.29
166.68
197.20
226.33
88.71
153.42
Cash & Bank
16.29
19.51
9.80
5.88
16.71
3.86
3.05
3.43
3.85
4.91
Other Current Assets
79.74
7.15
13.42
5.56
27.39
47.10
44.60
45.15
35.68
42.17
Short Term Loans & Adv.
71.72
58.14
54.59
62.92
23.34
40.97
40.44
36.14
32.10
42.06
Net Current Assets
260.79
263.49
205.01
189.33
89.03
48.19
68.61
110.12
12.96
-94.13
Total Assets
1,741.28
1,455.37
1,290.28
1,071.65
706.67
509.88
534.24
592.59
471.21
574.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-13.02
9.56
185.98
7.08
103.64
131.23
197.72
49.16
14.25
0.79
PBT
55.38
100.64
219.17
186.48
203.82
130.53
139.23
46.59
-32.89
-40.81
Adjustment
38.40
50.77
17.94
12.91
24.17
22.27
54.55
141.92
55.76
45.73
Changes in Working Capital
-97.04
-124.14
13.20
-132.96
-55.30
14.18
43.88
-123.82
-8.54
-1.00
Cash after chg. in Working capital
-3.26
27.26
250.31
66.43
172.69
166.98
237.65
64.69
14.34
3.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.75
-17.70
-64.33
-59.35
-69.05
-35.75
-39.94
-15.53
-0.09
-3.13
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
-167.66
-80.50
-128.15
-256.27
-67.89
-22.55
-35.34
-16.57
-2.28
-17.96
Net Fixed Assets
-170.17
-95.65
-140.50
-232.40
192.58
-16.25
-38.40
-10.10
-3.48
-21.78
Net Investments
-3.62
-20.22
3.40
-2.23
-18.16
0.00
-1.45
0.03
0.00
0.49
Others
6.13
35.37
8.95
-21.64
-242.31
-6.30
4.51
-6.50
1.20
3.33
Cash from Financing Activity
178.12
75.91
-51.21
236.22
-22.71
-109.41
-162.14
-32.05
-13.14
17.98
Net Cash Inflow / Outflow
-2.55
4.96
6.61
-12.97
13.04
-0.73
0.23
0.54
-1.17
0.81
Opening Cash & Equivalents
14.46
7.79
1.18
14.14
0.47
1.20
0.97
0.44
1.61
0.84
Closing Cash & Equivalent
11.91
14.46
7.79
1.18
14.14
0.47
1.20
0.97
0.44
1.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
79.55
72.52
67.73
57.01
33.24
21.50
14.34
5.95
3.20
5.33
ROA
2.49%
6.27%
12.04%
14.01%
21.85%
16.47%
16.29%
5.67%
-4.43%
-5.31%
ROE
4.28%
10.04%
18.66%
23.52%
44.51%
43.97%
82.92%
60.46%
-49.74%
-47.15%
ROCE
5.51%
10.94%
24.30%
27.56%
47.70%
37.18%
39.09%
21.75%
1.79%
-1.60%
Fixed Asset Turnover
1.47
1.93
2.48
3.21
3.92
2.36
2.95
2.88
1.60
1.91
Receivable days
137.17
104.06
86.73
90.31
54.10
67.15
68.50
55.44
77.18
77.12
Inventory Days
78.31
56.64
41.15
38.21
30.07
30.96
32.36
32.35
45.02
47.41
Payable days
99.21
64.12
56.00
60.18
46.96
51.57
48.05
41.20
68.17
70.42
Cash Conversion Cycle
116.27
96.58
71.87
68.33
37.20
46.54
52.81
46.59
54.03
54.11
Total Debt/Equity
0.47
0.29
0.21
0.26
0.42
0.61
1.15
4.13
6.91
5.92
Interest Cover
4.33
6.29
25.15
36.13
24.44
11.70
6.10
1.99
0.18
-0.18

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.