Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Chemicals

Rating :
47/99

BSE: 532834 | NSE: CAMLINFINE

111.10
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 107.80
  • 112.75
  • 106.05
  • 107.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  123187
  •  134.54
  •  230.80
  •  97.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,732.91
  • 28.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,132.47
  • N/A
  • 2.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 17.56%
  • 5.18%
  • 30.40%
  • FII
  • DII
  • Others
  • 10.5%
  • 13.71%
  • 22.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.48
  • 17.33
  • 9.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.46
  • 43.49
  • 20.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.37
  • -
  • 332.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.48
  • 25.82
  • 36.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.78
  • 2.82
  • 2.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.38
  • 36.40
  • 11.66

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
389.23
326.62
19.17%
380.82
297.93
27.82%
311.22
256.81
21.19%
330.83
305.74
8.21%
Expenses
369.64
277.84
33.04%
325.65
251.15
29.66%
288.51
223.17
29.28%
285.26
254.66
12.02%
EBITDA
19.58
48.78
-59.86%
55.17
46.77
17.96%
22.71
33.64
-32.49%
45.56
51.08
-10.81%
EBIDTM
5.03%
14.94%
14.49%
15.70%
7.30%
13.10%
13.77%
16.71%
Other Income
21.32
2.98
615.44%
5.58
1.14
389.47%
0.62
1.28
-51.56%
10.55
0.47
2,144.68%
Interest
5.01
11.33
-55.78%
6.82
6.75
1.04%
9.06
8.13
11.44%
10.13
10.55
-3.98%
Depreciation
15.94
11.83
34.74%
13.24
13.36
-0.90%
13.37
9.63
38.84%
13.41
9.48
41.46%
PBT
19.95
28.60
-30.24%
40.69
27.81
46.31%
0.91
17.17
-94.70%
32.57
31.51
3.36%
Tax
6.66
12.89
-48.33%
13.53
8.39
61.26%
4.65
7.51
-38.08%
8.77
10.95
-19.91%
PAT
13.29
15.72
-15.46%
27.15
19.42
39.80%
-3.74
9.66
-
23.80
20.56
15.76%
PATM
3.42%
4.81%
7.13%
6.52%
-1.20%
3.76%
7.19%
6.72%
EPS
0.96
1.12
-14.29%
2.25
1.21
85.95%
-0.43
0.49
-
1.75
1.27
37.80%

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
1,412.10
1,187.10
1,049.15
892.17
720.60
533.93
489.34
558.27
508.67
373.62
335.25
Net Sales Growth
18.95%
13.15%
17.60%
23.81%
34.96%
9.11%
-12.35%
9.75%
36.15%
11.45%
 
