Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Chemicals

Rating :
56/99

BSE: 523736 | NSE: DVL

222.30
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 224.05
  • 227.90
  • 219.00
  • 219.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12451
  •  27.86
  •  318.00
  •  184.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 775.45
  • 1.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 814.01
  • 1.81%
  • 0.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 3.15%
  • 16.69%
  • FII
  • DII
  • Others
  • 0.62%
  • 2.08%
  • 2.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.31
  • -22.92
  • 55.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.80
  • 18.69
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.18
  • 4.14
  • -3.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 2.91
  • 2.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.33
  • 0.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.11
  • 6.57
  • 5.45

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
39.13
50.78
-22.94%
135.61
61.07
122.06%
31.92
60.34
-47.10%
45.60
26.96
69.14%
Expenses
56.57
17.10
230.82%
145.31
19.83
632.78%
21.14
19.29
9.59%
17.51
17.29
1.27%
EBITDA
-17.44
33.69
-
-9.70
41.24
-
10.78
41.05
-73.74%
28.09
9.68
190.19%
EBIDTM
-44.58%
66.33%
-7.16%
67.53%
33.76%
68.03%
61.60%
35.89%
Other Income
20.93
12.47
67.84%
20.47
24.67
-17.02%
18.06
9.31
93.98%
16.30
8.72
86.93%
Interest
0.89
0.99
-10.10%
2.03
0.95
113.68%
1.57
1.16
35.34%
0.83
1.30
-36.15%
Depreciation
5.31
6.30
-15.71%
5.24
6.24
-16.03%
5.46
6.60
-17.27%
5.73
6.42
-10.75%
PBT
-2.71
38.86
-
3.50
58.72
-94.04%
21.80
42.61
-48.84%
37.83
10.68
254.21%
Tax
63.76
22.61
182.00%
27.24
11.86
129.68%
24.54
17.89
37.17%
16.03
15.94
0.56%
PAT
-66.48
16.25
-
-23.74
46.86
-
-2.74
24.71
-
21.79
-5.26
-
PATM
-169.88%
32.01%
-17.51%
76.74%
-8.57%
40.96%
47.80%
-19.51%
EPS
50.34
27.70
81.73%
34.00
33.73
0.80%
23.97
17.83
34.44%
16.83
14.12
19.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
252.26
263.92
181.83
69.87
762.30
969.80
1,180.32
2,940.51
4,172.24
4,158.01
2,255.02
Net Sales Growth
26.67%
45.15%
160.24%
-90.83%
-21.40%
-17.84%
-59.86%
-29.52%
0.34%
84.39%
 
