Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Chemicals

Rating :
40/99

BSE: 524370 | NSE: BODALCHEM

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 870.57
  • 9.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,530.92
  • 1.15%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.47%
  • 1.92%
  • 29.43%
  • FII
  • DII
  • Others
  • 2.42%
  • 0.01%
  • 8.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.54
  • 12.42
  • 14.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.23
  • 2.47
  • 9.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.98
  • 7.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 11.63
  • 12.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.59
  • 1.36
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.92
  • 8.54
  • 9.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
395.73
469.71
-15.75%
458.95
421.81
8.80%
597.29
432.73
38.03%
561.81
366.15
53.44%
Expenses
363.67
421.14
-13.65%
409.12
372.91
9.71%
543.50
386.56
40.60%
493.48
327.53
50.67%
EBITDA
32.06
48.56
-33.98%
49.83
48.90
1.90%
53.80
46.17
16.53%
68.33
38.62
76.93%
EBIDTM
8.10%
10.34%
10.86%
11.59%
9.01%
10.67%
12.16%
10.55%
Other Income
1.72
1.75
-1.71%
3.78
6.37
-40.66%
2.59
-0.13
-
6.63
7.01
-5.42%
Interest
7.26
6.31
15.06%
12.08
7.49
61.28%
6.45
5.79
11.40%
9.23
3.46
166.76%
Depreciation
12.19
11.63
4.82%
12.33
11.46
7.59%
11.94
7.78
53.47%
11.58
7.57
52.97%
PBT
14.33
32.37
-55.73%
29.20
36.31
-19.58%
37.99
32.47
17.00%
35.37
34.60
2.23%
Tax
4.06
10.14
-59.96%
6.67
8.78
-24.03%
9.15
10.73
-14.73%
15.31
7.44
105.78%
PAT
10.27
22.23
-53.80%
22.53
27.53
-18.16%
28.84
21.74
32.66%
20.05
27.17
-26.21%
PATM
2.60%
4.73%
4.91%
6.53%
4.83%
5.02%
3.57%
7.42%
EPS
0.84
1.86
-54.84%
1.95
2.33
-16.31%
2.52
1.93
30.57%
1.99
2.17
-8.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,013.78
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
Net Sales Growth
19.13%
67.20%
-10.79%
-3.42%
24.63%
-7.47%
35.66%
-12.95%
8.94%
81.91%
 
Cost Of Goods Sold
1,160.58
1,153.02
794.96
883.27
886.05
705.68
797.32
570.57
657.91
617.46
373.61
Gross Profit
853.20
897.60
431.48
491.55
537.45
436.53
437.04
339.35
387.40
342.05
153.85
GP Margin
42.37%
43.77%
35.18%
35.75%
37.76%
38.22%
35.41%
37.29%
37.06%
35.65%
29.17%
Total Expenditure
1,809.77
1,831.04
1,139.85
1,237.15
1,187.36
947.83
1,008.32
760.13
861.21
770.73
507.70
Power & Fuel Cost
-
255.45
76.23
81.94
82.37
65.93
55.19
49.68
51.91
44.42
42.32
% Of Sales
-
12.46%
6.22%
5.96%
5.79%
5.77%
4.47%
5.46%
4.97%
4.63%
8.02%
Employee Cost
-
110.45
77.75
87.13
63.68
47.22
41.91
36.79
58.99
38.04
31.99
% Of Sales
-
5.39%
6.34%
6.34%
4.47%
4.13%
3.40%
4.04%
5.64%
3.96%
6.06%
Manufacturing Exp.
-
177.87
104.16
107.33
99.44
76.24
66.00
53.39
44.40
39.47
25.95
% Of Sales
-
8.67%
8.49%
7.81%
6.99%
6.67%
5.35%
5.87%
4.25%
4.11%
4.92%
General & Admin Exp.
-
40.69
29.38
27.30
17.01
16.48
15.01
11.11
11.38
9.16
3.61
% Of Sales
-
1.98%
2.40%
1.99%
1.19%
1.44%
1.22%
1.22%
1.09%
0.95%
0.68%
Selling & Distn. Exp.
-
84.56
32.43
34.98
32.93
29.63
30.39
31.02
27.23
17.29
16.39
% Of Sales
-
4.12%
2.64%
2.54%
2.31%
2.59%
2.46%
3.41%
2.60%
1.80%
3.11%
Miscellaneous Exp.
-
8.99
24.94
15.20
5.88
6.65
2.49
7.56
9.37
4.89
16.39
% Of Sales
-
0.44%
2.03%
1.11%
0.41%
0.58%
0.20%
0.83%
0.90%
0.51%
2.62%
EBITDA
204.02
219.58
86.58
137.67
236.14
194.38
226.05
149.79
184.10
188.79
19.76
EBITDA Margin
10.13%
10.71%
7.06%
10.01%
16.59%
17.02%
18.31%
16.46%
17.61%
19.68%
3.75%
Other Income
14.72
17.34
15.93
10.40
13.35
9.49
10.51
11.97
4.65
3.71
3.90
Interest
35.02
29.48
16.65
19.03
9.07
5.31
8.70
12.20
27.28
46.91
40.07
Depreciation
48.04
46.62
30.48
28.40
21.25
12.09
28.89
25.79
22.25
25.26
16.48
PBT
116.89
160.84
55.38
100.64
219.17
186.48
198.97
123.77
139.23
120.33
-32.89
Tax
35.19
43.38
15.62
14.60
76.99
61.89
70.89
44.54
47.44
16.43
-9.74
Tax Rate
30.11%
30.54%
28.21%
14.51%
35.13%
33.19%
34.78%
34.13%
34.07%
35.27%
29.61%
PAT
81.69
107.66
41.98
87.16
144.08
125.23
132.93
85.99
91.78
30.16
-23.15
PAT before Minority Interest
89.33
98.66
39.77
86.03
142.18
124.59
132.93
85.99
91.78
30.16
-23.15
Minority Interest
7.64
9.00
2.21
1.13
1.90
0.64
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.06%
5.25%
3.42%
6.34%
10.12%
10.96%
10.77%
9.45%
8.78%
3.14%
-4.39%
PAT Growth
-17.21%
156.46%
-51.84%
-39.51%
15.05%
-5.79%
54.59%
-6.31%
204.31%
-
 
