Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Chemicals

Rating :
60/99

BSE: 530117 | NSE: PRIVISCL

545.95
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  551.05
  •  560.95
  •  537.05
  •  550.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19862
  •  108.38
  •  756.05
  •  355.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,149.03
  • 17.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,629.76
  • 0.27%
  • 3.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.06%
  • 0.93%
  • 13.25%
  • FII
  • DII
  • Others
  • 0.27%
  • 1.29%
  • 10.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.24
  • 15.10
  • 16.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.18
  • 17.55
  • 15.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.84
  • 28.09
  • 48.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.63
  • 21.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 2.54
  • 3.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.13
  • 10.27
  • 11.83

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
307.13
324.17
-5.26%
324.29
452.19
-28.28%
398.42
441.55
-9.77%
390.13
378.23
3.15%
Expenses
267.51
287.97
-7.10%
273.11
376.37
-27.44%
325.49
353.24
-7.86%
316.12
315.41
0.23%
EBITDA
39.61
36.20
9.42%
51.18
75.83
-32.51%
72.93
88.31
-17.42%
74.01
62.82
17.81%
EBIDTM
12.90%
11.17%
15.78%
16.77%
18.31%
20.00%
18.97%
16.61%
Other Income
8.69
11.68
-25.60%
5.04
4.52
11.50%
5.14
4.30
19.53%
5.35
0.16
3,243.75%
Interest
6.91
6.23
10.91%
8.92
8.86
0.68%
13.79
10.17
35.59%
10.47
7.38
41.87%
Depreciation
17.92
12.61
42.11%
19.16
14.39
33.15%
17.56
12.03
45.97%
16.62
11.87
40.02%
PBT
23.47
54.05
-56.58%
28.15
57.10
-50.70%
61.72
90.00
-31.42%
52.27
105.08
-50.26%
Tax
6.48
6.10
6.23%
7.11
20.41
-65.16%
14.51
37.18
-60.97%
13.60
34.80
-60.92%
PAT
16.99
47.96
-64.57%
21.04
36.69
-42.65%
47.22
52.82
-10.60%
38.67
70.28
-44.98%
PATM
5.53%
14.79%
6.49%
8.11%
11.85%
11.96%
9.91%
18.58%
EPS
4.34
12.26
-64.60%
5.38
9.38
-42.64%
12.08
13.51
-10.58%
9.89
17.97
-44.96%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,419.97
1,630.61
1,341.04
1,024.30
597.30
Net Sales Growth
-11.04%
21.59%
30.92%
71.49%
 
Cost Of Goods Sold
848.51
992.83
812.79
647.14
381.30
Gross Profit
571.46
637.78
528.26
377.16
216.00
GP Margin
40.24%
39.11%
39.39%
36.82%
36.16%
Total Expenditure
1,182.23
1,362.62
1,128.36
894.10
525.32
Power & Fuel Cost
-
80.23
70.58
69.64
38.79
% Of Sales
-
4.92%
5.26%
6.80%
6.49%
Employee Cost
-
80.54
71.27
56.81
34.95
% Of Sales
-
4.94%
5.31%
5.55%
5.85%
Manufacturing Exp.
-
91.67
86.57
56.85
37.12
% Of Sales
-
5.62%
6.46%
5.55%
6.21%
General & Admin Exp.
-
49.08
28.39
15.32
11.78
% Of Sales
-
3.01%
2.12%
1.50%
1.97%
Selling & Distn. Exp.
-
44.75
32.74
32.81
13.73
% Of Sales
-
2.74%
2.44%
3.20%
2.30%
Miscellaneous Exp.
-
23.53
26.02
15.53
7.65
% Of Sales
-
1.44%
1.94%
1.52%
1.28%
EBITDA
237.73
267.99
212.68
130.20
71.98
EBITDA Margin
16.74%
16.43%
15.86%
12.71%
12.05%
Other Income
24.22
26.70
5.70
16.00
10.34
Interest
40.09
40.69
29.01
23.94
19.94
Depreciation
71.26
62.73
46.85
43.31
26.83
PBT
165.61
191.27
142.51
78.96
35.56
Tax
41.70
54.94
57.32
25.60
8.43
Tax Rate
25.18%
23.76%
37.82%
32.42%
23.71%
PAT
123.92
176.33
94.24
53.35
27.12
PAT before Minority Interest
123.92
176.33
94.24
53.35
27.12
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.73%
10.81%
7.03%
5.21%
4.54%
PAT Growth
-40.35%
87.11%
76.64%
96.72%
 
