Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Solvent Extraction

Rating :
80/99

BSE: 524226 | NSE: GAEL

334.80
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  320.50
  •  337.70
  •  319.25
  •  313.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  534942
  •  1761.35
  •  394.15
  •  150.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,665.53
  • 17.40
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,719.99
  • 0.18%
  • 3.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.84%
  • 2.21%
  • 22.65%
  • FII
  • DII
  • Others
  • 4.37%
  • 0.07%
  • 6.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.29
  • 7.14
  • 5.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.52
  • 14.49
  • 7.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.08
  • 16.36
  • 19.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.86
  • 18.33
  • 15.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.75
  • 0.62
  • 0.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.60
  • 11.73
  • 10.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
1,238.00
1,211.20
2.21%
1,151.82
989.29
16.43%
1,025.00
828.27
23.75%
1,676.54
898.16
86.66%
Expenses
1,078.82
1,053.99
2.36%
1,005.67
879.22
14.38%
857.32
752.41
13.94%
1,487.11
817.96
81.81%
EBITDA
159.18
157.21
1.25%
146.15
110.07
32.78%
167.68
75.86
121.04%
189.43
80.20
136.20%
EBIDTM
12.86%
12.98%
12.69%
11.13%
16.36%
9.16%
11.30%
8.93%
Other Income
10.44
10.42
0.19%
14.69
10.92
34.52%
9.18
6.04
51.99%
1.47
3.92
-62.50%
Interest
2.03
1.06
91.51%
1.32
1.17
12.82%
0.58
1.44
-59.72%
2.10
2.30
-8.70%
Depreciation
24.88
25.60
-2.81%
23.58
26.76
-11.88%
25.77
27.29
-5.57%
23.60
24.77
-4.72%
PBT
142.71
140.97
1.23%
135.94
93.06
46.08%
150.51
53.17
183.07%
165.20
57.05
189.57%
Tax
37.58
31.45
19.49%
32.77
20.26
61.75%
36.68
15.84
131.57%
46.78
2.60
1,699.23%
PAT
105.13
109.52
-4.01%
103.17
72.80
41.72%
113.83
37.33
204.93%
118.42
54.45
117.48%
PATM
8.49%
9.04%
8.96%
7.36%
11.11%
4.51%
7.06%
6.06%
EPS
4.58
4.78
-4.18%
4.50
1.59
183.02%
4.96
1.63
204.29%
5.16
1.19
333.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
5,091.36
4,705.30
3,816.59
2,736.48
2,531.30
3,091.81
3,015.63
2,121.98
1,953.43
1,429.97
1,620.72
Net Sales Growth
29.65%
23.29%
39.47%
8.11%
-18.13%
2.53%
42.11%
8.63%
36.61%
-11.77%
 
