Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Chemicals

Rating :
51/99

BSE: 523736 | NSE: DVL

360.60
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  354.30
  •  368.00
  •  354.20
  •  354.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  156761
  •  565.67
  •  558.70
  •  247.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,266.14
  • 8.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,352.33
  • 1.38%
  • 0.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 3.39%
  • 16.00%
  • FII
  • DII
  • Others
  • 0.6%
  • 1.72%
  • 3.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -25.07
  • -21.18
  • 8.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -41.70
  • -50.55
  • -59.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.18
  • 97.70
  • 82.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 2.32
  • 2.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.33
  • 0.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.36
  • 7.45
  • 8.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
263.51
140.05
88.15%
56.77
36.10
57.26%
42.88
49.63
-13.60%
40.32
39.13
3.04%
Expenses
254.67
136.12
87.09%
44.10
50.51
-12.69%
26.15
22.42
16.64%
24.84
56.57
-56.09%
EBITDA
8.84
3.93
124.94%
12.67
-14.42
-
16.73
27.21
-38.52%
15.48
-17.44
-
EBIDTM
3.35%
2.80%
22.32%
-39.94%
39.01%
54.82%
38.39%
-44.58%
Other Income
18.63
17.30
7.69%
18.59
17.48
6.35%
19.66
20.93
-6.07%
19.43
20.93
-7.17%
Interest
5.99
2.14
179.91%
8.30
1.71
385.38%
0.96
1.00
-4.00%
0.90
0.89
1.12%
Depreciation
10.82
5.82
85.91%
6.51
5.60
16.25%
5.56
5.30
4.91%
5.82
5.31
9.60%
PBT
10.66
13.26
-19.61%
16.45
-4.24
-
29.87
41.83
-28.59%
28.20
-2.71
-
Tax
9.81
16.96
-42.16%
5.65
31.57
-82.10%
18.89
63.60
-70.30%
6.60
63.76
-89.65%
PAT
0.85
-3.70
-
10.80
-35.81
-
10.98
-21.77
-
21.60
-66.48
-
PATM
0.32%
-2.64%
19.01%
-99.22%
25.62%
-43.87%
53.56%
-169.88%
EPS
6.95
18.80
-63.03%
3.54
24.24
-85.40%
21.65
61.46
-64.77%
11.56
50.34
-77.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
403.48
231.91
263.92
181.83
69.87
762.30
969.80
1,180.32
2,940.51
4,172.24
4,158.01
Net Sales Growth
52.31%
-12.13%
45.15%
160.24%
-90.83%
-21.40%
-17.84%
-59.86%
-29.52%
0.34%
 
Cost Of Goods Sold
246.23
144.55
138.05
16.64
11.81
639.33
835.26
922.47
2,491.65
3,660.68
3,336.23
Gross Profit
157.25
87.36
125.87
165.18
58.07
122.97
134.54
257.85
448.85
511.56
821.78
GP Margin
38.97%
37.67%
47.69%
90.84%
83.11%
16.13%
13.87%
21.85%
15.26%
12.26%
19.76%
Total Expenditure
349.76
232.64
201.06
71.23
81.41
737.40
943.11
1,117.05
2,926.48
4,168.89
3,971.05
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
2.83
0.07
27.11
69.58
82.77
112.41
% Of Sales
-
0%
0%
0%
0%
0.37%
0.01%
2.30%
2.37%
1.98%
2.70%
Employee Cost
-
40.42
36.04
30.69
26.45
20.37
16.25
36.94
62.74
64.33
82.40
% Of Sales
-
17.43%
13.66%
16.88%
37.86%
2.67%
1.68%
3.13%
2.13%
1.54%
1.98%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
11.70
42.94
52.30
91.81
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.99%
1.46%
1.25%
2.21%
General & Admin Exp.
-
12.44
8.96
5.58
7.18
20.95
17.46
22.07
44.51
16.60
14.95
% Of Sales
-
5.36%
3.39%
3.07%
10.28%
2.75%
1.80%
1.87%
1.51%
0.40%
0.36%
Selling & Distn. Exp.
-
7.94
7.64
7.77
1.58
38.12
66.73
56.47
148.88
203.95
198.16
% Of Sales
-
3.42%
2.89%
4.27%
2.26%
5.00%
6.88%
4.78%
5.06%
4.89%
4.77%
Miscellaneous Exp.
-
27.29
10.37
10.54
34.39
15.80
7.34
40.29
66.17
88.26
198.16
% Of Sales
-
11.77%
3.93%
5.80%
49.22%
2.07%
0.76%
3.41%
2.25%
2.12%
3.25%
EBITDA
53.72
-0.73
62.86
110.60
-11.54
24.90
26.69
63.27
14.03
3.35
186.96
EBITDA Margin
13.31%
-0.31%
23.82%
60.83%
-16.52%
3.27%
2.75%
5.36%
0.48%
0.08%
4.50%
Other Income
76.31
76.64
67.30
54.96
41.68
43.72
11.00
16.77
18.03
39.32
44.02
Interest
16.15
5.74
5.43
4.82
6.73
22.97
1.55
101.06
133.15
100.36
70.08
Depreciation
28.71
22.03
22.72
25.52
27.52
4.41
2.07
70.66
96.77
74.06
52.81
PBT
85.18
48.14
102.00
135.22
-4.10
41.23
34.07
-91.69
-197.86
-131.75
108.09
Tax
40.95
175.90
90.43
45.14
-14.27
-2.87
26.06
-36.08
12.31
28.94
30.06
Tax Rate
48.07%
365.39%
88.66%
33.38%
348.05%
-20.65%
76.49%
-7.65%
-6.84%
-21.97%
27.81%
PAT
44.23
542.47
359.09
88.88
12.25
17.96
8.85
555.71
-192.39
-101.22
79.43
PAT before Minority Interest
45.21
541.89
359.82
90.08
10.17
16.78
8.01
507.98
-192.39
-160.69
78.03
Minority Interest
0.98
0.58
-0.73
-1.20
2.08
1.18
0.84
47.73
0.00
59.47
1.40
PAT Margin
10.96%
233.91%
136.06%
48.88%
17.53%
2.36%
0.91%
47.08%
-6.54%
-2.43%
1.91%
PAT Growth
134.62%
51.07%
304.02%
625.55%
-31.79%
102.94%
-98.41%
-
-
-
 
