Nifty
Sensex
:
:
17800.30
60093.00
138.15 (0.78%)
543.10 (0.91%)

Chemicals

Rating :
45/99

BSE: 506405 | NSE: DMCC

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 707.67
  • 52.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 797.71
  • 0.35%
  • 3.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.84%
  • 1.03%
  • 37.35%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.01%
  • 7.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.32
  • 12.86
  • 20.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.96
  • 7.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.33
  • 11.65
  • -12.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.27
  • 25.11
  • 27.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.01
  • 3.98
  • 3.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.70
  • 14.36
  • 16.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
104.72
72.53
44.38%
113.39
70.65
60.50%
101.64
63.89
59.09%
81.48
47.33
72.15%
Expenses
101.22
65.46
54.63%
98.52
59.66
65.14%
91.09
53.50
70.26%
70.05
39.29
78.29%
EBITDA
3.50
7.07
-50.50%
14.87
10.98
35.43%
10.55
10.39
1.54%
11.44
8.04
42.29%
EBIDTM
3.34%
9.75%
13.12%
15.55%
10.38%
16.26%
14.03%
16.99%
Other Income
0.44
0.86
-48.84%
0.77
1.81
-57.46%
3.13
0.40
682.50%
0.26
0.90
-71.11%
Interest
1.84
0.73
152.05%
2.29
0.49
367.35%
1.85
0.37
400.00%
0.83
0.87
-4.60%
Depreciation
4.93
1.81
172.38%
3.33
1.79
86.03%
2.63
1.76
49.43%
1.83
1.71
7.02%
PBT
-2.83
5.39
-
10.03
10.52
-4.66%
9.20
8.65
6.36%
9.03
6.36
41.98%
Tax
-0.01
1.73
-
3.80
3.00
26.67%
5.48
-2.10
-
2.59
1.64
57.93%
PAT
-2.83
3.66
-
6.23
7.52
-17.15%
3.72
10.76
-65.43%
6.44
4.72
36.44%
PATM
-2.70%
5.05%
5.49%
10.64%
3.66%
16.84%
7.91%
9.97%
EPS
-1.13
1.47
-
2.50
3.01
-16.94%
1.49
4.31
-65.43%
2.58
1.89
36.51%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
401.23
326.30
200.15
187.66
227.58
178.21
175.23
Net Sales Growth
57.72%
63.03%
6.66%
-17.54%
27.70%
1.70%
 
Cost Of Goods Sold
261.80
194.51
90.02
89.46
113.65
103.23
100.58
Gross Profit
139.43
131.79
110.13
98.21
113.93
74.98
74.64
GP Margin
34.75%
40.39%
55.02%
52.33%
50.06%
42.07%
42.60%
Total Expenditure
360.88
286.27
164.68
159.85
174.12
155.46
145.58
Power & Fuel Cost
-
15.38
13.99
13.65
11.22
9.11
7.61
% Of Sales
-
4.71%
6.99%
7.27%
4.93%
5.11%
4.34%
Employee Cost
-
19.63
16.51
16.67
12.76
14.32
12.90
% Of Sales
-
6.02%
8.25%
8.88%
5.61%
8.04%
7.36%
Manufacturing Exp.
-
15.58
16.89
13.89
15.91
9.87
8.95
% Of Sales
-
4.77%
8.44%
7.40%
6.99%
5.54%
5.11%
General & Admin Exp.
-
2.54
2.10
2.85
1.32
0.77
0.69
% Of Sales
-
0.78%
1.05%
1.52%
0.58%
0.43%
0.39%
Selling & Distn. Exp.
-
17.98
9.31
6.56
5.74
4.91
4.03
% Of Sales
-
5.51%
4.65%
3.50%
2.52%
2.76%
2.30%
Miscellaneous Exp.
-
20.65
15.86
16.78
13.52
13.25
10.82
% Of Sales
-
6.33%
7.92%
8.94%
5.94%
7.44%
6.17%
EBITDA
40.36
40.03
35.47
27.81
53.46
22.75
29.65
EBITDA Margin
10.06%
12.27%
17.72%
14.82%
23.49%
12.77%
16.92%
Other Income
4.60
6.06
7.81
6.23
1.05
1.06
0.57
Interest
6.81
3.89
2.40
2.03
2.77
3.97
5.02
Depreciation
12.72
8.06
6.83
6.16
4.51
4.20
3.72
PBT
25.43
34.14
34.04
25.85
47.22
15.64
21.47
Tax
11.86
12.80
1.46
-5.61
1.08
3.34
4.43
Tax Rate
46.64%
37.49%
4.29%
-21.70%
2.29%
21.36%
20.63%
PAT
13.56
21.34
32.58
31.46
46.14
12.30
17.05
PAT before Minority Interest
13.56
21.34
32.58
31.46
46.14
12.30
17.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.38%
6.54%
16.28%
16.76%
20.27%
6.90%
9.73%
PAT Growth
-49.14%
-34.50%
3.56%
-31.82%
275.12%
-27.86%
 