Cost Of Goods Sold
759.50
583.49
533.78
474.80
422.44
260.51
203.10
270.49
275.73
164.64
167.52
Gross Profit
652.60
603.62
515.37
417.36
298.16
273.42
286.24
287.78
232.94
208.98
167.73
GP Margin
46.21%
50.85%
49.12%
46.78%
41.38%
51.21%
58.50%
51.55%
45.79%
55.93%
50.03%
Total Expenditure
1,269.06
1,000.36
913.94
819.26
705.95
503.23
397.55
474.10
449.20
327.56
306.22
Power & Fuel Cost
-
84.16
76.38
80.42
61.43
46.35
47.43
58.00
51.43
57.06
55.65
% Of Sales
-
7.09%
7.28%
9.01%
8.52%
8.68%
9.69%
10.39%
10.11%
15.27%
16.60%
Employee Cost
-
120.38
99.71
87.89
72.87
61.09
40.05
40.58
34.37
30.10
23.69
% Of Sales
-
10.14%
9.50%
9.85%
10.11%
11.44%
8.18%
7.27%
6.76%
8.06%
7.07%
Manufacturing Exp.
-
55.94
50.73
41.56
34.70
31.04
37.04
35.06
26.59
24.03
12.88
% Of Sales
-
4.71%
4.84%
4.66%
4.82%
5.81%
7.57%
6.28%
5.23%
6.43%
3.84%
General & Admin Exp.
-
41.92
50.25
44.15
36.86
38.28
24.72
21.21
17.36
17.74
11.76
% Of Sales
-
3.53%
4.79%
4.95%
5.12%
7.17%
5.05%
3.80%
3.41%
4.75%
3.51%
Selling & Distn. Exp.
-
54.42
50.02
46.92
39.48
33.48
25.33
20.17
17.78
15.00
6.73
% Of Sales
-
4.58%
4.77%
5.26%
5.48%
6.27%
5.18%
3.61%
3.50%
4.01%
2.01%
Miscellaneous Exp.
-
60.06
53.06
43.52
38.17
32.48
19.88
28.58
25.93
18.99
6.73
% Of Sales
-
5.06%
5.06%
4.88%
5.30%
6.08%
4.06%
5.12%
5.10%
5.08%
8.35%
EBITDA
143.02
186.74
135.21
72.91
14.65
30.70
91.79
84.17
59.47
46.06
29.03
EBITDA Margin
10.13%
15.73%
12.89%
8.17%
2.03%
5.75%
18.76%
15.08%
11.69%
12.33%
8.66%
Other Income
38.07
10.79
3.43
13.79
12.91
15.65
4.27
8.38
11.84
11.16
11.84
Interest
31.02
48.14
47.63
40.95
31.80
30.58
24.44
23.82
24.66
20.11
16.69
Depreciation
55.96
44.29
32.80
28.99
26.65
21.80
17.06
16.25
11.79
13.61
13.51
PBT
94.12
105.10
58.20
16.75
-30.90
-6.03
54.57
52.48
34.86
23.51
10.67
Tax
33.61
39.74
28.37
13.69
-6.75
-1.58
14.20
-2.21
6.13
8.38
6.94
Tax Rate
35.71%
37.81%
48.75%
81.73%
21.84%
26.20%
28.39%
-4.18%
17.58%
35.64%
64.14%
PAT
60.50
50.97
30.32
0.63
-29.81
-11.20
35.82
55.04
28.74
15.12
3.88
PAT before Minority Interest
60.80
65.36
29.83
3.06
-24.14
-4.46
35.82
55.04
28.74
15.12
3.88
Minority Interest
0.30
-14.39
0.49
-2.43
-5.67
-6.74
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.28%
4.29%
2.89%
0.07%
-4.14%
-2.10%
7.32%
9.86%
5.65%
4.05%
1.16%
PAT Growth
-7.44%
68.11%
4,712.70%
-
-
-
-34.92%
91.51%
90.08%
289.69%
 
EPS
3.85
3.25
1.93
0.04
-1.90
-0.71
2.28
3.51
1.83
0.96
0.25

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
643.40
403.14
370.88
371.16
212.58
176.22
134.87
93.30
65.38
52.91
Share Capital
12.75
12.13
12.13
12.12
10.37
9.67
9.59
9.44
9.39
9.36
Total Reserves
579.24
390.57
336.37
336.62
200.53
166.55
125.19
83.66
55.90
43.45
Non-Current Liabilities
257.81
185.44
154.88
72.63
32.51
11.69
16.84
25.47
40.82
36.29
Secured Loans
179.11
176.24
189.02
104.63
47.51
21.45
28.06
28.52
30.72
26.02
Unsecured Loans
94.14
35.27
4.62
5.61
3.81
0.00
0.00
0.00
6.95
6.97
Long Term Provisions
2.83
2.85
2.37
1.96
2.14
1.85
1.47
0.98
0.00
0.00
Current Liabilities
477.63
547.83
460.39
470.91
385.72
279.94
261.53
245.88
263.28
196.40
Trade Payables
158.40
173.72
164.61
177.79
78.40
95.31
106.55
100.01
157.47
87.22
Other Current Liabilities
92.55
81.51
43.92
39.04
27.45
27.40
19.50
27.73
13.74
11.29
Short Term Borrowings
216.90
278.07
244.34
246.79
269.90
145.70
120.95
104.01
79.50
88.53
Short Term Provisions
9.78
14.53
7.52
7.29
9.97
11.53
14.53
14.13
12.57
9.36
Total Liabilities
1,448.59
1,193.38
1,045.55
976.92
648.42
467.85
413.24
364.65
369.48
285.60
Net Block
581.45
303.71
272.44
278.10
200.88
140.27
106.43
83.15
83.28
73.82
Gross Block
758.49
428.21
359.11
342.34
213.71
359.66
295.11
283.15
251.04
226.08
Accumulated Depreciation
177.04
124.50
86.67
64.24
12.82
219.38
188.69
199.99
167.76
152.27
Non Current Assets
653.90
518.42
373.07
311.37
229.03
168.13
114.54
107.90
86.28
78.66
Capital Work in Progress
23.82
178.78
59.00
13.62
7.62
25.06
2.82
22.08
0.76
2.23
Non Current Investment
9.43
9.43
7.28
7.33
7.16
1.09
1.09
1.21
1.23
1.24
Long Term Loans & Adv.
37.30
24.84
32.06
11.31
7.73
1.70
4.21
1.46
1.00
1.37
Other Non Current Assets
1.90
1.65
2.29
1.01
5.62
0.00
0.00
0.00
0.00
0.00
Current Assets
794.69
674.96
672.48
665.55
419.40
299.72
298.69
256.75
283.20
206.94
Current Investments
0.00
0.00
3.25
108.08
11.70
0.00
0.00
0.00
0.00
0.00
Inventories
320.00
298.15
285.41
239.02
197.80
173.32
136.38
109.20
149.00
84.36
Sundry Debtors
270.71
252.80
209.32
205.35
144.89
75.48
113.42
101.32
87.06
90.17
Cash & Bank
138.34
64.79
103.44
48.08
31.24
18.90
19.26
15.80
25.74
10.23
Other Current Assets
65.65
20.99
19.84
14.10
33.77
32.03
29.63
30.42
21.40
22.19
Short Term Loans & Adv.
41.85
38.22
51.21
50.92
20.77
20.16
14.87
17.56
19.66
19.61
Net Current Assets
317.06
127.12
212.09
194.64
33.68
19.78
37.16
10.87
19.92
10.54
Total Assets
1,448.59
1,193.38
1,045.55
976.92
648.43
467.85
413.23
364.65
369.48
285.60

