Nifty
Sensex
:
:
14416.00
49087.39
134.70 (0.94%)
523.12 (1.08%)

Chemicals

Rating :
51/99

BSE: 523736 | NSE: DVL

67.25
18-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  71.30
  •  71.30
  •  66.40
  •  70.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11521
  •  7.89
  •  83.60
  •  41.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 237.99
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 274.91
  • 0.74%
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 3.34%
  • 16.34%
  • FII
  • DII
  • Others
  • 0%
  • 3.63%
  • 1.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -26.86
  • -52.67
  • -58.39

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.49
  • -13.20
  • 11.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.07
  • 0.52
  • 6.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.47
  • 0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.20
  • 32.65
  • 7.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
26.96
15.90
69.56%
33.46
18.10
84.86%
17.06
20.42
-16.45%
27.36
142.75
-80.83%
Expenses
17.29
14.63
18.18%
14.82
12.25
20.98%
49.55
20.15
145.91%
20.88
140.56
-85.15%
EBITDA
9.68
1.27
662.20%
18.64
5.85
218.63%
-32.49
0.27
-
6.48
2.19
195.89%
EBIDTM
35.89%
7.97%
55.70%
32.31%
-190.49%
1.34%
23.70%
1.53%
Other Income
8.72
16.73
-47.88%
12.25
8.34
46.88%
6.94
13.06
-46.86%
10.06
10.05
0.10%
Interest
1.30
1.71
-23.98%
1.42
1.81
-21.55%
1.46
1.51
-3.31%
1.76
4.91
-64.15%
Depreciation
6.42
4.51
42.35%
6.25
4.71
32.70%
6.11
1.39
339.57%
5.21
0.87
498.85%
PBT
10.68
11.77
-9.26%
23.22
7.68
202.34%
-33.12
-16.89
-
9.57
6.46
48.14%
Tax
15.94
-3.36
-
-0.55
2.75
-
-12.41
-13.86
-
-1.25
-7.37
-
PAT
-5.26
15.13
-
23.77
4.92
383.13%
-20.71
-3.02
-
10.82
13.82
-21.71%
PATM
-19.51%
95.16%
71.04%
27.20%
-121.40%
-14.80%
39.55%
9.68%
EPS
14.12
0.48
2,841.67%
0.62
2.41
-74.27%
-14.65
-10.63
-
-3.86
-2.13
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
104.84
69.87
762.30
969.80
1,180.32
2,940.51
4,172.24
4,158.01
2,255.02
1,983.70
1,593.95
Net Sales Growth
-46.83%
-90.83%
-21.40%
-17.84%
-59.86%
-29.52%
0.34%
84.39%
13.68%
24.45%
 