Cost Of Goods Sold
154.84
138.05
16.64
11.81
639.33
835.26
922.47
2,491.65
3,660.68
3,336.23
1,864.96
Gross Profit
97.42
125.87
165.18
58.07
122.97
134.54
257.85
448.85
511.56
821.78
390.06
GP Margin
38.62%
47.69%
90.84%
83.11%
16.13%
13.87%
21.85%
15.26%
12.26%
19.76%
17.30%
Total Expenditure
240.53
201.06
71.23
81.41
737.40
943.11
1,117.05
2,926.48
4,168.89
3,971.05
2,127.89
Power & Fuel Cost
-
0.00
0.00
0.00
2.83
0.07
27.11
69.58
82.77
112.41
65.64
% Of Sales
-
0%
0%
0%
0.37%
0.01%
2.30%
2.37%
1.98%
2.70%
2.91%
Employee Cost
-
36.04
30.69
26.45
20.37
16.25
36.94
62.74
64.33
82.40
23.15
% Of Sales
-
13.66%
16.88%
37.86%
2.67%
1.68%
3.13%
2.13%
1.54%
1.98%
1.03%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
11.70
42.94
52.30
91.81
49.59
% Of Sales
-
0%
0%
0%
0%
0%
0.99%
1.46%
1.25%
2.21%
2.20%
General & Admin Exp.
-
8.96
5.58
7.18
20.95
17.46
22.07
44.51
16.60
14.95
12.72
% Of Sales
-
3.39%
3.07%
10.28%
2.75%
1.80%
1.87%
1.51%
0.40%
0.36%
0.56%
Selling & Distn. Exp.
-
7.64
7.77
1.58
38.12
66.73
56.47
148.88
203.95
198.16
104.45
% Of Sales
-
2.89%
4.27%
2.26%
5.00%
6.88%
4.78%
5.06%
4.89%
4.77%
4.63%
Miscellaneous Exp.
-
10.37
10.54
34.39
15.80
7.34
40.29
66.17
88.26
135.09
104.45
% Of Sales
-
3.93%
5.80%
49.22%
2.07%
0.76%
3.41%
2.25%
2.12%
3.25%
0.33%
EBITDA
11.73
62.86
110.60
-11.54
24.90
26.69
63.27
14.03
3.35
186.96
127.13
EBITDA Margin
4.65%
23.82%
60.83%
-16.52%
3.27%
2.75%
5.36%
0.48%
0.08%
4.50%
5.64%
Other Income
75.76
67.30
54.96
41.68
43.72
11.00
16.77
18.03
39.32
44.02
59.75
Interest
5.32
5.43
4.82
6.73
22.97
1.55
101.06
133.15
100.36
70.08
33.20
Depreciation
21.74
22.72
25.52
27.52
4.41
2.07
70.66
96.77
74.06
52.81
32.82
PBT
60.42
102.00
135.22
-4.10
41.23
34.07
-91.69
-197.86
-131.75
108.09
120.86
Tax
131.57
90.43
45.14
-14.27
-2.87
26.06
-36.08
12.31
28.94
30.06
16.50
Tax Rate
217.76%
88.66%
33.38%
348.05%
-20.65%
76.49%
-7.65%
-6.84%
-21.97%
27.81%
13.65%
PAT
-71.17
10.84
88.88
12.25
17.96
8.85
555.71
-192.39
-101.22
79.43
91.19
PAT before Minority Interest
-71.53
11.57
90.08
10.17
16.78
8.01
507.98
-192.39
-160.69
78.03
104.36
Minority Interest
-0.36
-0.73
-1.20
2.08
1.18
0.84
47.73
0.00
59.47
1.40
-13.17
PAT Margin
-28.21%
4.11%
48.88%
17.53%
2.36%
0.91%
47.08%
-6.54%
-2.43%
1.91%
4.04%
PAT Growth
-186.20%
-87.80%
625.55%
-31.79%
102.94%
-98.41%
-
-
-
-12.90%
 
