Nifty
Sensex
:
:
17004.30
57791.18
52.60 (0.31%)
177.46 (0.31%)

Chemicals

Rating :
43/99

BSE: 532834 | NSE: CAMLINFINE

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,009.23
  • 34.80
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,489.68
  • N/A
  • 2.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 17.55%
  • 5.28%
  • 31.36%
  • FII
  • DII
  • Others
  • 10.94%
  • 11.60%
  • 23.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.22
  • 14.40
  • 10.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.84
  • 60.12
  • 2.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.93
  • -
  • 26.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.81
  • 33.61
  • 39.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.56
  • 2.71
  • 3.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.58
  • 24.20
  • 12.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
387.83
380.82
1.84%
483.25
311.22
55.28%
383.77
330.83
16.00%
389.23
326.62
19.17%
Expenses
338.08
325.65
3.82%
428.04
288.51
48.36%
337.15
285.26
18.19%
369.64
277.84
33.04%
EBITDA
49.76
55.17
-9.81%
55.21
22.71
143.11%
46.62
45.56
2.33%
19.58
48.78
-59.86%
EBIDTM
12.83%
14.49%
11.42%
7.30%
12.15%
13.77%
5.03%
14.94%
Other Income
9.76
5.58
74.91%
2.88
0.62
364.52%
1.03
10.55
-90.24%
21.32
2.98
615.44%
Interest
11.55
6.82
69.35%
18.45
9.06
103.64%
18.73
10.13
84.90%
5.01
11.33
-55.78%
Depreciation
16.18
13.24
22.21%
14.02
13.37
4.86%
14.37
13.41
7.16%
15.94
11.83
34.74%
PBT
31.79
40.69
-21.87%
25.61
0.91
2,714.29%
14.55
32.57
-55.33%
19.95
28.60
-30.24%
Tax
8.92
13.53
-34.07%
15.74
4.65
238.49%
10.95
8.77
24.86%
6.66
12.89
-48.33%
PAT
22.86
27.15
-15.80%
9.87
-3.74
-
3.60
23.80
-84.87%
13.29
15.72
-15.46%
PATM
5.89%
7.13%
2.04%
-1.20%
0.94%
7.19%
3.42%
4.81%
EPS
1.53
2.25
-32.00%
0.83
-0.43
-
0.37
1.75
-78.86%
0.96
1.12
-14.29%

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
1,644.08
1,412.09
1,187.10
1,049.15
892.17
720.60
533.93
489.34
558.27
508.67
373.62
Net Sales Growth
21.83%
18.95%
13.15%
17.60%
23.81%
34.96%
9.11%
-12.35%
9.75%
36.15%
 
