Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Chemicals

Rating :
59/99

BSE: 506401 | NSE: DEEPAKNTR

2036.00
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2008.50
  • 2051.80
  • 1975.00
  • 2010.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1075507
  •  21683.11
  •  3020.00
  •  1681.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,781.90
  • 27.88
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,040.79
  • 0.34%
  • 7.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.72%
  • 4.92%
  • 26.89%
  • FII
  • DII
  • Others
  • 9.07%
  • 10.63%
  • 2.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.43
  • 32.73
  • 17.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.92
  • 51.71
  • 9.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.10
  • 68.29
  • 20.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.72
  • 28.79
  • 26.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.27
  • 6.23
  • 7.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.92
  • 17.46
  • 15.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
2,057.99
1,526.22
34.84%
1,872.35
1,463.23
27.96%
1,722.27
1,234.69
39.49%
1,681.35
987.34
70.29%
Expenses
1,702.01
1,074.72
58.37%
1,462.02
1,008.57
44.96%
1,370.42
899.65
52.33%
1,294.81
711.64
81.95%
EBITDA
355.98
451.50
-21.16%
410.33
454.66
-9.75%
351.85
335.04
5.02%
386.54
275.70
40.20%
EBIDTM
17.30%
29.58%
21.92%
31.07%
20.43%
27.14%
22.99%
27.92%
Other Income
9.61
8.25
16.48%
3.54
5.94
-40.40%
25.75
4.88
427.66%
8.43
3.95
113.42%
Interest
8.59
10.94
-21.48%
7.06
14.20
-50.28%
6.80
15.70
-56.69%
9.24
19.57
-52.78%
Depreciation
41.88
43.56
-3.86%
44.62
56.46
-20.97%
45.47
33.92
34.05%
44.05
31.24
41.01%
PBT
315.12
405.25
-22.24%
362.19
389.94
-7.12%
325.33
290.30
12.07%
341.68
228.84
49.31%
Tax
80.50
102.62
-21.56%
94.98
99.83
-4.86%
82.87
73.74
12.38%
87.34
58.65
48.92%
PAT
234.62
302.63
-22.47%
267.21
290.11
-7.89%
242.46
216.56
11.96%
254.34
170.19
49.44%
PATM
11.40%
19.83%
14.27%
19.83%
14.08%
17.54%
15.13%
17.24%
EPS
17.20
22.19
-22.49%
19.59
21.27
-7.90%
17.78
15.88
11.96%
18.65
12.48
49.44%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
7,333.96
6,802.19
4,359.75
4,229.71
2,699.92
1,651.45
1,370.70
1,372.93
1,327.16
Net Sales Growth
40.73%
56.02%
3.07%
56.66%
63.49%
20.48%
-0.16%
3.45%
 
