Nifty
Sensex
:
:
18534.40
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)

Chemicals

Rating :
40/99

BSE: 524370 | NSE: BODALCHEM

64.80
31-May-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 66.95
  • 66.95
  • 64.60
  • 67.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  329591
  •  214.69
  •  104.95
  •  54.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 813.41
  • 21.39
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,473.76
  • 0.15%
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.47%
  • 7.18%
  • 29.44%
  • FII
  • DII
  • Others
  • 2.43%
  • 0.01%
  • 3.47%

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
  • 12.01
  • 11.61
  • 12.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.45
  • 1.24
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.12
  • 8.61
  • 9.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
389.58
600.48
-35.12%
315.78
561.81
-43.79%
395.73
469.71
-15.75%
458.95
421.81
8.80%
Expenses
362.67
550.72
-34.15%
291.24
493.48
-40.98%
363.67
421.14
-13.65%
409.12
372.91
9.71%
EBITDA
26.91
49.76
-45.92%
24.54
68.33
-64.09%
32.06
48.56
-33.98%
49.83
48.90
1.90%
EBIDTM
6.91%
8.29%
7.77%
12.16%
8.10%
10.34%
10.86%
11.59%
Other Income
3.89
2.37
64.14%
2.22
6.63
-66.52%
1.72
1.75
-1.71%
3.78
6.37
-40.66%
Interest
11.58
6.45
79.53%
10.11
9.23
9.53%
7.26
6.31
15.06%
12.08
7.49
61.28%
Depreciation
14.65
11.94
22.70%
13.92
11.58
20.21%
12.19
11.63
4.82%
12.33
11.46
7.59%
PBT
4.57
33.74
-86.46%
2.73
35.37
-92.28%
14.33
32.37
-55.73%
29.20
36.31
-19.58%
Tax
1.76
9.15
-80.77%
0.31
15.31
-97.98%
4.06
10.14
-59.96%
6.67
8.78
-24.03%
PAT
2.81
24.59
-88.57%
2.42
20.05
-87.93%
10.27
22.23
-53.80%
22.53
27.53
-18.16%
PATM
0.72%
4.10%
0.77%
3.57%
2.60%
4.73%
4.91%
6.53%
EPS
0.22
2.02
-89.11%
0.19
1.99
-90.45%
0.84
1.86
-54.84%
1.95
2.33
-16.31%

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
1,560.04
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
-24.04%
67.20%
-10.79%
-3.42%
24.63%
-7.47%
35.66%
-12.95%
8.94%
81.91%
 
Cost Of Goods Sold
904.24
1,153.02
794.96
883.27
886.05
705.68
797.32
570.57
657.91
617.46
373.61
Gross Profit
655.80
897.60
431.48
491.55
537.45
436.53
437.04
339.35
387.40
342.05
153.85
GP Margin
42.04%
43.77%
35.18%
35.75%
37.76%
38.22%
35.41%
37.29%
37.06%
35.65%
29.17%
Total Expenditure
1,426.70
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
133.34
219.58
86.58
137.67
236.14
194.38
226.05
149.79
184.10
188.79
19.76
EBITDA Margin
8.55%
10.71%
7.06%
10.01%
16.59%
17.02%
18.31%
16.46%
17.61%
19.68%
3.75%
Other Income
11.61
17.34
15.93
10.40
13.35
9.49
10.51
11.97
4.65
3.71
3.90
Interest
41.03
29.48
16.65
19.03
9.07
5.31
8.70
12.20
27.28
46.91
40.07
Depreciation
53.09
46.62
30.48
28.40
21.25
12.09
28.89
25.79
22.25
25.26
16.48
PBT
50.83
160.84
55.38
100.64
219.17
186.48
198.97
123.77
139.23
120.33
-32.89
Tax
12.80
43.38
15.62
14.60
76.99
61.89
70.89
44.54
47.44
16.43
-9.74
Tax Rate
25.18%
30.54%
28.21%
14.51%
35.13%
33.19%
34.78%
34.13%
34.07%
35.27%
29.61%
PAT
38.03
107.66
41.98
87.16
144.08
125.23
132.93
85.99
91.78
30.16
-23.15
PAT before Minority Interest
39.37
98.66
39.77
86.03
142.18
124.59
132.93
85.99
91.78
30.16
-23.15
Minority Interest
1.34
9.00
2.21
1.13
1.90
0.64
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.44%
5.25%
3.42%
6.34%
10.12%
10.96%
10.77%
9.45%
8.78%
3.14%
-4.39%
PAT Growth
-59.71%
156.46%
-51.84%
-39.51%
15.05%
-5.79%
54.59%
-6.31%
204.31%
-
 
EPS
3.03
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.