Nifty

:

14677.80

Sensex

:

48732.55

-18.70 (-0.13%)
41.75 (0.09%)

Login

Nifty
Sensex

:
:

14677.80
48732.55

-18.70 (-0.13%)
41.75 (0.09%)

Foseco India Ltd.

Chemicals

Rating :

66/99

BSE: 500150 | NSE: FOSECOIND

Watchlist

NSE BSE

1352.15

14-May-2021

Open
High
Low
Previous Close

1374.45
1391.55
1350.00
1367.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3084
42.17
1500.00
965.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

863.55
46.37
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

751.69
1.11%
4.50

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.66
2.00
-3.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.45
-2.61
-2.78

PAT CAGR (%)

10 Years
5 Years
3 Years

5.99
1.71
3.03

P:E (Median)

8 Years
5 Years
3 Years

26.76
27.09
26.74

P:BV (Average)

8 Years
5 Years
3 Years

4.25
4.25
4.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.36
16.42
16.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 88.51 72.28 22.45% 82.27 73.32 12.21% 68.95 78.72 -12.41% 27.65 86.32 -67.97%
Expenses 75.94 63.96 18.73% 72.86 64.61 12.77% 61.36 67.61 -9.24% 32.29 72.86 -55.68%
EBITDA 12.57 8.32 51.08% 9.41 8.72 7.91% 7.59 11.11 -31.68% -4.64 13.45 -
EBIDTM 14.20% 11.51% 11.43% 11.89% 11.01% 14.12% -16.78% 15.59%
Other Income 0.78 1.34 -41.79% 1.80 2.36 -23.73% 0.89 2.19 -59.36% 2.29 1.91 19.90%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 1.38 1.45 -4.83% 1.44 1.14 26.32% 1.58 1.09 44.95% 1.45 1.00 45.00%
PBT 11.98 8.22 45.74% 9.77 9.94 -1.71% 6.91 12.21 -43.41% -3.81 14.36 -
Tax 2.71 2.13 27.23% 2.58 3.52 -26.70% 1.83 1.99 -8.04% -0.88 5.10 -
PAT 9.27 6.08 52.47% 7.20 6.42 12.15% 5.08 10.22 -50.29% -2.92 9.25 -
PATM 10.47% 8.42% 8.75% 8.76% 7.37% 12.98% -10.57% 10.72%
EPS 14.48 9.51 52.26% 11.24 10.03 12.06% 7.94 15.96 -50.25% -4.57 14.46 -

