Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Chemicals

Rating :
68/99

BSE: 523736 | NSE: DVL

211.25
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  206.25
  •  212.10
  •  205.85
  •  205.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12762
  •  26.79
  •  350.00
  •  147.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 743.58
  • 2.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 758.44
  • 1.18%
  • 0.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 3.16%
  • 16.55%
  • FII
  • DII
  • Others
  • 0.69%
  • 2.08%
  • 2.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.26
  • -31.21
  • -37.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.84
  • 11.82
  • 34.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.06
  • -30.69
  • 70.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 2.93
  • 2.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.34
  • 0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.29
  • 14.42
  • 5.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
31.92
60.34
-47.10%
45.60
26.96
69.14%
50.78
33.46
51.76%
61.07
17.06
257.97%
Expenses
21.14
19.29
9.59%
17.51
17.29
1.27%
17.10
14.82
15.38%
19.83
49.55
-59.98%
EBITDA
10.78
41.05
-73.74%
28.09
9.68
190.19%
33.69
18.64
80.74%
41.24
-32.49
-
EBIDTM
33.76%
68.03%
61.60%
35.89%
66.33%
55.70%
67.53%
-190.49%
Other Income
18.06
9.31
93.98%
16.30
8.72
86.93%
12.47
12.25
1.80%
24.67
6.94
255.48%
Interest
1.57
1.16
35.34%
0.83
1.30
-36.15%
0.99
1.42
-30.28%
0.95
1.46
-34.93%
Depreciation
5.46
6.60
-17.27%
5.73
6.42
-10.75%
6.30
6.25
0.80%
6.24
6.11
2.13%
PBT
21.80
42.61
-48.84%
37.83
10.68
254.21%
38.86
23.22
67.36%
58.72
-33.12
-
Tax
24.54
17.89
37.17%
16.03
15.94
0.56%
22.61
-0.55
-
11.86
-12.41
-
PAT
-2.74
24.71
-
21.79
-5.26
-
16.25
23.77
-31.64%
46.86
-20.71
-
PATM
-8.57%
40.96%
47.80%
-19.51%
32.01%
71.04%
76.74%
-121.40%
EPS
23.97
17.83
34.44%
16.83
14.12
19.19%
27.70
0.62
4,367.74%
33.73
-14.65
-

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
189.37
181.83
69.87
762.30
969.80
1,180.32
2,940.51
4,172.24
4,158.01
2,255.02
1,983.70
Net Sales Growth
37.40%
160.24%
-90.83%
-21.40%
-17.84%
-59.86%
-29.52%
0.34%
84.39%
13.68%
 
Cost Of Goods Sold
18.38
16.64
11.81
639.33
835.26
922.47
2,491.65
3,660.68
3,336.23
1,864.96
1,553.43
Gross Profit
170.99
165.18
58.07
122.97
134.54
257.85
448.85
511.56
821.78
390.06
430.27
GP Margin
90.29%
90.84%
83.11%
16.13%
13.87%
21.85%
15.26%
12.26%
19.76%
17.30%
21.69%
Total Expenditure
75.58
71.23
81.41
737.40
943.11
1,117.05
2,926.48
4,168.89
3,971.05
2,127.89
1,900.11
Power & Fuel Cost
-
0.00
0.00
2.83
0.07
27.11
69.58
82.77
112.41
65.64
63.76
% Of Sales
-
0%
0%
0.37%
0.01%
2.30%
2.37%
1.98%
2.70%
2.91%
3.21%
Employee Cost
-
30.69
26.45
20.37
16.25
36.94
62.74
64.33
82.40
23.15
57.89
% Of Sales
-
16.88%
37.86%
2.67%
1.68%
3.13%
2.13%
1.54%
1.98%
1.03%
2.92%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
11.70
42.94
52.30
91.81
49.59
40.45
% Of Sales
-
0%
0%
0%
0%
0.99%
1.46%
1.25%
2.21%
2.20%
2.04%
General & Admin Exp.
-
5.28
7.18
20.95
17.46
22.07
44.51
16.60
14.95
12.72
9.35
% Of Sales
-
2.90%
10.28%
2.75%
1.80%
1.87%
1.51%
0.40%
0.36%
0.56%
0.47%
Selling & Distn. Exp.
-
7.77
1.58
38.12
66.73
56.47
148.88
203.95
198.16
104.45
81.88
% Of Sales
-
4.27%
2.26%
5.00%
6.88%
4.78%
5.06%
4.89%
4.77%
4.63%
4.13%
Miscellaneous Exp.
-
10.85
34.39
15.80
7.34
40.29
66.17
88.26
135.09
7.38
81.88
% Of Sales
-
5.97%
49.22%
2.07%
0.76%
3.41%
2.25%
2.12%
3.25%
0.33%
4.71%
EBITDA
113.80
110.60
-11.54
24.90
26.69
63.27
14.03
3.35
186.96
127.13
83.59
EBITDA Margin
60.09%
60.83%
-16.52%
3.27%
2.75%
5.36%
0.48%
0.08%
4.50%
5.64%
4.21%
Other Income
71.50
54.96
41.68
43.72
11.00
16.77
18.03
39.32
44.02
59.75
24.27
Interest
4.34
4.82
6.73
22.97
1.55
101.06
133.15
100.36
70.08
33.20
41.22
Depreciation
23.73
25.52
27.52
4.41
2.07
70.66
96.77
74.06
52.81
32.82
33.33
PBT
157.21
135.22
-4.10
41.23
34.07
-91.69
-197.86
-131.75
108.09
120.86
33.31
Tax
75.04
45.14
-14.27
-2.87
26.06
-36.08
12.31
28.94
30.06
16.50
9.55
Tax Rate
47.73%
33.38%
348.05%
-20.65%
76.49%
-7.65%
-6.84%
-21.97%
27.81%
13.65%
28.67%
PAT
82.16
88.88
12.25
17.96
8.85
555.71
-192.39
-101.22
79.43
91.19
31.14
PAT before Minority Interest
81.54
90.08
10.17
16.78
8.01
507.98
-192.39
-160.69
78.03
104.36
23.76
Minority Interest
-0.62
-1.20
2.08
1.18
0.84
47.73
0.00
59.47
1.40
-13.17
7.38
PAT Margin
43.39%
48.88%
17.53%
2.36%
0.91%
47.08%
-6.54%
-2.43%
1.91%
4.04%
1.57%
PAT Growth
264.99%
625.55%
-31.79%
102.94%
-98.41%
-
-
-
-12.90%
192.84%
 
