Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Chemicals

Rating :
50/99

BSE: 526821 | NSE: DAICHIKARK

348.35
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  349.15
  •  358.95
  •  339.05
  •  339.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  65
  •  4.93
  •  469.00
  •  235.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 259.56
  • 5.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 264.36
  • 0.86%
  • 1.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.82%
  • 3.88%
  • 28.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.36
  • -5.01
  • 1.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.61
  • 18.32
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.55
  • 6.02
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 1.87
  • 1.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -33.45
  • -57.92
  • -102.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
25.76
24.37
5.70%
34.66
17.82
94.50%
31.98
26.37
21.27%
23.25
30.39
-23.49%
Expenses
31.25
25.94
20.47%
38.69
20.64
87.45%
38.20
29.71
28.58%
26.18
30.33
-13.68%
EBITDA
-5.49
-1.57
-
-4.03
-2.82
-
-6.22
-3.34
-
-2.93
0.06
-
EBIDTM
-21.31%
-6.44%
-11.63%
-15.82%
-19.45%
-12.67%
-12.60%
0.20%
Other Income
1.13
1.94
-41.75%
0.97
0.86
12.79%
1.43
1.57
-8.92%
0.71
0.55
29.09%
Interest
0.27
2.45
-88.98%
0.23
2.63
-91.25%
1.77
2.47
-28.34%
2.35
2.62
-10.31%
Depreciation
1.68
2.38
-29.41%
1.67
2.34
-28.63%
1.64
2.38
-31.09%
2.15
2.34
-8.12%
PBT
-6.31
-4.46
-
-4.96
-6.93
-
123.27
-6.62
-
-56.04
-4.70
-
Tax
0.00
0.00
0
0.00
0.00
0
7.39
0.00
0
0.00
0.00
0
PAT
-6.31
-4.46
-
-4.96
-6.93
-
115.88
-6.62
-
-56.04
-4.70
-
PATM
-24.50%
-18.30%
-14.31%
-38.89%
362.35%
-25.10%
-241.03%
-15.47%
EPS
-8.74
-5.32
-
-7.01
-8.36
-
156.64
-7.80
-
-74.93
-5.10
-

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
115.65
97.42
107.17
92.35
146.89
125.98
193.83
181.00
147.38
101.62
77.17
Net Sales Growth
16.88%
-9.10%
16.05%
-37.13%
16.60%
-35.00%
7.09%
22.81%
45.03%
31.68%
 
Cost Of Goods Sold
82.29
67.35
71.50
63.48
94.69
76.27
114.21
113.97
98.40
68.23
53.94
Gross Profit
33.36
30.07
35.67
28.87
52.20
49.71
79.61
67.03
48.97
33.39
23.23
GP Margin
28.85%
30.87%
33.28%
31.26%
35.54%
39.46%
41.07%
37.03%
33.23%
32.86%
30.10%
Total Expenditure
134.32
110.98
112.24
103.15
131.62
108.52
161.51
158.64
134.43
95.71
74.78
Power & Fuel Cost
-
5.46
6.09
7.06
5.68
4.56
4.32
4.48
4.80
4.46
3.90
% Of Sales
-
5.60%
5.68%
7.64%
3.87%
3.62%
2.23%
2.48%
3.26%
4.39%
5.05%
Employee Cost
-
14.76
16.15
16.53
15.01
13.72
17.26
15.32
12.40
10.61
9.44
% Of Sales
-
15.15%
15.07%
17.90%
10.22%
10.89%
8.90%
8.46%
8.41%
10.44%
12.23%
Manufacturing Exp.
-
11.49
5.62
4.34
4.08
3.51
1.94
1.76
1.43
1.19
1.12
% Of Sales
-
11.79%
5.24%
4.70%
2.78%
2.79%
1.00%
0.97%
0.97%
1.17%
1.45%
General & Admin Exp.
-
4.79
5.53
4.17
3.22
2.36
3.05
2.33
2.51
1.95
2.05
% Of Sales
-
4.92%
5.16%
4.52%
2.19%
1.87%
1.57%
1.29%
1.70%
1.92%
2.66%
Selling & Distn. Exp.
-
4.75
4.35
3.42
6.60
4.67
4.33
4.07
3.88
2.73
1.46
% Of Sales
-
4.88%
4.06%
3.70%
4.49%
3.71%
2.23%
2.25%
2.63%
2.69%
1.89%
Miscellaneous Exp.
-
2.38
3.00
4.15
2.34
3.43
16.39
16.71
11.00
6.55
1.46
% Of Sales
-
2.44%
2.80%
4.49%
1.59%
2.72%
8.46%
9.23%
7.46%
6.45%
3.73%
EBITDA
-18.67
-13.56
-5.07
-10.80
15.27
17.46
32.32
22.36
12.95
5.91
2.39
EBITDA Margin
-16.14%
-13.92%
-4.73%
-11.69%
10.40%
13.86%
16.67%
12.35%
8.79%
5.82%
3.10%
Other Income
4.24
4.95
3.83
3.25
5.77
12.15
4.31
7.58
3.68
5.02
4.51
Interest
4.62
9.20
10.24
7.24
0.20
0.10
0.79
0.44
0.54
0.32
0.36
Depreciation
7.14
8.51
9.46
8.13
4.47
2.02
2.31
4.57
1.69
1.58
1.23
PBT
55.96
-26.32
-20.94
-22.92
16.37
27.49
33.52
24.94
14.40
9.02
5.31
Tax
7.39
7.39
0.00
-11.73
4.39
6.60
11.66
9.11
4.81
2.45
1.08
Tax Rate
13.21%
13.24%
0.00%
48.15%
26.82%
24.01%
34.79%
28.13%
23.56%
27.16%
20.34%
PAT
48.57
48.44
-24.94
-12.63
11.98
20.89
21.86
23.28
15.60
6.58
4.23
PAT before Minority Interest
48.57
48.44
-24.94
-12.63
11.98
20.89
21.86
23.28
15.60
6.58
4.23
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
42.00%
49.72%
-23.27%
-13.68%
8.16%
16.58%
11.28%
12.86%
10.58%
6.48%
5.48%
PAT Growth
313.87%
-
-
-
-42.65%
-4.44%
-6.10%
49.23%
137.08%
55.56%
 