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
117.38
86.02
-9.00
-15.41
-8.69
71.57
46.26
26.74
55.61
-31.86
PBT
105.10
58.20
16.69
-30.90
-6.03
50.02
52.48
34.86
23.51
10.67
Adjustment
114.15
86.98
70.35
40.90
46.70
48.89
47.26
40.28
32.66
26.51
Changes in Working Capital
-65.93
-41.25
-79.83
-15.27
-39.00
-15.14
-42.60
-38.73
5.83
-63.80
Cash after chg. in Working capital
153.32
103.94
7.22
-5.27
1.67
83.77
57.14
36.41
62.00
-26.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.93
-17.92
-16.22
-10.14
-10.36
-12.20
-10.88
-9.67
-6.39
-5.25
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
-132.86
-90.12
-1.94
-148.59
-83.14
-65.67
-26.28
-32.16
-18.66
-9.21
Net Fixed Assets
-37.22
-149.41
-67.82
-7.46
57.11
-37.27
-23.68
-1.87
-12.66
-13.00
Net Investments
0.45
-7.12
79.12
-104.14
-37.24
-2.13
-0.77
-2.48
0.00
0.15
Others
-96.09
66.41
-13.24
-36.99
-103.01
-26.27
-1.83
-27.81
-6.00
3.64
Cash from Financing Activity
38.63
3.25
25.67
181.82
90.92
-6.87
-15.48
-6.29
-21.44
38.17
Net Cash Inflow / Outflow
23.15
-0.85
14.74
17.82
-0.92
-0.97
4.49
-11.71
15.51
-2.90
Opening Cash & Equivalents
52.37
53.21
38.48
20.65
8.03
8.99
4.50
16.21
10.23
13.13
Closing Cash & Equivalent
75.52
52.37
53.21
38.48
20.65
8.03
8.99
4.50
25.74
10.23

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.)
38.57
33.21
28.74
28.77
20.34
18.23
14.06
9.86
6.95
5.64
ROA
4.95%
2.66%
0.30%
-2.97%
-0.80%
8.13%
14.15%
7.83%
4.62%
1.65%
ROE
14.61%
7.94%
0.88%
-8.63%
-2.30%
23.04%
48.31%
36.29%
25.61%
7.82%
ROCE
15.25%
12.02%
7.32%
0.14%
5.45%
22.86%
28.50%
27.41%
23.65%
18.81%
Fixed Asset Turnover
2.00
2.67
2.54
2.60
1.91
1.54
1.97
1.94
1.60
1.55
Receivable days
80.48
80.39
84.82
88.44
73.54
68.37
68.69
66.48
84.48
75.55
Inventory Days
95.03
101.51
107.28
110.30
123.85
112.09
78.55
91.12
111.24
63.17
Payable days
103.88
72.27
77.53
73.54
64.72
89.70
89.36
114.87
132.61
84.56
Cash Conversion Cycle
71.64
109.63
114.57
125.19
132.67
90.76
57.88
42.72
63.10
54.15
Total Debt/Equity
1.09
1.31
1.32
1.07
1.57
1.02
1.19
1.61
1.93
2.36
Interest Cover
3.18
2.22
1.41
0.03
0.80
3.05
3.22
2.41
2.17
1.65

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.