Cost Of Goods Sold
4,655.52
4,067.20
2,229.54
2,340.90
1,620.10
1,011.12
823.41
801.70
835.38
Gross Profit
2,678.44
2,734.99
2,130.21
1,888.81
1,079.82
640.34
547.30
571.24
491.78
GP Margin
36.52%
40.21%
48.86%
44.66%
39.99%
38.77%
39.93%
41.61%
37.06%
Total Expenditure
5,829.26
5,207.39
3,115.16
3,201.22
2,285.81
1,453.00
1,234.41
1,206.56
1,190.51
Power & Fuel Cost
-
438.61
264.74
285.19
207.33
119.88
102.44
118.15
115.92
% Of Sales
-
6.45%
6.07%
6.74%
7.68%
7.26%
7.47%
8.61%
8.73%
Employee Cost
-
274.11
247.04
216.96
179.77
136.15
122.29
119.08
100.10
% Of Sales
-
4.03%
5.67%
5.13%
6.66%
8.24%
8.92%
8.67%
7.54%
Manufacturing Exp.
-
138.55
110.83
138.87
99.12
78.34
75.32
79.84
65.61
% Of Sales
-
2.04%
2.54%
3.28%
3.67%
4.74%
5.50%
5.82%
4.94%
General & Admin Exp.
-
83.84
83.60
82.69
68.15
44.81
59.42
50.88
35.89
% Of Sales
-
1.23%
1.92%
1.95%
2.52%
2.71%
4.34%
3.71%
2.70%
Selling & Distn. Exp.
-
173.82
142.43
117.56
78.85
51.58
47.53
30.77
34.63
% Of Sales
-
2.56%
3.27%
2.78%
2.92%
3.12%
3.47%
2.24%
2.61%
Miscellaneous Exp.
-
31.26
36.98
19.05
32.49
11.13
4.00
6.15
2.99
% Of Sales
-
0.46%
0.85%
0.45%
1.20%
0.67%
0.29%
0.45%
0.23%
EBITDA
1,504.70
1,594.80
1,244.59
1,028.49
414.11
198.45
136.29
166.37
136.65
EBITDA Margin
20.52%
23.45%
28.55%
24.32%
15.34%
12.02%
9.94%
12.12%
10.30%
Other Income
47.33
53.72
27.10
35.61
18.21
12.42
12.50
2.02
4.66
Interest
31.69
36.37
77.33
117.97
86.55
47.42
36.54
39.71
37.99
Depreciation
176.02
177.70
152.64
139.73
77.79
52.60
48.04
39.54
36.02
PBT
1,344.32
1,434.45
1,041.72
806.40
267.98
110.85
64.22
89.13
67.29
Tax
345.69
367.81
265.91
195.37
94.32
31.84
38.25
26.23
14.30
Tax Rate
25.71%
25.64%
25.53%
24.23%
35.20%
28.72%
28.40%
29.43%
21.25%
PAT
998.63
1,066.64
775.81
611.03
173.66
79.02
96.46
62.90
52.99
PAT before Minority Interest
998.63
1,066.64
775.81
611.03
173.66
79.02
96.46
62.90
52.99
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.62%
15.68%
17.79%
14.45%
6.43%
4.78%
7.04%
4.58%
3.99%
PAT Growth
1.95%
37.49%
26.97%
251.85%
119.77%
-18.08%
53.35%
18.70%
 