EPS
5.45
8.57
13.08
12.63
18.53
4.94
6.85

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
193.62
173.18
144.88
115.78
72.77
59.84
Share Capital
24.94
24.94
24.94
24.94
24.94
24.94
Total Reserves
168.68
148.25
119.94
90.84
47.83
34.90
Non-Current Liabilities
41.21
-1.97
20.22
19.53
24.20
18.40
Secured Loans
47.37
16.30
14.40
9.87
9.63
1.72
Unsecured Loans
8.13
2.85
2.94
6.55
11.20
14.55
Long Term Provisions
1.84
1.88
2.50
2.56
2.72
1.49
Current Liabilities
131.92
69.81
46.78
52.96
59.79
70.81
Trade Payables
70.16
29.08
16.75
24.66
32.55
35.73
Other Current Liabilities
39.06
31.30
29.09
25.49
26.75
22.95
Short Term Borrowings
22.45
7.90
0.47
2.17
0.00
10.24
Short Term Provisions
0.25
1.53
0.47
0.63
0.49
1.89
Total Liabilities
366.75
241.02
211.88
188.27
156.76
149.05
Net Block
174.07
108.27
101.53
98.66
87.53
83.42
Gross Block
214.09
140.28
127.59
118.72
103.07
95.05
Accumulated Depreciation
40.02
32.01
26.06
20.06
15.55
11.62
Non Current Assets
240.22
148.56
112.48
101.63
92.18
89.08
Capital Work in Progress
62.82
38.05
8.77
0.84
2.65
3.00
Non Current Investment
0.39
0.39
0.39
0.39
0.39
0.39
Long Term Loans & Adv.
2.93
1.85
1.79
1.74
1.61
2.27
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
126.54
92.47
99.40
86.65
64.59
59.96
Current Investments
0.00
0.04
2.41
2.31
3.18
1.56
Inventories
41.99
37.32
27.68
24.95
20.71
16.51
Sundry Debtors
49.78
32.29
24.74
30.11
22.20
21.38
Cash & Bank
2.98
4.97
9.32
4.90
4.76
5.19
Other Current Assets
31.79
8.62
8.82
10.05
13.75
15.32
Short Term Loans & Adv.
20.38
9.22
26.43
14.33
5.69
9.44
Net Current Assets
-5.38
22.65
52.63
33.69
4.80
-10.84
Total Assets
366.76
241.03
211.88
188.28
156.77
149.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
50.66
32.24
27.00
20.85
18.37
29.00
PBT
34.14
34.04
25.85
47.22
15.64
21.47
Adjustment
12.68
8.90
8.97
6.88
8.35
8.62
Changes in Working Capital
17.67
-7.25
-2.20
-23.74
-2.47
4.06
Cash after chg. in Working capital
64.49
35.69
32.62
30.36
21.52
34.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.83
-3.44
-5.63
-9.51
-3.16
-5.16
Other Direct Exp. Paid
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
Cash From Investing Activity
-98.41
-39.66
-16.84
-12.69
-9.18
-8.31
Net Fixed Assets
-98.39
-41.88
-16.80
-13.84
-7.69
Net Investments
0.04
2.37
-0.10
0.87
-1.62
Others
-0.06
-0.15
0.06
0.28
0.13
Cash from Financing Activity
46.11
3.02
-5.66
-8.13
-9.06
-18.72
Net Cash Inflow / Outflow
-1.65
-4.39
4.50
0.03
0.13
1.97
Opening Cash & Equivalents
3.92
8.31
3.82
3.79
3.65
1.69
Closing Cash & Equivalent
2.27
3.92
8.31
3.82
3.79
3.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
77.64
69.44
58.09
46.43
29.18
23.99
ROA
7.02%
14.39%
15.73%
26.74%
8.04%
11.44%
ROE
11.64%
20.49%
24.14%
48.94%
18.54%
28.49%
ROCE
15.39%
19.30%
18.15%
42.55%
20.93%
29.52%
Fixed Asset Turnover
1.89
1.54
1.52
2.05
1.82
1.99
Receivable days
44.82
50.58
53.34
41.95
44.00
41.18
Inventory Days
43.32
57.65
51.18
36.61
37.58
31.81
Payable days
93.11
92.90
50.68
62.91
85.79
94.18
Cash Conversion Cycle
-4.97
15.32
53.85
15.65
-4.21
-21.19
Total Debt/Equity
0.48
0.20
0.17
0.19
0.34
0.50
Interest Cover
9.77
15.18
13.73
18.04
4.94
5.27

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.