Cost Of Goods Sold
3,634.11
3,443.35
2,954.74
2,094.41
1,923.01
2,416.10
2,437.71
1,680.81
1,510.86
1,078.01
1,269.89
Gross Profit
1,457.25
1,261.95
861.85
642.07
608.29
675.71
577.92
441.17
442.57
351.96
350.83
GP Margin
28.62%
26.82%
22.58%
23.46%
24.03%
21.85%
19.16%
20.79%
22.66%
24.61%
21.65%
Total Expenditure
4,428.92
4,172.73
3,534.89
2,552.79
2,368.18
2,901.55
2,826.96
2,015.95
1,813.74
1,318.85
1,533.37
Power & Fuel Cost
-
206.06
188.06
127.42
130.95
135.67
108.95
95.83
91.36
68.61
75.38
% Of Sales
-
4.38%
4.93%
4.66%
5.17%
4.39%
3.61%
4.52%
4.68%
4.80%
4.65%
Employee Cost
-
79.81
82.56
68.20
68.67
60.00
48.63
40.74
38.74
31.68
27.89
% Of Sales
-
1.70%
2.16%
2.49%
2.71%
1.94%
1.61%
1.92%
1.98%
2.22%
1.72%
Manufacturing Exp.
-
141.71
142.49
132.16
129.61
128.93
107.88
83.33
74.68
71.48
78.06
% Of Sales
-
3.01%
3.73%
4.83%
5.12%
4.17%
3.58%
3.93%
3.82%
5.00%
4.82%
General & Admin Exp.
-
58.52
27.97
24.04
17.12
22.98
27.48
14.79
20.20
20.77
16.26
% Of Sales
-
1.24%
0.73%
0.88%
0.68%
0.74%
0.91%
0.70%
1.03%
1.45%
1.00%
Selling & Distn. Exp.
-
197.18
93.90
74.10
71.10
88.61
67.37
69.02
55.81
47.84
65.61
% Of Sales
-
4.19%
2.46%
2.71%
2.81%
2.87%
2.23%
3.25%
2.86%
3.35%
4.05%
Miscellaneous Exp.
-
46.10
45.17
32.46
27.72
49.26
28.94
31.43
22.09
0.46
65.61
% Of Sales
-
0.98%
1.18%
1.19%
1.10%
1.59%
0.96%
1.48%
1.13%
0.03%
0.02%
EBITDA
662.44
532.57
281.70
183.69
163.12
190.26
188.67
106.03
139.69
111.12
87.35
EBITDA Margin
13.01%
11.32%
7.38%
6.71%
6.44%
6.15%
6.26%
5.00%
7.15%
7.77%
5.39%
Other Income
35.78
28.85
9.79
14.12
10.53
14.52
14.85
5.48
20.37
18.87
11.73
Interest
6.03
5.77
9.36
9.91
15.00
20.65
21.73
20.94
12.62
11.31
17.17
Depreciation
97.83
103.25
100.78
65.13
60.97
47.41
36.68
29.86
29.23
27.91
36.36
PBT
594.36
452.40
181.35
122.77
97.68
136.72
145.11
60.71
118.21
90.77
45.55
Tax
153.81
114.33
35.51
19.12
13.59
25.31
32.29
10.80
25.02
30.05
21.30
Tax Rate
25.88%
25.27%
19.58%
15.57%
13.91%
18.51%
22.25%
17.79%
21.17%
33.11%
46.76%
PAT
440.55
338.07
145.84
103.65
84.09
111.41
112.82
49.91
93.19
60.72
24.25
PAT before Minority Interest
440.55
338.07
145.84
103.65
84.09
111.41
112.82
49.91
93.19
60.72
24.25
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
8.65%
7.18%
3.82%
3.79%
3.32%
3.60%
3.74%
2.35%
4.77%
4.25%
1.50%
PAT Growth
60.73%
131.81%
40.70%
23.26%
-24.52%
-1.25%
126.05%
-46.44%
53.47%
150.39%
 