EPS
31.69
45.10
24.10
13.64
6.94

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
740.62
575.66
488.38
444.11
Share Capital
39.06
39.06
39.06
39.06
Total Reserves
701.56
536.60
449.31
405.05
Non-Current Liabilities
287.37
220.00
107.46
91.44
Secured Loans
241.96
178.64
73.76
62.04
Unsecured Loans
0.09
2.19
3.04
3.95
Long Term Provisions
14.06
10.49
8.55
7.41
Current Liabilities
576.41
630.03
457.08
403.46
Trade Payables
156.13
214.56
150.14
120.32
Other Current Liabilities
110.75
108.27
84.96
61.49
Short Term Borrowings
299.76
280.48
215.21
215.87
Short Term Provisions
9.76
26.72
6.77
5.78
Total Liabilities
1,604.40
1,425.69
1,052.92
939.01
Net Block
724.51
497.55
434.90
387.62
Gross Block
1,035.23
745.82
667.93
577.55
Accumulated Depreciation
310.73
248.28
233.03
189.93
Non Current Assets
799.39
624.64
512.13
454.29
Capital Work in Progress
39.90
94.78
51.36
23.89
Non Current Investment
0.00
0.00
0.00
0.20
Long Term Loans & Adv.
32.85
26.91
22.65
32.50
Other Non Current Assets
2.12
5.40
3.22
10.08
Current Assets
805.00
801.05
540.78
484.71
Current Investments
1.05
0.00
3.00
0.54
Inventories
366.43
364.24
233.92
246.14
Sundry Debtors
266.78
330.69
230.41
173.89
Cash & Bank
88.53
23.13
24.10
30.71
Other Current Assets
82.22
16.22
14.48
10.87
Short Term Loans & Adv.
68.57
66.76
34.88
22.56
Net Current Assets
228.60
171.01
83.70
81.26
Total Assets
1,604.39
1,425.69
1,052.91
939.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
247.23
20.96
106.61
16.57
PBT
231.27
151.56
78.96
35.56
Adjustment
91.45
79.77
64.60
45.73
Changes in Working Capital
-0.24
-180.47
-18.45
-46.11
Cash after chg. in Working capital
322.47
50.86
125.10
35.17
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-75.24
-29.90
-18.49
-18.60
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-205.72
-138.54
-81.25
-66.88
Net Fixed Assets
-25.45
-16.53
-13.14
Net Investments
0.00
-0.01
0.00
Others
-180.27
-122.00
-68.11
Cash from Financing Activity
26.97
121.72
-20.07
-89.47
Net Cash Inflow / Outflow
68.49
4.14
5.29
-139.77
Opening Cash & Equivalents
16.26
12.12
0.00
0.05
Closing Cash & Equivalent
84.75
16.26
12.12
6.83

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
189.60
147.37
129.47
117.70
ROA
11.64%
7.60%
5.36%
2.89%
ROE
26.79%
17.74%
11.48%
6.13%
ROCE
22.89%
19.17%
13.00%
7.25%
Fixed Asset Turnover
1.83
1.92
1.67
1.10
Receivable days
66.76
75.49
70.98
99.76
Inventory Days
81.65
80.47
84.28
141.22
Payable days
49.14
54.54
53.82
100.87
Cash Conversion Cycle
99.27
101.42
101.44
140.11
Total Debt/Equity
0.77
0.85
0.67
0.72
Interest Cover
6.68
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.