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Net Sales 267.38 322.52 362.16 357.59 339.50 292.14 263.36 226.91 246.75 232.91 185.94 Net Sales Growth -13.93% -10.95% 1.28% 5.33% 16.21% 10.93% 16.06% -8.04% 5.94% 25.26% Cost Of Goods Sold 152.29 180.10 215.13 213.31 199.81 164.36 154.21 133.74 149.07 135.32 108.27 Gross Profit 115.09 142.43 147.03 144.28 139.70 127.78 109.16 93.17 97.68 97.59 77.68 GP Margin 43.04% 44.16% 40.60% 40.35% 41.15% 43.74% 41.45% 41.06% 39.59% 41.90% 41.78% Total Expenditure 242.45 277.95 312.39 306.26 284.60 241.28 224.01 196.82 210.88 192.60 157.09 Power & Fuel Cost - 6.32 7.10 5.91 3.14 4.84 5.91 5.11 5.06 4.09 2.92 % Of Sales - 1.96% 1.96% 1.65% 0.92% 1.66% 2.24% 2.25% 2.05% 1.76% 1.57% Employee Cost - 34.13 34.48 30.87 26.61 26.65 25.13 24.00 21.22 19.30 15.96 % Of Sales - 10.58% 9.52% 8.63% 7.84% 9.12% 9.54% 10.58% 8.60% 8.29% 8.58% Manufacturing Exp. - 22.71 23.11 23.97 24.73 19.21 16.19 13.79 14.70 14.72 13.31 % Of Sales - 7.04% 6.38% 6.70% 7.28% 6.58% 6.15% 6.08% 5.96% 6.32% 7.16% General & Admin Exp. - 18.55 18.42 17.03 16.32 16.76 16.30 13.60 13.13 12.33 11.66 % Of Sales - 5.75% 5.09% 4.76% 4.81% 5.74% 6.19% 5.99% 5.32% 5.29% 6.27% Selling & Distn. Exp. - 9.16 9.64 9.17 8.75 7.22 5.09 4.00 5.09 5.15 3.31 % Of Sales - 2.84% 2.66% 2.56% 2.58% 2.47% 1.93% 1.76% 2.06% 2.21% 1.78% Miscellaneous Exp. - 6.99 4.51 5.99 5.25 2.24 1.18 2.59 2.61 1.70 3.31 % Of Sales - 2.17% 1.25% 1.68% 1.55% 0.77% 0.45% 1.14% 1.06% 0.73% 0.89% EBITDA 24.93 44.57 49.77 51.33 54.90 50.86 39.35 30.09 35.87 40.31 28.85 EBITDA Margin 9.32% 13.82% 13.74% 14.35% 16.17% 17.41% 14.94% 13.26% 14.54% 17.31% 15.52% Other Income 5.76 9.47 5.25 2.53 2.09 1.89 3.37 2.55 1.67 1.67 4.14 Interest 0.00 0.21 0.40 0.35 0.63 0.29 0.33 0.38 0.62 0.25 0.34 Depreciation 5.85 4.20 4.54 5.34 5.05 4.54 4.65 5.12 4.65 4.29 3.68 PBT 24.85 49.63 50.07 48.17 51.32 47.91 37.74 27.14 32.26 37.43 28.98 Tax 6.24 15.09 18.04 16.60 18.24 16.18 13.15 9.31 10.44 12.15 9.69 Tax Rate 25.11% 30.40% 36.03% 34.46% 35.54% 33.77% 34.84% 34.30% 32.36% 32.46% 33.44% PAT 18.63 34.53 32.04 31.57 33.08 31.73 24.59 17.82 21.82 25.28 19.30 PAT before Minority Interest 18.63 34.53 32.04 31.57 33.08 31.73 24.59 17.82 21.82 25.28 19.30 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.97% 10.71% 8.85% 8.83% 9.74% 10.86% 9.34% 7.85% 8.84% 10.85% 10.38% PAT Growth -41.73% 7.77% 1.49% -4.56% 4.25% 29.04% 37.99% -18.33% -13.69% 30.98% EPS 29.11 53.95 50.06 49.33 51.69 49.58 38.42 27.84 34.09 39.50 30.16

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Shareholder's Funds 171.39 156.11 145.65 124.33 108.93 97.87 88.97 89.49 78.07 66.15 Share Capital 6.39 6.39 6.39 6.39 6.39 6.39 6.39 6.39 6.39 6.39 Total Reserves 165.00 149.72 139.27 117.94 102.54 91.49 82.59 83.11 71.68 59.76 Non-Current Liabilities -1.05 -0.71 -0.96 -0.29 1.54 4.43 6.98 9.13 11.60 11.06 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.65 1.85 3.58 5.81 8.04 9.62 11.03 Long Term Provisions 0.52 0.47 0.20 0.24 0.41 1.70 1.49 1.55 1.94 0.00 Current Liabilities 76.46 80.01 74.01 57.11 50.92 48.05 49.52 41.51 42.37 59.27 Trade Payables 64.19 65.35 63.49 44.29 35.95 30.83 31.60 31.27 31.80 28.68 Other Current Liabilities 9.26 12.37 8.87 6.55 7.49 7.97 5.26 4.04 4.58 9.32 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 3.01 2.30 1.65 6.27 7.48 9.25 12.66 6.21 5.99 21.27 Total Liabilities 246.80 235.41 218.70 181.15 161.39 150.35 145.47 140.13 132.04 136.48 Net Block 34.32 19.70 22.77 25.70 26.42 26.11 27.82 31.28 26.17 25.71 Gross Block 45.70 29.55 28.11 70.70 68.95 65.76 63.81 63.55 55.00 50.67 Accumulated Depreciation 11.38 9.85 5.33 45.00 42.53 39.66 35.99 32.27 28.83 24.96 Non Current Assets 40.66 31.14 27.81 33.45 37.02 33.53 39.79 42.85 35.53 25.81 Capital Work in Progress 1.62 5.96 1.15 0.24 0.76 0.56 0.00 0.00 2.00 0.02 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.03 0.08 0.08 0.08 0.08 Long Term Loans & Adv. 4.71 5.48 3.88 7.51 9.84 6.83 11.89 11.50 7.28 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 206.15 204.27 190.90 147.71 124.36 116.82 105.69 97.29 96.51 110.67 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 19.40 20.98 16.71 19.16 15.88 13.46 11.58 9.22 9.09 11.20 Sundry Debtors 72.85 87.01 100.58 99.61 90.31 73.11 64.30 66.63 63.51 51.91 Cash & Bank 111.85 93.16 72.53 25.07 16.15 28.09 26.01 19.22 18.31 27.17 Other Current Assets 2.05 0.80 0.73 0.99 2.03 2.17 3.79 2.22 5.59 20.39 Short Term Loans & Adv. 0.69 2.32 0.35 2.87 1.59 1.54 3.29 1.72 5.15 17.29 Net Current Assets 129.69 124.26 116.89 90.60 73.44 68.77 56.17 55.77 54.14 51.40 Total Assets 246.81 235.41 218.71 181.16 161.38 150.35 145.48 140.14 132.04 136.48