EPS
-20.33
3.10
25.39
3.50
5.13
2.53
158.77
-54.97
-28.92
22.69
26.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,062.10
1,604.18
1,233.04
1,362.24
1,193.49
1,100.13
494.42
459.85
834.14
776.14
Share Capital
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
Total Reserves
2,027.07
1,569.14
1,198.01
1,327.21
1,158.46
1,065.10
459.39
424.82
799.11
741.11
Non-Current Liabilities
324.80
253.74
204.12
215.26
120.91
96.73
1,059.51
1,135.69
1,119.45
944.30
Secured Loans
50.63
40.00
46.59
52.90
0.15
0.00
889.80
1,033.23
1,008.47
850.88
Unsecured Loans
1.06
2.68
2.61
2.63
1.39
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.97
4.03
4.10
2.42
1.82
0.13
4.57
4.20
3.98
2.82
Current Liabilities
142.53
63.59
108.74
101.62
339.99
56.46
1,799.92
1,843.72
2,110.60
1,517.40
Trade Payables
4.34
3.63
3.86
9.41
150.99
1.53
167.62
446.23
659.70
269.19
Other Current Liabilities
65.17
30.39
26.98
9.86
3.82
1.25
180.79
319.30
255.06
118.60
Short Term Borrowings
0.00
0.00
10.54
6.65
114.97
0.00
1,412.12
1,060.75
1,175.83
1,108.11
Short Term Provisions
73.02
29.57
67.36
75.71
70.22
53.68
39.39
17.44
20.01
21.50
Total Liabilities
2,531.29
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
Net Block
63.19
57.61
42.27
22.34
16.71
3.16
1,836.97
1,640.70
1,012.09
1,013.45
Gross Block
118.90
113.39
77.89
28.79
18.77
3.47
1,886.75
2,008.72
1,358.07
1,310.42
Accumulated Depreciation
55.71
55.78
35.62
6.45
2.06
0.31
49.78
368.02
345.98
296.97
Non Current Assets
2,018.89
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
Capital Work in Progress
84.34
46.02
45.89
45.87
45.83
45.74
72.53
75.13
1,011.46
665.58
Non Current Investment
1,790.01
1,423.19
1,160.97
1,113.03
843.73
1,042.08
8.08
7.06
4.80
4.88
Long Term Loans & Adv.
75.79
37.86
4.79
5.44
16.87
6.73
12.28
10.52
23.32
38.51
Other Non Current Assets
5.56
0.18
0.00
0.00
3.98
0.16
22.04
14.92
5.03
28.74
Current Assets
512.40
357.79
291.92
494.06
729.07
155.44
1,367.28
1,726.01
2,104.54
1,559.24
Current Investments
300.51
227.51
133.12
210.43
294.17
50.44
106.93
38.06
36.29
33.00
Inventories
0.51
0.56
0.29
0.38
71.03
0.00
283.71
691.70
881.79
477.20
Sundry Debtors
0.12
0.10
0.09
0.08
119.68
0.00
233.16
211.29
478.81
532.35
Cash & Bank
51.47
37.13
26.94
19.00
59.15
10.99
385.07
460.48
310.07
232.65
Other Current Assets
159.80
47.51
32.22
33.50
185.05
94.01
358.41
324.48
397.58
284.04
Short Term Loans & Adv.
96.09
44.98
99.27
230.66
145.78
81.21
239.25
74.51
153.32
49.60
Net Current Assets
369.87
294.20
183.18
392.43
389.08
98.98
-432.64
-117.71
-6.06
41.84
Total Assets
2,531.29
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-26.03
30.50
101.19
95.84
-341.51
353.99
-21.48
354.49
69.11
-658.52
PBT
450.25
278.60
-71.07
28.87
77.57
515.28
-180.08
-131.75
108.09
134.53
Adjustment
-387.65
-228.40
112.87
-15.55
-74.82
-484.94
210.25
141.81
45.05
63.11
Changes in Working Capital
-39.10
-33.09
65.70
89.76
-326.12
349.45
-38.25
349.32
-59.46
-842.97
Cash after chg. in Working capital
23.50
17.11
107.50
103.08
-323.37
379.80
-8.08
359.38
93.68
-645.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.53
13.39
-6.31
-7.24
-18.14
-25.81
-13.40
-4.89
-24.57
-13.19
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
13.25
35.22
-57.02
-51.08
286.18
-241.40
-69.77
-113.96
-339.43
-512.93
Net Fixed Assets
-1.43
-1.89
-3.00
-0.70
-0.32
927.60
132.74
283.76
-61.02
-106.49
Net Investments
-248.95
-256.81
-67.41
-24.63
-13.62
-327.20
-131.17
50.44
-41.93
-34.93
Others
263.63
293.92
13.39
-25.75
300.12
-841.80
-71.34
-448.16
-236.48
-371.51
Cash from Financing Activity
7.33
-55.64
-39.87
-84.75
103.96
-140.69
-50.85
-84.94
238.92
984.92
Net Cash Inflow / Outflow
-5.45
10.08
4.29
-39.99
48.62
-28.10
-142.10
155.59
-31.40
-186.53
Opening Cash & Equivalents
32.36
22.37
18.19
58.32
11.13
70.14
210.30
62.53
88.46
270.22
Closing Cash & Equivalent
27.06
32.36
22.37
18.19
59.45
10.13
70.14
210.91
62.53
88.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
588.75
458.01
352.05
388.93
340.75
314.10
141.16
131.31
238.19
221.62
ROA
0.52%
5.19%
0.63%
1.01%
0.55%
22.22%
-5.66%
-4.21%
2.09%
3.74%
ROE
0.63%
6.35%
0.78%
1.31%
0.70%
63.72%
-40.32%
-24.84%
9.69%
14.14%
ROCE
5.64%
9.48%
0.19%
2.69%
2.96%
28.81%
-1.67%
-1.06%
5.95%
7.02%
Fixed Asset Turnover
2.27
1.90
1.31
32.05
87.20
1.34
1.61
2.60
3.27
2.23
Receivable days
0.15
0.19
0.45
28.67
45.05
0.00
25.82
28.73
42.24
59.27
Inventory Days
0.74
0.85
1.74
17.10
26.73
0.00
56.66
65.52
56.77
53.28
Payable days
10.53
82.08
35.88
46.11
28.07
26.45
41.74
46.86
44.05
56.96
Cash Conversion Cycle
-9.64
-81.04
-33.69
-0.35
43.71
-26.45
40.73
47.39
54.97
55.58
Total Debt/Equity
0.04
0.03
0.05
0.05
0.10
0.00
4.82
4.97
2.83
2.60
Interest Cover
19.79
29.07
0.39
1.61
22.92
5.67
-0.35
-0.31
2.54
4.64

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.