Cost Of Goods Sold
805.01
759.49
583.49
533.78
474.80
422.44
260.51
203.10
270.49
275.73
164.64
Gross Profit
839.07
652.59
603.62
515.37
417.36
298.16
273.42
286.24
287.78
232.94
208.98
GP Margin
51.04%
46.21%
50.85%
49.12%
46.78%
41.38%
51.21%
58.50%
51.55%
45.79%
55.93%
Total Expenditure
1,472.91
1,257.88
1,000.36
913.94
819.26
705.95
503.23
397.55
474.10
449.20
327.56
Power & Fuel Cost
-
123.01
86.08
76.38
80.42
61.43
46.35
47.43
58.00
51.43
57.06
% Of Sales
-
8.71%
7.25%
7.28%
9.01%
8.52%
8.68%
9.69%
10.39%
10.11%
15.27%
Employee Cost
-
145.05
120.38
99.71
87.89
72.87
61.09
40.05
40.58
34.37
30.10
% Of Sales
-
10.27%
10.14%
9.50%
9.85%
10.11%
11.44%
8.18%
7.27%
6.76%
8.06%
Manufacturing Exp.
-
74.02
81.09
50.73
41.56
34.70
31.04
37.04
35.06
26.59
24.03
% Of Sales
-
5.24%
6.83%
4.84%
4.66%
4.82%
5.81%
7.57%
6.28%
5.23%
6.43%
General & Admin Exp.
-
60.56
43.54
50.25
44.15
36.86
38.28
24.72
21.21
17.36
17.74
% Of Sales
-
4.29%
3.67%
4.79%
4.95%
5.12%
7.17%
5.05%
3.80%
3.41%
4.75%
Selling & Distn. Exp.
-
71.50
54.42
50.02
46.92
39.48
33.48
25.33
20.17
17.78
15.00
% Of Sales
-
5.06%
4.58%
4.77%
5.26%
5.48%
6.27%
5.18%
3.61%
3.50%
4.01%
Miscellaneous Exp.
-
24.24
31.36
53.06
43.52
38.17
32.48
19.88
28.58
25.93
15.00
% Of Sales
-
1.72%
2.64%
5.06%
4.88%
5.30%
6.08%
4.06%
5.12%
5.10%
5.08%
EBITDA
171.17
154.21
186.74
135.21
72.91
14.65
30.70
91.79
84.17
59.47
46.06
EBITDA Margin
10.41%
10.92%
15.73%
12.89%
8.17%
2.03%
5.75%
18.76%
15.08%
11.69%
12.33%
Other Income
34.99
36.66
10.79
3.43
13.79
12.91
15.65
4.27
8.38
11.84
11.16
Interest
53.74
40.80
48.14
47.63
40.95
31.80
30.58
24.44
23.82
24.66
20.11
Depreciation
60.51
55.96
44.29
32.80
28.99
26.65
21.80
17.06
16.25
11.79
13.61
PBT
91.90
94.11
105.10
58.20
16.75
-30.90
-6.03
54.57
52.48
34.86
23.51
Tax
42.27
33.61
39.74
28.37
13.69
-6.75
-1.58
14.20
-2.21
6.13
8.38
Tax Rate
46.00%
35.71%
37.81%
48.75%
81.73%
21.84%
26.20%
28.39%
-4.18%
17.58%
35.64%
PAT
49.62
60.82
50.97
30.32
0.63
-29.81
-11.20
35.82
55.04
28.74
15.12
PAT before Minority Interest
58.04
60.51
65.36
29.83
3.06
-24.14
-4.46
35.82
55.04
28.74
15.12
Minority Interest
8.42
0.31
-14.39
0.49
-2.43
-5.67
-6.74
0.00
0.00
0.00
0.00
PAT Margin
3.02%
4.31%
4.29%
2.89%
0.07%
-4.14%
-2.10%
7.32%
9.86%
5.65%
4.05%
PAT Growth
-21.15%
19.33%
68.11%
4,712.70%
-
-
-
-34.92%
91.51%
90.08%
 
EPS
3.16
3.87
3.24
1.93
0.04
-1.90
-0.71
2.28
3.50
1.83
0.96

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
747.93
643.40
403.14
370.88
371.16
212.58
176.22
134.87
93.30
65.38
Share Capital
15.70
12.75
12.13
12.13
12.12
10.37
9.67
9.59
9.44
9.39
Total Reserves
720.04
579.24
390.57
336.37
336.62
200.53
166.55
125.19
83.66
55.90
Non-Current Liabilities
403.40
257.81
185.44
154.88
72.63
32.51
11.69
16.84
25.47
40.82
Secured Loans
328.05
179.11
176.24
189.02
104.63
47.51
21.45
28.06
28.52
30.72
Unsecured Loans
59.60
94.14
35.27
4.62
5.61
3.81
0.00
0.00
0.00
6.95
Long Term Provisions
3.32
2.83
2.85
2.37
1.96
2.14
1.85
1.47
0.98
0.00
Current Liabilities
595.25
477.63
547.83
460.39
470.91
385.72
279.94
261.53
245.88
263.28
Trade Payables
233.78
158.40
173.72
164.61
177.79
78.40
95.31
106.55
100.01
157.47
Other Current Liabilities
165.11
92.55
81.51
43.92
39.04
27.45
27.40
19.50
27.73
13.74
Short Term Borrowings
180.35
216.90
278.07
244.34
246.79
269.90
145.70
120.95
104.01
79.50
Short Term Provisions
16.01
9.78
14.53
7.52
7.29
9.97
11.53
14.53
14.13
12.57
Total Liabilities
1,763.70
1,448.59
1,193.38
1,045.55
976.92
648.42
467.85
413.24
364.65
369.48
Net Block
601.21
581.45
303.71
272.44
278.10
200.88
140.27
106.43
83.15
83.28
Gross Block
829.89
758.39
428.21
359.11
342.34
213.71
359.66
295.11
283.15
251.04
Accumulated Depreciation
228.68
176.93
124.50
86.67
64.24
12.82
219.38
188.69
199.99
167.76
Non Current Assets
870.16
653.90
518.42
373.07
311.37
229.03
168.13
114.54
107.90
86.28
Capital Work in Progress
215.03
23.82
178.78
59.00
13.62
7.62
25.06
2.82
22.08
0.76
Non Current Investment
7.23
9.43
9.43
7.28
7.33
7.16
1.09
1.09
1.21
1.23
Long Term Loans & Adv.
42.35
37.30
24.84
32.06
11.31
7.73
1.70
4.21
1.46
1.00
Other Non Current Assets
4.34
1.90
1.65
2.29
1.01
5.62
0.00
0.00
0.00
0.00
Current Assets
893.54
794.69
674.96
672.48
665.55
419.40
299.72
298.69
256.75
283.20
Current Investments
0.00
0.00
0.00
3.25
108.08
11.70
0.00
0.00
0.00
0.00
Inventories
370.86
320.00
298.15
285.41
239.02
197.80
173.32
136.38
109.20
149.00
Sundry Debtors
299.68
270.71
252.80
209.32
205.35
144.89
75.48
113.42
101.32
87.06
Cash & Bank
142.14
138.34
64.79
103.44
48.08
31.24
18.90
19.26
15.80
25.74
Other Current Assets
80.87
23.80
20.99
19.84
65.02
33.77
32.03
29.63
30.42
21.40
Short Term Loans & Adv.
60.13
41.85
38.22
51.21
50.92
20.77
20.16
14.87
17.56
19.66
Net Current Assets
298.29
317.06
127.12
212.09
194.64
33.68
19.78
37.16
10.87
19.92
Total Assets
1,763.70
1,448.59
1,193.38
1,045.55
976.92
648.43
467.85
413.23
364.65
369.48

