Nifty
Sensex
:
:
15934.65
53228.28
-305.65 (-1.88%)
-980.25 (-1.81%)

Chemicals

Rating :
49/99

BSE: 530117 | NSE: PRIVISCL

1203.90
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1240.00
  •  1249.00
  •  1162.00
  •  1218.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50070
  •  610.31
  •  2249.00
  •  970.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,690.85
  • 48.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,201.75
  • 0.17%
  • 5.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.05%
  • 0.72%
  • 11.53%
  • FII
  • DII
  • Others
  • 0.51%
  • 3.14%
  • 10.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.16
  • 16.40
  • -1.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.24
  • 23.86
  • -0.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.85
  • 33.94
  • 7.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.96
  • 31.34
  • 20.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.96
  • 4.44
  • 5.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.01
  • 16.56
  • 16.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
376.85
353.11
6.72%
394.54
327.11
20.61%
300.04
307.13
-2.31%
332.29
289.22
14.89%
Expenses
329.27
280.52
17.38%
344.75
280.17
23.05%
262.10
267.51
-2.02%
273.76
240.78
13.70%
EBITDA
47.58
72.59
-34.45%
49.80
46.95
6.07%
37.94
39.61
-4.22%
58.52
48.44
20.81%
EBIDTM
12.63%
20.56%
12.62%
14.35%
12.64%
12.90%
17.61%
16.75%
Other Income
8.68
4.39
97.72%
10.64
1.86
472.04%
8.84
8.69
1.73%
4.24
5.02
-15.54%
Interest
8.27
1.86
344.62%
6.37
5.22
22.03%
4.86
6.91
-29.67%
4.62
7.41
-37.65%
Depreciation
19.97
17.61
13.40%
18.14
17.94
1.11%
17.96
17.92
0.22%
18.59
17.53
6.05%
PBT
40.67
80.60
-49.54%
33.80
25.64
31.83%
18.73
23.47
-20.20%
39.56
28.52
38.71%
Tax
10.76
20.74
-48.12%
8.85
6.82
29.77%
5.47
6.48
-15.59%
10.30
7.29
41.29%
PAT
29.91
59.86
-50.03%
24.95
18.83
32.50%
13.26
16.99
-21.95%
29.26
21.23
37.82%
PATM
7.94%
16.95%
6.32%
5.76%
4.42%
5.53%
8.80%
7.34%
EPS
7.66
15.32
-50.00%
6.39
4.82
32.57%
3.39
4.35
-22.07%
7.49
5.43
37.94%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,403.72
1,276.56
1,324.11
1,341.04
1,024.30
597.30
Net Sales Growth
9.96%
-3.59%
-1.26%
30.92%
71.49%
 
Cost Of Goods Sold
830.97
733.96
789.72
812.79
647.14
381.30
Gross Profit
572.75
542.61
534.39
528.26
377.16
216.00
GP Margin
40.80%
42.51%
40.36%
39.39%
36.82%
36.16%
Total Expenditure
1,209.88
1,066.72
1,103.51
1,128.36
894.10
525.32
Power & Fuel Cost
-
70.39
61.39
70.58
69.64
38.79
% Of Sales
-
5.51%
4.64%
5.26%
6.80%
6.49%
Employee Cost
-
69.87
65.03
71.27
56.81
34.95
% Of Sales
-
5.47%
4.91%
5.31%
5.55%
5.85%
Manufacturing Exp.
-
92.37
89.02
86.57
56.85
37.12
% Of Sales
-
7.24%
6.72%
6.46%
5.55%
6.21%
General & Admin Exp.
-
33.75
43.84
28.39
15.32
11.78
% Of Sales
-
2.64%
3.31%
2.12%
1.50%
1.97%
Selling & Distn. Exp.
-
52.68
40.70
32.74
32.81
13.73
% Of Sales
-
4.13%
3.07%
2.44%
3.20%
2.30%
Miscellaneous Exp.
-
13.71
13.80
26.02
15.53
7.65
% Of Sales
-
1.07%
1.04%
1.94%
1.52%
1.28%
EBITDA
193.84
209.84
220.60
212.68
130.20
71.98
EBITDA Margin
13.81%
16.44%
16.66%
15.86%
12.71%
12.05%
Other Income
32.40
19.96
26.36
5.70
16.00
10.34
Interest
24.12
23.67
37.56
29.01
23.94
19.94
Depreciation
74.66
71.00
56.77
46.85
43.31
26.83
PBT
132.76
135.13
152.63
142.51
78.96
35.56
Tax
35.38
41.32
46.60
57.32
25.60
8.43
Tax Rate
26.65%
26.12%
24.19%
37.82%
32.42%
23.71%
PAT
97.38
116.90
146.03
94.24
53.35
27.12
PAT before Minority Interest
97.38
116.90
146.03
94.24
53.35
27.12
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.94%
9.16%
11.03%
7.03%
5.21%
4.54%
PAT Growth
-16.71%
-19.95%
54.96%
76.64%
96.72%
 