EPS
6.50
8.57
3.34
6.94
11.47
9.97
10.58
6.85
7.31
2.40
-1.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,055.80
981.42
931.34
829.36
696.96
362.69
234.60
181.49
89.89
50.38
Share Capital
24.50
24.47
24.47
24.44
24.44
21.82
21.82
46.82
46.82
37.32
Total Reserves
1,030.17
954.76
862.64
803.11
672.14
340.87
212.78
134.67
43.07
13.06
Non-Current Liabilities
256.45
152.79
22.98
49.25
25.47
26.05
16.05
98.55
215.78
243.83
Secured Loans
213.74
106.40
0.02
9.95
0.25
7.10
0.00
85.54
215.06
243.45
Unsecured Loans
0.00
0.00
0.00
3.12
0.77
0.78
0.68
0.67
0.79
2.30
Long Term Provisions
0.24
3.79
0.14
0.52
0.08
0.01
0.00
0.00
0.00
0.00
Current Liabilities
804.43
610.11
494.51
410.75
348.11
316.17
259.24
254.20
286.92
177.01
Trade Payables
254.18
222.43
209.73
222.08
151.91
159.03
104.68
112.49
112.16
68.18
Other Current Liabilities
80.94
36.61
18.74
31.93
14.09
10.42
7.84
18.66
47.13
13.52
Short Term Borrowings
461.76
346.85
256.45
155.73
179.82
141.15
142.22
122.49
127.37
95.13
Short Term Provisions
7.54
4.23
9.59
1.01
2.28
5.57
4.49
0.55
0.25
0.18
Total Liabilities
2,113.23
1,748.93
1,455.35
1,290.29
1,071.66
706.67
509.89
534.24
592.59
471.22
Net Block
816.67
804.49
655.94
608.55
436.55
221.50
191.95
189.75
168.28
265.10
Gross Block
982.21
924.50
748.88
673.26
476.63
250.10
433.99
403.92
360.31
358.78
Accumulated Depreciation
165.53
120.02
92.94
64.70
40.08
28.61
242.04
214.17
192.03
93.69
Non Current Assets
982.46
878.02
697.36
674.52
534.22
301.47
202.45
211.43
195.55
281.25
Capital Work in Progress
69.53
14.45
6.86
25.51
18.70
9.17
0.27
3.32
8.52
0.25
Non Current Investment
0.27
6.44
3.19
5.60
13.93
17.38
1.63
1.78
0.66
0.73
Long Term Loans & Adv.
92.30
50.25
30.92
34.11
64.95
52.38
8.56
16.11
17.34
14.29
Other Non Current Assets
3.69
2.40
0.45
0.75
0.09
1.04
0.05
0.47
0.75
0.88
Current Assets
1,130.77
870.91
758.01
615.76
537.43
405.20
307.43
322.81
397.04
189.96
Current Investments
0.00
0.00
0.00
0.57
3.01
0.00
0.00
0.00
0.00
0.00
Inventories
444.63
307.21
219.05
207.63
113.31
130.82
89.80
77.96
122.13
61.73
Sundry Debtors
589.63
467.67
454.16
329.75
346.76
230.29
166.68
197.20
226.33
88.71
Cash & Bank
15.15
16.29
19.51
9.80
5.88
16.71
3.86
3.05
3.43
3.85
Other Current Assets
81.37
8.02
7.15
13.42
68.48
27.39
47.10
44.60
45.15
35.68
Short Term Loans & Adv.
57.14
71.72
58.14
54.59
62.92
23.34
40.97
40.44