EPS
12.64
154.99
102.60
25.39
3.50
5.13
2.53
158.77
-54.97
-28.92
22.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,637.29
2,062.10
1,604.18
1,233.04
1,362.24
1,193.49
1,100.13
494.42
459.85
834.14
Share Capital
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
35.03
Total Reserves
2,602.26
2,027.07
1,569.14
1,198.01
1,327.21
1,158.46
1,065.10
459.39
424.82
799.11
Non-Current Liabilities
815.02
324.80
253.74
204.12
215.26
120.91
96.73
1,059.51
1,135.69
1,119.45
Secured Loans
308.80
50.63
40.00
46.59
52.90
0.15
0.00
889.80
1,033.23
1,008.47
Unsecured Loans
0.00
1.06
2.68
2.61
2.63
1.39
0.00
0.00
0.00
0.00
Long Term Provisions
4.06
3.97
4.03
4.10
2.42
1.82
0.13
4.57
4.20
3.98
Current Liabilities
72.78
69.76
63.59
108.74
101.62
339.99
56.46
1,799.92
1,843.72
2,110.60
Trade Payables
4.90
4.34
3.63
3.86
9.41
150.99
1.53
167.62
446.23
659.70
Other Current Liabilities
32.01
65.17
30.39
26.98
9.86
3.82
1.25
180.79
319.30
255.06
Short Term Borrowings
30.00
0.00
0.00
10.54
6.65
114.97
0.00
1,412.12
1,060.75
1,175.83
Short Term Provisions
5.87
0.25
29.57
67.36
75.71
70.22
53.68
39.39
17.44
20.01
Total Liabilities
3,529.42
2,458.52
1,922.64
1,545.84
1,680.74
1,656.18
1,253.32
3,319.17
3,474.34
4,161.24
Net Block
65.29
63.19
57.61
42.27
22.34
16.71
3.16
1,836.97
1,640.70
1,012.09
Gross Block
132.92
118.90
113.39
77.89
28.79
18.77
3.47
1,886.75
2,008.72
1,358.07
Accumulated Depreciation
67.64
55.71
55.78
35.62
6.45
2.06
0.31
49.78
368.02
345.98
Non Current Assets
2,975.66
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
Capital Work in Progress
536.50
84.34
46.02
45.89
45.87
45.83
45.74
72.53
75.13
1,011.46
Non Current Investment
2,295.49
1,778.79
1,423.19
1,160.97
1,113.03
843.73
1,042.08
8.08
7.06
4.80
Long Term Loans & Adv.
67.00
75.79
37.86
4.79
5.44
16.87
6.73
12.28
10.52
23.32
Other Non Current Assets
0.00
5.56
0.18
0.00
0.00
3.98
0.16
22.04
14.92
5.03
Current Assets
553.76
439.63
357.79
291.92
494.06
729.07
155.44
1,367.28
1,726.01
2,104.54
Current Investments
217.04
300.51
227.51
133.12
210.43
294.17
50.44
106.93
38.06
36.29
Inventories
0.60
0.51
0.56
0.29
0.38
71.03
0.00
283.71
691.70
881.79
Sundry Debtors
0.15
0.12
0.10
0.09
0.08
119.68
0.00
233.16
211.29
478.81
Cash & Bank
274.61
51.47
37.13
26.94
19.00
59.15
10.99
385.07
460.48
310.07
Other Current Assets
61.36
64.89
47.51
32.22
264.16
185.05
94.01
358.41
324.48
397.58
Short Term Loans & Adv.
23.95
22.14
44.98
99.27
230.66
145.78
81.21