EPS
24.91
29.90
37.35
24.10
13.64
6.94

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
722.52
612.05
575.66
488.38
444.11
Share Capital
39.06
39.06
39.06
39.06
39.06
Total Reserves
683.46
572.99
536.60
449.31
405.05
Non-Current Liabilities
364.10
258.26
220.00
107.46
91.44
Secured Loans
331.82
225.63
178.64
73.76
62.04
Unsecured Loans
0.03
0.09
2.19
3.04
3.95
Long Term Provisions
14.68
12.92
10.49
8.55
7.41
Current Liabilities
453.59
513.37
630.03
457.08
403.46
Trade Payables
167.39
149.72
214.56
150.14
120.32
Other Current Liabilities
111.25
99.81
108.27
84.96
61.49
Short Term Borrowings
164.33
255.39
280.48
215.21
215.87
Short Term Provisions
10.61
8.45
26.72
6.77
5.78
Total Liabilities
1,540.21
1,383.68
1,425.69
1,052.92
939.01
Net Block
597.86
598.17
497.55
434.90
387.62
Gross Block
959.31
888.62
745.82
667.93
577.55
Accumulated Depreciation
361.45
290.46
248.28
233.03
189.93
Non Current Assets
840.05
656.00
624.64
512.13
454.29
Capital Work in Progress
174.59
30.47
94.78
51.36
23.89
Non Current Investment
0.00
0.00
0.00
0.00
0.20
Long Term Loans & Adv.
65.22
24.45
26.91
22.65
32.50
Other Non Current Assets
2.39
2.91
5.40
3.22
10.08
Current Assets
700.16
727.69
801.05
540.78
484.71
Current Investments
0.00
1.05
0.00
3.00
0.54
Inventories
342.53
328.71
364.24
233.92
246.14
Sundry Debtors
239.04
228.90
330.69
230.41
173.89
Cash & Bank
19.74
88.32
23.13
24.10
30.71
Other Current Assets
98.86
50.43
16.22
14.48
33.43
Short Term Loans & Adv.
27.57
30.28
66.76
34.88
22.56
Net Current Assets
246.57
214.32
171.01
83.70
81.26
Total Assets
1,540.21
1,383.69
1,425.69
1,052.91
939.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
172.10
216.06
20.96
106.61
16.57
PBT
158.22
192.63
151.56
78.96
35.56
Adjustment
105.09
78.84
79.77
64.60
45.73
Changes in Working Capital
-51.54
11.14
-180.47
-18.45
-46.11
Cash after chg. in Working capital
211.78
282.61
50.86
125.10
35.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.68
-66.55
-29.90
-18.49
-18.60
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-241.52
-175.57
-138.54
-81.25
-66.88
Net Fixed Assets
-214.12
-750.82
-16.53
-13.14
Net Investments
0.00
-43.00
-0.01
0.00
Others
-27.40
618.25
-122.00
-68.11
Cash from Financing Activity
0.15
27.99
121.72
-20.07
-89.47
Net Cash Inflow / Outflow
-69.26
68.48
4.14
5.29
-139.77
Opening Cash & Equivalents
84.72
16.24
12.12
0.00
0.05
Closing Cash & Equivalent
15.45
84.72
16.26
12.12
6.83

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
184.96
156.68
147.37
129.47
117.70
ROA
8.00%
10.40%
7.60%
5.36%
2.89%
ROE
17.52%
24.59%
17.74%
11.48%
6.13%
ROCE
15.36%
21.11%
19.17%
13.00%
7.25%
Fixed Asset Turnover
1.38
1.62
1.92
1.67
1.10
Receivable days
66.90
77.13
75.49
70.98
99.76
Inventory Days
95.96
95.51
80.47
84.28
141.22
Payable days
78.85
59.03
54.54
53.82
100.87
Cash Conversion Cycle
84.01
113.61
101.42
101.44
140.11
Total Debt/Equity
0.73
0.82
0.85
0.67
0.72
Interest Cover
7.68
6.13
6.22
4.30
2.78

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.