EPS
23.47
25.39
3.50
5.13
2.53
158.77
-54.97
-28.92
22.69
26.05
8.90

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
1,604.18
1,233.04
1,362.24
1,193.49
1,100.13
494.42
459.85
834.14
776.14
700.31
Share Capital
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
Total Reserves
1,569.14
1,198.01
1,327.21
1,158.46
1,065.10
459.39
424.82
799.11
741.11
665.28
Non-Current Liabilities
253.74
204.12
215.26
120.91
96.73
1,059.51
1,135.69
1,119.45
944.30
564.49
Secured Loans
40.00
46.59
52.90
0.15
0.00
889.80
1,033.23
1,008.47
850.88
489.41
Unsecured Loans
2.68
2.61
2.63
1.39
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.03
4.10
2.42
1.82
0.13
4.57
4.20
3.98
2.82
2.20
Current Liabilities
63.59
108.74
101.62
339.99
56.46
1,799.92
1,843.72
2,110.60
1,517.40
951.97
Trade Payables
3.63
3.86
9.41
150.99
1.53
167.62
446.23
659.70
269.19
444.65
Other Current Liabilities
27.68
26.98
9.86
3.82
1.25
180.79
319.30
255.06
118.60
93.98
Short Term Borrowings
2.72
10.54
6.65
114.97
0.00
1,412.12
1,060.75
1,175.83
1,108.11
392.75
Short Term Provisions
29.57
67.36
75.71
70.22
53.68
39.39
17.44
20.01
21.50
20.59
Total Liabilities
1,922.64
1,545.84
1,680.74
1,656.18
1,253.32
3,319.17
3,474.34
4,161.24
3,310.40
2,264.53
Net Block
57.61
42.27
22.34
16.71
3.16
1,836.97
1,640.70
1,012.09
1,013.45
599.13
Gross Block
113.39
77.89
28.79
18.77
3.47
1,886.75
2,008.72
1,358.07
1,310.42
853.23
Accumulated Depreciation
55.78
35.62
6.45
2.06
0.31
49.78
368.02
345.98
296.97
254.10
Non Current Assets
1,564.85
1,253.91
1,186.68
927.11
1,097.88
1,951.89
1,748.33
2,056.70
1,751.16
1,156.19
Capital Work in Progress
46.02
45.89
45.87
45.83
45.74
72.53
75.13
1,011.46
665.58
404.94
Non Current Investment
1,423.19
1,160.97
1,113.03
843.73
1,042.08
8.08
7.06
4.80
4.88
5.91
Long Term Loans & Adv.
37.86
4.79
5.44
16.87
6.73
12.28
10.52
23.32
38.51
144.56
Other Non Current Assets
0.18
0.00
0.00
3.98
0.16
22.04
14.92
5.03
28.74
1.65
Current Assets
357.79
291.92
494.06
729.07
155.44
1,367.28
1,726.01
2,104.54
1,559.24
1,108.34
Current Investments
227.51
133.12
210.43
294.17
50.44
106.93
38.06
36.29
33.00
59.01
Inventories
0.56
0.29
0.38
71.03
0.00
283.71
691.70
881.79
477.20
227.63
Sundry Debtors
0.10
0.09
0.08
119.68
0.00
233.16
211.29
478.81
532.35
251.75
Cash & Bank
37.13
26.94
19.00
59.15
10.99
385.07
460.48
310.07
232.65
425.58
Other Current Assets
92.49
32.22
33.50
39.27
94.01
358.41
324.48
397.58
284.04
144.37
Short Term Loans & Adv.
44.98
99.27
230.66
145.78
81.21
239.25
74.51
153.32
49.60
52.97
Net Current Assets
294.20
183.18
392.43
389.08
98.98
-432.64
-117.71
-6.06
41.84
156.37
Total Assets
1,922.64
1,545.83
1,680.74
1,656.18
1,253.32
3,319.17
3,474.34
4,161.24
3,310.40
2,264.53