Cost Of Goods Sold
14.16
11.81
639.33
835.26
922.47
2,491.65
3,660.68
3,336.23
1,864.96
1,553.43
1,137.34
Gross Profit
90.68
58.07
122.97
134.54
257.85
448.85
511.56
821.78
390.06
430.27
456.61
GP Margin
86.49%
83.11%
16.13%
13.87%
21.85%
15.26%
12.26%
19.76%
17.30%
21.69%
28.65%
Total Expenditure
102.54
81.41
737.40
943.11
1,117.05
2,926.48
4,168.89
3,971.05
2,127.89
1,900.11
1,456.56
Power & Fuel Cost
-
0.00
2.83
0.07
27.11
69.58
82.77
112.41
65.64
63.76
53.18
% Of Sales
-
0%
0.37%
0.01%
2.30%
2.37%
1.98%
2.70%
2.91%
3.21%
3.34%
Employee Cost
-
26.45
20.37
16.25
36.94
62.74
64.33
82.40
23.15
57.89
49.79
% Of Sales
-
37.86%
2.67%
1.68%
3.13%
2.13%
1.54%
1.98%
1.03%
2.92%
3.12%
Manufacturing Exp.
-
0.00
0.00
0.00
11.70
42.94
52.30
91.81
49.59
40.45
33.19
% Of Sales
-
0%
0%
0%
0.99%
1.46%
1.25%
2.21%
2.20%
2.04%
2.08%
General & Admin Exp.
-
7.50
20.95
17.46
22.07
44.51
16.60
14.95
12.72
9.35
7.45
% Of Sales
-
10.73%
2.75%
1.80%
1.87%
1.51%
0.40%
0.36%
0.56%
0.47%
0.47%
Selling & Distn. Exp.
-
1.58
38.12
66.73
56.47
148.88
203.95
198.16
104.45
81.88
81.62
% Of Sales
-
2.26%
5.00%
6.88%
4.78%
5.06%
4.89%
4.77%
4.63%
4.13%
5.12%
Miscellaneous Exp.
-
34.06
15.80
7.34
40.29
66.17
88.26
135.09
7.38
93.35
81.62
% Of Sales
-
48.75%
2.07%
0.76%
3.41%
2.25%
2.12%
3.25%
0.33%
4.71%
5.90%
EBITDA
2.31
-11.54
24.90
26.69
63.27
14.03
3.35
186.96
127.13
83.59
137.39
EBITDA Margin
2.20%
-16.52%
3.27%
2.75%
5.36%
0.48%
0.08%
4.50%
5.64%
4.21%
8.62%
Other Income
37.97
41.68
43.72
11.00
16.77
18.03
39.32
44.02
59.75
24.27
105.16
Interest
5.94
6.73
22.97
1.55
101.06
133.15
100.36
70.08
33.20
41.22
25.89
Depreciation
23.99
27.52
4.41
2.07
70.66
96.77
74.06
52.81
32.82
33.33
31.16
PBT
10.35
-4.10
41.23
34.07
-91.69
-197.86
-131.75
108.09
120.86
33.31
185.50
Tax
1.73
-14.27
-2.87
26.06
-36.08
12.31
28.94
30.06
16.50
9.55
66.81
Tax Rate
16.71%
348.05%
-20.65%
76.49%
-7.65%
-6.84%
-21.97%
27.81%
13.65%
28.67%
36.02%
PAT
8.62
12.25
17.96
8.85
555.71
-192.39
-101.22
79.43
91.19
31.14
121.28
PAT before Minority Interest
9.15
10.17
16.78
8.01
507.98
-192.39
-160.69
78.03
104.36
23.76
118.69
Minority Interest
0.53
2.08
1.18
0.84
47.73
0.00
59.47
1.40
-13.17
7.38
2.59
PAT Margin
8.22%
17.53%
2.36%
0.91%
47.08%
-6.54%
-2.43%
1.91%
4.04%
1.57%
7.61%
PAT Growth
-72.06%
-31.79%
102.94%
-98.41%
-
-
-
-12.90%
192.84%
-74.32%
 