EPS
64.76
64.59
-33.25
-16.84
15.97
27.85
29.15
31.04
20.80
8.77
5.64

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
170.47
119.65
142.70
158.83
149.87
126.44
108.30
87.33
74.00
69.66
Share Capital
7.45
7.45
7.45
7.45
7.45
7.45
7.45
7.45
7.45
7.45
Total Reserves
163.02
112.20
135.25
151.38
142.42
118.98
100.85
79.88
66.55
62.21
Non-Current Liabilities
35.43
94.83
99.31
98.50
5.90
27.39
22.24
2.57
3.27
2.36
Secured Loans
0.02
67.76
73.10
60.24
3.29
0.44
0.01
0.12
0.19
0.04
Unsecured Loans
0.00
0.02
0.08
0.18
0.33
0.52
0.75
0.97
0.94
1.11
Long Term Provisions
45.17
36.99
36.89
36.99
2.06
28.13
22.92
1.18
1.30
0.96
Current Liabilities
66.19
80.43
63.73
54.16
23.31
30.46
36.03
29.02
20.06
17.03
Trade Payables
38.81
28.60
22.20
21.61
14.16
25.64
29.49
20.45
13.02
12.21
Other Current Liabilities
6.02
26.77
26.32
21.52
8.04
2.58
3.20
5.88
4.07
2.68
Short Term Borrowings
20.05
23.57
14.05
10.06
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.31
1.49
1.16
0.97
1.11
2.23
3.33
2.69
2.97
2.14
Total Liabilities
272.09
294.91
305.74
311.49
179.08
184.29
166.57
118.92
97.33
89.05
Net Block
104.61
153.39
163.77
93.63
19.98
17.45
16.02
16.85
17.08
16.18
Gross Block
132.16
177.02
178.62
100.35
22.23
64.22
60.49
56.84
55.52
53.01
Accumulated Depreciation
27.55
23.63
14.85
6.72
2.25
46.77
44.48
39.99
38.44
36.83
Non Current Assets
179.10
221.03
233.78
211.58
88.04
78.59
58.20
35.90
33.65
31.33
Capital Work in Progress
0.49
2.67
5.34
42.82
32.44
14.00
5.64
6.81
5.75
0.17
Non Current Investment
22.58
21.71
21.01
24.23
24.38
1.78
2.24
2.24
2.24
8.46
Long Term Loans & Adv.
51.32
42.87
42.59
49.87
11.16
45.03
34.06
9.75
8.41
6.30
Other Non Current Assets
0.10
0.39
1.07
1.03
0.08
0.33
0.25
0.25
0.16
0.22
Current Assets
92.99
73.88
71.96
99.91
91.04
105.69
108.37
83.02
63.69
57.73
Current Investments
4.16
1.04
2.82
17.09
39.83
38.24
39.55
28.58
17.30
19.55
Inventories
24.48
20.39
17.05
19.31
16.28
15.95
16.48
13.83
11.77
10.17
Sundry Debtors
23.77
20.42
16.51
30.29
20.50
36.97
37.56
30.13
20.09
14.48
Cash & Bank
15.38
3.60
7.68
6.92
4.82
9.58
11.45
7.44
10.89
10.81
Other Current Assets
25.20
7.09
1.27
1.45
9.61
4.95
3.33
3.03
3.64
2.72
Short Term Loans & Adv.
19.63
21.34
26.63
24.85
8.50
1.05
1.79
1.20
3.22
2.43
Net Current Assets
26.80
-6.55
8.23
45.75
67.73
75.23
72.34
54.00
43.63
40.69
Total Assets
272.09
294.91
305.74
311.49
179.08
184.28
166.57
118.92
97.34
89.06