239.25
74.51
153.32
Net Current Assets
480.98
369.87
294.20
183.18
392.43
389.08
98.98
-432.64
-117.71
-6.06
Total Assets
3,529.42
2,458.52
1,922.64
1,545.83
1,680.74
1,656.18
1,253.32
3,319.17
3,474.34
4,161.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
142.56
-26.03
30.50
101.19
95.84
-341.51
353.99
-21.48
354.49
69.11
PBT
717.78
450.25
278.60
-71.07
28.87
77.57
515.28
-180.08
-131.75
108.09
Adjustment
-662.90
-387.65
-228.40
112.87
-15.55
-74.82
-484.94
210.25
141.81
45.05
Changes in Working Capital
126.20
-39.10
-33.09
65.70
89.76
-326.12
349.45
-38.25
349.32
-59.46
Cash after chg. in Working capital
181.08
23.50
17.11
107.50
103.08
-323.37
379.80
-8.08
359.38
93.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.52
-49.53
13.39
-6.31
-7.24
-18.14
-25.81
-13.40
-4.89
-24.57
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
-301.24
13.25
35.22
-57.02
-51.08
286.18
-241.40
-69.77
-113.96
-339.43
Net Fixed Assets
-2.09
-1.43
-1.89
-3.00
-0.70
-0.32
927.60
132.74
283.76
-61.02
Net Investments
-123.86
-237.73
-256.81
-67.41
-24.63
-13.62
-327.20
-131.17
50.44
-41.93
Others
-175.29
252.41
293.92
13.39
-25.75
300.12
-841.80
-71.34
-448.16
-236.48
Cash from Financing Activity
194.10
7.33
-55.64
-39.87
-84.75
103.96
-140.69
-50.85
-84.94
238.92
Net Cash Inflow / Outflow
35.42
-5.45
10.08
4.29
-39.99
48.62
-28.10
-142.10
155.59
-31.40
Opening Cash & Equivalents
27.06
32.36
22.37
18.19
58.32
11.13
70.14
210.30
62.53
88.46
Closing Cash & Equivalent
60.96
27.06
32.36
22.37
18.19
59.45
10.13
70.14
210.91
62.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
752.98
588.75
458.01
352.05
388.93
340.75
314.10
141.16
131.31
238.19
ROA
18.10%
16.43%
5.19%
0.63%
1.01%
0.55%
22.22%
-5.66%
-4.21%
2.09%
ROE
23.06%
19.63%
6.35%
0.78%
1.31%
0.70%
63.72%
-40.32%
-24.84%
9.69%
ROCE
28.22%
23.93%
9.48%
0.19%
2.69%
2.96%
28.81%
-1.67%
-1.06%
5.95%
Fixed Asset Turnover
1.84
2.27
1.90
1.31
32.05
87.20
1.34
1.61
2.60
3.27
Receivable days
0.21
0.15
0.19
0.45
28.67
45.05
0.00
25.82
28.73
42.24
Inventory Days
0.88
0.74
0.85
1.74
17.10
26.73
0.00
56.66
65.52
56.77
Payable days
11.66
10.53
82.08
35.88
46.11
28.07
26.45
41.74
46.86
44.05
Cash Conversion Cycle
-10.58
-9.64
-81.04
-33.69
-0.35
43.71
-26.45
40.73
47.39
54.97
Total Debt/Equity
0.13
0.04
0.03
0.05
0.05
0.10
0.00
4.82
4.97
2.83
Interest Cover
126.08
83.94
29.07
0.39
1.61
22.92
5.67
-0.35
-0.31
2.54

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.