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
145.45
117.38
86.02
-9.00
-15.41
-8.69
71.57
46.26
26.74
55.61
PBT
93.98
105.10
58.20
16.69
-30.90
-6.03
50.02
52.48
34.86
23.51
Adjustment
75.49
114.15
86.98
70.35
40.90
46.70
48.89
47.26
40.28
32.66
Changes in Working Capital
6.35
-65.93
-41.25
-79.83
-15.27
-39.00
-15.14
-42.60
-38.73
5.83
Cash after chg. in Working capital
175.82
153.32
103.94
7.22
-5.27
1.67
83.77
57.14
36.41
62.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.37
-35.93
-17.92
-16.22
-10.14
-10.36
-12.20
-10.88
-9.67
-6.39
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
-249.13
-132.86
-90.12
-1.94
-148.59
-83.14
-65.67
-26.28
-32.16
-18.66
Net Fixed Assets
-227.07
-37.22
-149.41
-67.82
-7.46
57.11
-37.27
-23.68
-1.87
-12.66
Net Investments
-6.14
0.45
-7.12
79.12
-104.14
-37.24
-2.13
-0.77
-2.48
0.00
Others
-15.92
-96.09
66.41
-13.24
-36.99
-103.01
-26.27
-1.83
-27.81
-6.00
Cash from Financing Activity
135.97
38.63
3.25
25.67
181.82
90.92
-6.87
-15.48
-6.29
-21.44
Net Cash Inflow / Outflow
32.29
23.15
-0.85
14.74
17.82
-0.92
-0.97
4.49
-11.71
15.51
Opening Cash & Equivalents
75.52
52.37
53.21
38.48
20.65
8.03
8.99
4.50
16.21
10.23
Closing Cash & Equivalent
107.81
75.52
52.37
53.21
38.48
20.65
8.03
8.99
4.50
25.74

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.)
41.61
38.57
33.21
28.74
28.77
20.34
18.23
14.06
9.86
6.95
ROA
3.77%
4.95%
2.66%
0.30%
-2.97%
-0.80%
8.13%
14.15%
7.83%
4.62%
ROE
10.57%
14.61%
7.94%
0.88%
-8.63%
-2.30%
23.04%
48.31%
36.29%
25.61%
ROCE
11.39%
15.25%
12.02%
7.32%
0.14%
5.45%
22.86%
28.50%
27.41%
23.65%
Fixed Asset Turnover
1.78
2.00
2.67
2.54
2.60
1.91
1.54
1.97
1.94
1.60
Receivable days
73.72
80.48
80.39
84.82
88.44
73.54
68.37
68.69
66.48
84.48
Inventory Days
89.29
95.03
101.51
107.28
110.30
123.85
112.09
78.55
91.12
111.24
Payable days
94.24
103.88
72.27
77.53
73.54
64.72
89.70
89.36
114.87
132.61
Cash Conversion Cycle
68.77
71.64
109.63
114.57
125.19
132.67
90.76
57.88
42.72
63.10
Total Debt/Equity
0.95
1.09
1.31
1.32
1.07
1.57
1.02
1.19
1.61
1.93
Interest Cover
3.31
3.18
2.22
1.41
0.03
0.80
3.05
3.22
2.41
2.17

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.