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
-21.54
0.96
6.22
-7.78
2.60
11.00
5.45
3.51
-3.87
-4.21
PBT
55.83
-24.94
-24.34
18.04
31.51
33.52
32.39
20.41
9.02
5.31
Adjustment
-66.47
21.04
14.75
-0.53
-13.50
-0.15
-9.56
-7.72
-2.90
-3.01
Changes in Working Capital
-3.38
4.36
16.09
-21.57
-8.56
-10.40
-7.86
-3.31
-7.50
-5.65
Cash after chg. in Working capital
-14.02
0.46
6.50
-4.06
9.45
22.97
14.98
9.38
-1.37
-3.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.52
0.50
-0.28
-3.72
-6.85
-11.96
-9.52
-5.87
-2.50
-0.86
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
129.64
0.87
-20.59
-56.97
-6.52
-7.98
-0.34
-2.89
9.35
6.08
Net Fixed Assets
47.03
4.28
-40.79
-88.50
19.80
-11.95
-1.74
-1.94
-7.67
-2.25
Net Investments
-3.10
3.10
16.54
22.56
-3.56
1.77
-10.95
-11.26
7.05
6.50
Others
85.71
-6.51
3.66
8.97
-22.76
2.20
12.35
10.31
9.97
1.83
Cash from Financing Activity
-97.31
-5.85
16.08
66.33
2.31
-6.12
-2.54
-2.57
-1.73
-1.80
Net Cash Inflow / Outflow
10.79
-4.02
1.71
1.58
-1.61
-3.10
2.57
-1.95
3.74
0.07
Opening Cash & Equivalents
0.80
4.94
3.65
1.99
3.70
7.26
4.69
6.64
2.90
2.83
Closing Cash & Equivalent
11.59
0.79
4.94
3.65
1.99
4.21
7.26
4.69
6.64
2.90

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.)
228.82
160.60
191.54
213.19
201.17
164.93
140.59
112.45
94.53
88.65
ROA
17.09%
-8.30%
-4.09%
4.88%
11.50%
12.46%
16.31%
14.43%
7.06%
4.91%
ROE
33.39%
-19.01%
-8.38%
7.76%
15.32%
19.21%
24.70%
20.24%
9.64%
6.53%
ROCE
31.07%
-6.20%
-7.10%
8.51%
19.85%
29.83%
34.41%
26.73%
13.43%
8.59%
Fixed Asset Turnover
0.63
0.61
0.67
2.43
3.10
3.25
3.25
2.81
2.03
1.61
Receivable days
82.38
62.54
91.91
62.21
78.28
67.19
64.88
57.97
57.33
55.59
Inventory Days
83.64
63.41
71.41
43.59
43.90
29.24
29.06
29.55
36.38
37.90
Payable days
182.66
129.66
78.23
49.94
67.92
69.97
60.23
47.08
49.75
47.76
Cash Conversion Cycle
-16.64
-3.71
85.08
55.87
54.26
26.46
33.71
40.45
43.96
45.73
Total Debt/Equity
0.12
0.91
0.73
0.48
0.03
0.01
0.01
0.01
0.02
0.02
Interest Cover
7.07
-1.44
-2.36
82.85
275.90
43.62
74.33
38.87
29.32
15.64

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.