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
30.50
101.19
95.84
-341.51
353.99
-21.48
354.49
69.11
-658.52
117.32
PBT
278.60
-71.07
28.87
77.57
515.28
-180.08
-131.75
108.09
134.53
33.31
Adjustment
-228.40
112.87
-15.55
-74.82
-484.94
210.25
141.81
45.05
63.11
70.52
Changes in Working Capital
-33.09
65.70
89.76
-326.12
349.45
-38.25
349.32
-59.46
-842.97
31.04
Cash after chg. in Working capital
17.11
107.50
103.08
-323.37
379.80
-8.08
359.38
93.68
-645.33
134.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
13.39
-6.31
-7.24
-18.14
-25.81
-13.40
-4.89
-24.57
-13.19
-17.55
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
35.22
-57.02
-51.08
286.18
-241.40
-69.77
-113.96
-339.43
-512.93
-282.85
Net Fixed Assets
-1.89
-3.00
-0.70
-0.32
927.60
132.74
283.76
-61.02
-106.49
-337.06
Net Investments
-256.81
-67.41
-24.63
-13.62
-327.20
-131.17
50.44
-41.93
-34.93
-81.76
Others
293.92
13.39
-25.75
300.12
-841.80
-71.34
-448.16
-236.48
-371.51
135.97
Cash from Financing Activity
-55.64
-39.87
-84.75
103.96
-140.69
-50.85
-84.94
238.92
984.92
391.23
Net Cash Inflow / Outflow
10.08
4.29
-39.99
48.62
-28.10
-142.10
155.59
-31.40
-186.53
225.70
Opening Cash & Equivalents
22.37
18.19
58.32
11.13
70.14
210.30
62.53
88.46
270.22
42.57
Closing Cash & Equivalent
32.36
22.37
18.19
59.45
10.13
70.14
210.91
62.53
88.46
270.22

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.)
458.01
352.05
388.93
340.75
314.10
141.16
131.31
238.19
221.62
199.97
ROA
5.19%
0.63%
1.01%
0.55%
22.22%
-5.66%
-4.21%
2.09%
3.74%
1.23%
ROE
6.35%
0.78%
1.31%
0.70%
63.72%
-40.32%
-24.84%
9.69%
14.14%
3.42%
ROCE
9.48%
0.19%
2.69%
2.96%
28.81%
-1.67%
-1.06%
5.95%
7.02%
5.52%
Fixed Asset Turnover
1.90
1.31
32.05
87.20
1.34
1.61
2.60
3.27
2.23
2.54
Receivable days
0.19
0.45
28.67
45.05
0.00
25.82
28.73
42.24
59.27
36.59
Inventory Days
0.85
1.74
17.10
26.73
0.00
56.66
65.52
56.77
53.28
35.39
Payable days
82.08
35.88
46.11
28.07
26.45
41.74
46.86
44.05
56.96
75.56
Cash Conversion Cycle
-81.04
-33.69
-0.35
43.71
-26.45
40.73
47.39
54.97
55.58
-3.58
Total Debt/Equity
0.03
0.05
0.05
0.10
0.00
4.82
4.97
2.83
2.60
1.28
Interest Cover
29.07
0.39
1.61
22.92
5.67
-0.35
-0.31
2.54
4.64
1.81

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.