EPS
2.46
3.50
5.13
2.53
158.77
-54.97
-28.92
22.69
26.05
8.90
34.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,233.04
1,362.24
1,193.49
1,100.13
494.42
459.85
834.14
776.14
700.31
690.27
Share Capital
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
Total Reserves
1,198.01
1,327.21
1,158.46
1,065.10
459.39
424.82
799.11
741.11
665.28
655.23
Non-Current Liabilities
204.12
215.26
120.91
96.73
1,059.51
1,135.69
1,119.45
944.30
564.49
187.36
Secured Loans
46.59
52.90
0.15
0.00
889.80
1,033.23
1,008.47
850.88
489.41
96.02
Unsecured Loans
2.61
2.63
1.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.10
2.42
1.82
0.13
4.57
4.20
3.98
2.82
2.20
1.88
Current Liabilities
108.74
101.62
339.99
56.46
1,799.92
1,843.72
2,110.60
1,517.40
951.97
692.23
Trade Payables
3.86
9.41
150.99
1.53
167.62
446.23
659.70
269.19
444.65
323.99
Other Current Liabilities
26.98
9.86
3.82
1.25
180.79
319.30
255.06
118.60
93.98
74.52
Short Term Borrowings
10.54
6.65
114.97
0.00
1,412.12
1,060.75
1,175.83
1,108.11
392.75
264.50
Short Term Provisions
67.36
75.71
70.22
53.68
39.39
17.44
20.01
21.50
20.59
29.22
Total Liabilities
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
1,593.10
Net Block
42.27
22.34
16.71
3.16
1,836.97
1,640.70
1,012.09
1,013.45
599.13
590.52
Gross Block
70.94
28.79
18.77
3.47
1,886.75
2,008.72
1,358.07
1,310.42
853.23
809.66
Accumulated Depreciation
28.68
6.45
2.06
0.31
49.78
368.02
345.98
296.97
254.10
219.14
Non Current Assets
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
778.26
Capital Work in Progress
45.89
45.87
45.83
45.74
72.53
75.13
1,011.46
665.58
404.94
48.26
Non Current Investment
1,160.97
1,113.03
843.73
1,042.08
8.08
7.06
4.80
4.88
5.91
61.24
Long Term Loans & Adv.
4.79
5.44
16.87
6.73
12.28
10.52
23.32
38.51
144.56
76.38
Other Non Current Assets
0.00
0.00
3.98
0.16
22.04
14.92
5.03
28.74
1.65
1.87
Current Assets
291.92
494.06
729.07
155.44
1,367.28
1,726.01
2,104.54
1,559.24
1,108.34
814.82
Current Investments
133.12
210.43
294.17
50.44
106.93
38.06
36.29
33.00
59.01
0.00
Inventories
0.29
0.38
71.03
0.00
283.71
691.70
881.79
477.20
227.63
182.37
Sundry Debtors
0.09
0.08
119.68
0.00
233.16
211.29
478.81
532.35
251.75
172.18
Cash & Bank
26.94
19.00
59.15
10.99
385.07
460.48
310.07
232.65
425.58
290.51
Other Current Assets
131.49
33.50
39.27
12.80
358.41
324.48
397.58
284.04
144.37
169.76
Short Term Loans & Adv.
99.27
230.66
145.78
81.21
239.25
74.51
153.32
49.60
52.97
39.10
Net Current Assets
183.18
392.43
389.08
98.98
-432.64
-117.71
-6.06
41.84
156.37
122.59
Total Assets
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
1,593.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
101.19
95.84
-341.51
353.99
-21.48
354.49
69.11
-658.52
117.32
130.89
PBT
-71.07
28.87
77.57
515.28
-180.08
-131.75
108.09
134.53
33.31
185.50
Adjustment
112.87
-15.55
-74.82
-484.94
210.25
141.81
45.05
63.11
70.52
19.07
Changes in Working Capital
65.70
89.76
-326.12
349.45
-38.25
349.32
-59.46
-842.97
31.04
-49.50
Cash after chg. in Working capital
107.50
103.08
-323.37
379.80
-8.08
359.38
93.68
-645.33
134.87
155.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.31
-7.24
-18.14
-25.81
-13.40
-4.89
-24.57
-13.19
-17.55
-24.18
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
-57.02
-51.08
286.18
-241.40
-69.77
-113.96
-339.43
-512.93
-282.85
-90.69
Net Fixed Assets
-3.00
-0.70
-0.32
927.60
132.74
283.76
-61.02
-106.49
-337.06
-66.33
Net Investments
-67.41
-24.63
-13.62
-327.20
-131.17
50.44
-41.93
-34.93
-81.76
-59.19
Others
13.39
-25.75
300.12
-841.80
-71.34
-448.16
-236.48
-371.51
135.97
34.83
Cash from Financing Activity
-39.87
-84.75
103.96
-140.69
-50.85
-84.94
238.92
984.92
391.23
-34.79
Net Cash Inflow / Outflow
4.29
-39.99
48.62
-28.10
-142.10
155.59
-31.40
-186.53
225.70
5.40
Opening Cash & Equivalents
18.19
58.32
11.13
70.14
210.30
62.53
88.46
270.22
42.57
37.22
Closing Cash & Equivalent
22.37
18.19
59.45
10.13
70.14
210.91
62.53
88.46
270.22
42.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
352.05
388.93
340.75
314.10
141.16
131.31
238.19
221.62
199.97
197.08
ROA
0.63%
1.01%
0.55%
22.22%
-5.66%
-4.21%
2.09%
3.74%
1.23%
8.29%
ROE
0.78%
1.31%
0.70%
63.72%
-40.32%
-24.84%
9.69%
14.14%
3.42%
18.97%
ROCE
0.19%
2.69%
2.96%
28.81%
-1.67%
-1.06%
5.95%
7.02%
5.52%
20.30%
Fixed Asset Turnover
1.40
32.05
87.20
1.34
1.61
2.60
3.27
2.23
2.54
2.19
Receivable days
0.45
28.67
45.05
0.00
25.82
28.73
42.24
59.27
36.59
34.71
Inventory Days
1.74
17.10
26.73
0.00
56.66
65.52
56.77
53.28
35.39
27.92
Payable days
35.88
46.11
28.07
26.45
41.74
46.86
44.05
56.96
75.56
65.55
Cash Conversion Cycle
-33.69
-0.35
43.71
-26.45
40.73
47.39
54.97
55.58
-3.58
-2.92
Total Debt/Equity
0.05
0.05
0.10
0.00
4.82
4.97
2.83
2.60
1.28
0.59
Interest Cover
0.39
1.61
22.92
5.67
-0.35
-0.31
2.54
4.64
1.81
8.17

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.