36.14
32.10
Net Current Assets
326.34
260.79
263.49
205.01
189.33
89.03
48.19
68.61
110.12
12.96
Total Assets
2,113.23
1,748.93
1,455.37
1,290.28
1,071.65
706.67
509.88
534.24
592.59
471.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-13.52
-13.02
9.56
185.98
7.08
103.64
131.23
197.72
49.16
14.25
PBT
142.04
55.38
100.64
219.17
186.48
203.82
130.53
139.23
46.59
-32.89
Adjustment
59.13
38.40
50.77
17.94
12.91
24.17
22.27
54.55
141.92
55.76
Changes in Working Capital
-176.13
-97.04
-124.14
13.20
-132.96
-55.30
14.18
43.88
-123.82
-8.54
Cash after chg. in Working capital
25.05
-3.26
27.26
250.31
66.43
172.69
166.98
237.65
64.69
14.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.57
-9.75
-17.70
-64.33
-59.35
-69.05
-35.75
-39.94
-15.53
-0.09
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
-170.29
-167.66
-80.50
-128.15
-256.27
-67.89
-22.55
-35.34
-16.57
-2.28
Net Fixed Assets
-97.12
-177.82
-95.65
-140.50
-232.40
192.58
-16.25
-38.40
-10.10
-3.48
Net Investments
-26.23
-3.62
-20.22
3.40
-2.23
-18.16
0.00
-1.45
0.03
0.00
Others
-46.94
13.78
35.37
8.95
-21.64
-242.31
-6.30
4.51
-6.50
1.20
Cash from Financing Activity
181.20
178.12
75.91
-51.21
236.22
-22.71
-109.41
-162.14
-32.05
-13.14
Net Cash Inflow / Outflow
-2.61
-2.55
4.96
6.61
-12.97
13.04
-0.73
0.23
0.54
-1.17
Opening Cash & Equivalents
11.91
14.46
7.79
1.18
14.14
0.47
1.20
0.97
0.44
1.61
Closing Cash & Equivalent
9.30
11.91
14.46
7.79
1.18
14.14
0.47
1.20
0.97
0.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
86.11
80.05
72.52
67.73
57.01
33.24
21.50
14.34
5.95
3.20
ROA
5.11%
2.48%
6.27%
12.04%
14.01%
21.85%
16.47%
16.29%
5.67%
-4.43%
ROE
9.70%
4.26%
10.04%
18.66%
23.52%
44.51%
43.97%
82.92%
60.46%
-49.74%
ROCE
10.84%
5.49%
10.94%
24.30%
27.56%
47.70%
37.18%
39.09%
21.75%
1.79%
Fixed Asset Turnover
2.15
1.47
1.93
2.48
3.21
3.92
2.36
2.95
2.88
1.60
Receivable days
94.10
137.17
104.06
86.73
90.31
54.10
67.15
68.50
55.44
77.18
Inventory Days
66.91
78.31
56.64
41.15
38.21
30.07
30.96
32.36
32.35
45.02
Payable days
75.44
99.21
64.12
56.00
60.18
46.96
51.57
48.05
41.20
68.17
Cash Conversion Cycle
85.57
116.27
96.58
71.87
68.33
37.20
46.54
52.81
46.59
54.03
Total Debt/Equity
0.64
0.46
0.29
0.21
0.26
0.42
0.61
1.15
4.13
6.91
Interest Cover
5.82
4.33
6.29
25.15
36.13
24.44
11.70
6.10
1.99
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.