EPS
73.21
78.20
56.88
44.80
12.73
5.79
7.07
4.61
3.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,338.44
2,346.65
1,571.91
1,071.59
922.14
714.87
472.86
346.22
Share Capital
27.28
27.28
27.28
27.28
27.28
26.14
23.26
20.91
Total Reserves
3,311.16
2,319.37
1,544.63
1,044.31
894.86
688.72
449.61
325.31
Non-Current Liabilities
345.10
660.17
887.75
972.56
620.83
265.32
223.29
292.85
Secured Loans
187.49
524.04
779.43
849.86
470.96
198.94
158.93
238.60
Unsecured Loans
0.00
0.00
0.00
20.00
79.50
19.50
0.00
0.00
Long Term Provisions
21.86
17.20
14.40
11.44
7.94
7.80
4.81
5.26
Current Liabilities
746.93
553.48
748.95
883.63
1,047.59
807.30
597.99
484.05
Trade Payables
511.71
436.74
364.26
472.43
489.96
214.58
133.10
109.55
Other Current Liabilities
183.14
101.67
123.26
144.79
222.53
212.00
176.11
129.17
Short Term Borrowings
41.99
3.10
248.42
255.05
331.57
376.62
268.52
231.01
Short Term Provisions
10.09
11.97
13.01
11.36
3.54
4.10
20.25
14.32
Total Liabilities
4,430.47
3,560.30
3,208.61
2,927.78
2,590.56
1,787.49
1,294.14
1,123.12
Net Block
1,963.43
1,863.74
1,831.98
1,715.83
587.56
585.93
597.73
548.72
Gross Block
2,566.87
2,292.54
2,034.70
1,792.28
587.56
585.93
899.03
817.38
Accumulated Depreciation
603.44
428.80
202.72
76.45
0.00
0.00
301.31
268.89
Non Current Assets
2,145.73
2,108.12
2,052.31
1,766.06
1,597.68
1,036.91
712.98
649.89
Capital Work in Progress
122.23
220.44
172.27
33.87
954.51
349.19
31.93
43.97
Non Current Investment
2.23
2.50
2.38
2.39
2.35
3.74
2.81
2.98
Long Term Loans & Adv.
57.52
21.29
45.45
13.68
52.89
96.95
79.68
53.55
Other Non Current Assets
0.32
0.15
0.23
0.29
0.37
1.09
0.84
0.67
Current Assets
2,284.74
1,452.18
1,156.30
1,161.72
992.88
750.58
581.15
473.24
Current Investments
436.79
186.79
0.00
0.00
29.42
114.34
83.79
0.00
Inventories
584.55
382.69
394.50
410.73
325.42
167.15
121.02
105.04
Sundry Debtors
1,129.06
756.30
612.72
574.96
411.77
360.33
313.19
310.99
Cash & Bank
41.79
33.43
31.40
25.77
48.20
14.49
6.49
3.06
Other Current Assets
92.55
14.43
6.46
5.17
178.07
94.26
56.67
54.14
Short Term Loans & Adv.
79.25
78.54
111.22
145.09
158.02
82.12
53.30
51.13
Net Current Assets
1,537.81
898.70
407.35
278.09
-54.72
-56.72
-16.84
-10.82
Total Assets
4,430.47
3,560.30
3,208.61
2,927.78
2,590.56
1,787.49
1,294.14
1,123.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
823.84
1,001.90
764.66
60.27
183.00
49.01
167.28
0.00
PBT
1,434.45
1,041.72
806.40
267.98
110.85
134.70
89.13
0.00
Adjustment
207.16
237.87
265.96
160.68
100.93
7.72
79.83
0.00
Changes in Working Capital
-464.32
-41.19
-109.22
-312.31
-0.92
-77.19
17.13
0.00
Cash after chg. in Working capital
1,177.29
1,238.40
963.14
116.35
210.86
65.23
186.09
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-353.45
-236.50
-198.48
-56.08
-27.86
-16.22
-18.81
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-424.05
-396.16
-427.92
-162.55
-524.73
-352.55
-169.38
0.00
Net Fixed Assets
20.57
-163.95
-266.14
-64.25
3.25
299.94
-53.27
Net Investments
-220.40
-125.74
0.01
-107.64
-97.21
-225.06
-115.79
Others
-224.22
-106.47
-161.79
9.34
-430.77
-427.43
-0.32
Cash from Financing Activity
-385.83
-598.99
-337.56
95.81
345.31
304.62
4.33
0.00
Net Cash Inflow / Outflow
13.96
6.75
-0.82
-6.47
3.59
1.07
2.23
0.00
Opening Cash & Equivalents
8.89
2.14
2.96
9.43
5.84
4.77
3.06
0.00
Closing Cash & Equivalent
22.85
8.89
2.14
2.96
9.43
5.84
5.29
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 03
Mar 02
Book Value (Rs.)
244.75
172.04
115.24
78.56
67.61
54.69
40.60
33.04
9.49
8.54
ROA
26.70%
22.92%
19.91%
6.29%
3.61%
6.26%
5.20%
7.69%
4.34%
3.86%
ROE
37.52%
39.60%
46.23%
17.42%
9.65%
16.25%
15.39%
25.83%
16.26%
13.70%
ROCE
44.82%
40.06%
37.56%
17.02%
9.46%
14.04%
13.63%
19.80%
17.48%
16.45%
Fixed Asset Turnover
2.80
2.02
2.21
2.27
2.86
1.96
1.70
2.78
1.61
1.58
Receivable days
50.58
57.31
51.25
66.70
84.07
84.50
78.18
45.84
59.27
72.67
Inventory Days
25.95
32.53
34.74
49.76
53.63
36.15
28.31
18.71
42.36
39.41
Payable days
42.56
65.57
47.27
73.14
89.09
51.32
36.96
22.46
48.99
47.60
Cash Conversion Cycle
33.98
24.27
38.72
43.32
48.61
69.33
69.53
42.09
52.63
64.48
Total Debt/Equity
0.09
0.25
0.69
1.11
1.07
1.01
1.12
1.58
1.68
1.45
Interest Cover
40.44
14.47
7.84
4.10
3.34
4.69
3.24
2.77
1.87
1.67

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.