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Cash From Operating Activity 47.02 47.10 65.74 32.02 17.26 25.29 21.69 20.03 12.01 12.84 PBT 49.63 50.07 48.17 51.32 47.91 37.74 27.14 32.26 37.43 28.98 Adjustment 0.54 2.70 4.82 7.24 4.00 2.55 4.68 4.73 3.80 2.99 Changes in Working Capital 8.10 14.11 26.39 -9.96 -15.82 -7.15 -0.13 -1.88 -16.32 -9.24 Cash after chg. in Working capital 58.27 66.88 79.38 48.61 36.09 33.14 31.69 35.11 24.90 22.73 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -11.26 -19.78 -13.63 -16.58 -18.83 -7.84 -10.00 -15.09 -12.89 -9.89 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 -9.08 -4.84 1.78 -6.45 -4.16 -1.09 -1.12 -7.12 -5.89 -1.91 Net Fixed Assets -11.81 -6.25 41.68 -1.23 -3.39 -2.51 -0.26 -6.55 -6.31 -2.67 Net Investments 0.00 0.00 0.00 0.00 0.03 0.05 0.00 0.00 0.00 0.00 Others 2.73 1.41 -39.90 -5.22 -0.80 1.37 -0.86 -0.57 0.42 0.76 Cash from Financing Activity -19.25 -21.63 -16.93 -19.83 -25.05 -22.11 -13.84 -12.00 -14.98 -11.89 Net Cash Inflow / Outflow 18.69 20.63 50.60 5.75 -11.94 2.09 6.73 0.91 -8.86 -0.97 Opening Cash & Equivalents 92.39 71.76 21.16 15.41 28.04 25.95 19.22 18.31 27.17 28.14 Closing Cash & Equivalent 111.08 92.39 71.76 21.16 16.09 28.04 25.95 19.22 18.31 27.17

Financial Ratios

Standalone

Right to Left

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Book Value (Rs.) 268.36 244.43 228.07 194.67 170.56 153.25 139.31 140.13 122.24 103.58 ROA 14.32% 14.11% 15.79% 19.32% 20.36% 16.62% 12.48% 16.03% 18.83% 16.21% ROE 21.09% 21.23% 23.39% 28.37% 30.69% 26.32% 19.97% 26.04% 35.06% 30.71% ROCE 30.44% 33.38% 35.62% 43.53% 44.59% 37.93% 28.06% 35.20% 45.71% 39.70% Fixed Asset Turnover 8.57 12.56 7.67 5.45 4.84 4.50 3.97 4.62 4.83 4.14 Receivable days 90.45 94.53 96.47 91.09 91.39 85.97 94.43 86.65 82.46 78.71 Inventory Days 22.85 18.99 17.29 16.81 16.41 15.67 15.00 12.19 14.49 15.91 Payable days 90.06 79.77 67.88 54.53 53.40 53.87 61.08 57.18 60.41 57.02 Cash Conversion Cycle 23.24 33.75 45.88 53.36 54.40 47.77 48.35 41.65 36.55 37.60 Total Debt/Equity 0.00 0.00 0.00 0.01 0.03 0.06 0.09 0.11 0.12 0.17 Interest Cover 236.09 126.43 137.61 82.54 165.13 115.98 71.55 53.00 150.95 86.35

Top Investors:

Annual Reports:

News Update:

No Latest News!

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.

Feedback