EPS
19.21
14.74
6.36
4.52
3.67
4.86
4.92
2.18
4.06
2.65
1.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,656.64
1,326.46
916.39
827.27
756.34
655.93
556.17
507.40
422.16
303.97
Share Capital
22.93
22.93
27.67
27.67
27.67
27.67
27.67
27.67
27.67
27.67
Total Reserves
1,633.71
1,303.53
888.72
799.60
728.67
628.26
528.50
479.73
394.49
276.30
Non-Current Liabilities
66.08
59.81
81.82
83.61
53.73
59.03
52.61
56.88
230.18
134.54
Secured Loans
0.00
0.00
21.72
24.91
0.00
0.00
2.61
3.85
179.09
90.62
Unsecured Loans
2.12
1.44
0.00
0.00
0.00
0.00
0.00
0.00
0.85
0.77
Long Term Provisions
6.62
6.52
4.39
3.62
1.74
0.68
0.68
3.82
0.00
0.00
Current Liabilities
439.77
350.09
422.93
373.50
501.48
487.68
530.82
430.57
119.62
198.54
Trade Payables
167.65
134.81
83.35
62.87
67.15
269.17
137.89
170.67
83.19
96.35
Other Current Liabilities
109.03
45.86
34.61
27.93
26.66
30.27
34.47
25.63
29.63
91.57
Short Term Borrowings
150.61
145.60
299.55
278.16
401.47
183.16
356.33
222.61
0.00
0.00
Short Term Provisions
12.48
23.82
5.42
4.54
6.20
5.08
2.13
11.66
6.80
10.62
Total Liabilities
2,162.49
1,736.36
1,421.14
1,284.38
1,311.55
1,202.64
1,139.60
994.85
771.96
637.05
Net Block
730.88
787.20
562.32
542.86
479.41
458.02
288.97
298.66
297.13
243.49
Gross Block
1,156.86
1,133.40
1,037.81
960.25
851.28
786.69
581.38
561.50
538.32
467.60
Accumulated Depreciation
425.98
346.20
475.49
417.39
371.87
328.67
292.41
262.84
241.19
224.11
Non Current Assets
898.09
838.23
740.10
683.48
623.06
567.45
529.23
411.94
346.11
280.36
Capital Work in Progress
106.31
12.19
100.57
62.94
63.58
37.90
169.06
45.22
13.99
5.33
Non Current Investment
23.64
17.53
41.16
42.49
41.68
44.38
43.98
43.21
34.99
31.54
Long Term Loans & Adv.
33.55
18.51
35.97
34.95
38.02
26.48
23.16
19.92
0.00
0.00
Other Non Current Assets
3.71
2.80
0.08
0.24
0.37
0.45
4.06
4.93
0.00
0.00
Current Assets
1,264.40
898.13
681.04
600.90
688.49
635.19
610.37
582.91
425.85
356.69
Current Investments
155.98
4.60
31.36
10.00
0.00
0.00
0.03
34.55
5.27
0.00
Inventories
723.41
598.71
430.75
443.69
497.29
457.12
371.10
364.62
260.96
199.38
Sundry Debtors
225.38
154.24
173.71
108.07
149.61
108.85
173.21
115.00
74.38
62.91
Cash & Bank
98.27
101.36
8.32
6.95
7.08
33.10
23.25
17.95
28.73
26.92
Other Current Assets
61.36
21.47
8.06
3.70
34.51
36.12
42.78
50.79
56.51
67.48
Short Term Loans & Adv.
43.10
17.75
28.84
28.49
29.84
27.60
37.26
42.63
48.33
61.77
Net Current Assets
824.63
548.04
258.11
227.40
187.01
147.51
79.55
152.34
306.23
158.15
Total Assets
2,162.49
1,736.36
1,421.14
1,284.38
1,311.55
1,202.64
1,139.60
994.85
771.96
637.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
298.20
240.93
135.16
253.42
-119.95
294.05
-3.83
59.42
16.86
344.29
PBT
452.40
181.35
122.77
97.68
136.72
145.11
60.71
114.02
81.60
45.45
Adjustment
93.99
108.58
65.18
70.30
56.37
50.30
50.88
36.93
32.68
46.07
Changes in Working Capital
-131.10
-12.83
-34.30
103.09
-281.46
124.72
-92.00
-64.32
-76.87
294.86
Cash after chg. in Working capital
415.29
277.10
153.65
271.07
-88.37
320.13
19.59
86.63
37.41
386.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-117.09
-36.17
-18.49
-17.65
-31.58
-26.08
-23.42
-27.21
-20.55
-42.09
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
-301.55
-59.50
-130.09
-129.52
-73.30
-79.34
-94.95
-93.69
-79.91
-12.56
Net Fixed Assets
-117.44
-415.58
293.11
-108.84
-89.76
-74.25
-143.71
-54.40
-79.40
-17.27
Net Investments
-169.47
55.04
-24.73
-10.72
2.88
-0.25
33.95
-37.50
-8.90
-5.33
Others
-14.64
301.04
-398.47
-9.96
13.58
-4.84
14.81
-1.79
8.39
10.04
Cash from Financing Activity
0.72
-97.24
-2.70
-124.18
187.34
-208.56
96.43
37.37
64.85
-447.50
Net Cash Inflow / Outflow
-2.63
84.19
2.37
-0.28
-5.91
6.15
-2.35
3.10
1.80
-115.77
Opening Cash & Equivalents
94.15
9.96
5.69
5.97
5.97
5.73
8.08
4.98
26.92
142.23
Closing Cash & Equivalent
91.52
94.15
8.06
5.69
5.97
11.88
5.73
8.08
28.72
26.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
72.25
57.85
33.12
29.90
27.33
23.71
20.10
18.34
15.26
10.99
ROA
17.34%
9.24%
7.66%
6.48%
8.86%
9.63%
4.68%
10.55%
8.62%
2.87%
ROE
22.67%
13.00%
11.89%
10.62%
15.78%
18.62%
9.39%
20.05%
16.72%
7.32%
ROCE
27.91%
14.03%
11.14%
9.82%
15.76%
19.00%
9.86%
19.50%
20.47%
9.88%
Fixed Asset Turnover
4.11
3.52
2.78
2.83
3.82
4.44
3.74
3.58
2.86
3.55
Receivable days
14.72
15.68
18.52
18.32
15.07
16.95
24.61
17.57
17.42
17.33
Inventory Days
51.28
49.23
57.48
66.88
55.65
49.77
62.82
58.05
58.41
73.97
Payable days
16.03
11.07
10.38
10.28
20.65
26.25
28.37
24.01
24.70
22.31
Cash Conversion Cycle
49.97
53.83
65.62
74.92
50.07
40.47
59.05
51.62
51.13
68.99
Total Debt/Equity
0.09
0.11
0.36
0.37
0.53
0.28
0.65
0.46
0.43
0.30
Interest Cover
79.41
20.38
13.39
7.51
7.62
7.68
3.90
10.37
9.03
3.65

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.