Nifty
Sensex
:
:
15800.60
52695.94
22.15 (0.14%)
42.87 (0.08%)

Solvent Extraction

Rating :
65/99

BSE: 524226 | NSE: GAEL

191.55
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  186.00
  •  194.45
  •  185.00
  •  184.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1226680
  •  2346.16
  •  195.00
  •  81.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,406.68
  • 13.03
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,452.36
  • 0.31%
  • 2.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.84%
  • 1.90%
  • 24.18%
  • FII
  • DII
  • Others
  • 3.68%
  • 0.07%
  • 6.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.80
  • 5.22
  • -3.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.15
  • 11.62
  • -0.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 15.74
  • -2.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.66
  • 11.27
  • 11.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.77
  • 1.77
  • 1.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.43
  • 7.60
  • 6.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,676.54
898.16
86.66%
1,211.20
998.63
21.29%
989.29
908.36
8.91%
0.00
0.00
0
Expenses
1,487.11
817.96
81.81%
1,053.99
898.07
17.36%
879.22
863.38
1.83%
0.00
0.00
0
EBITDA
189.43
80.20
136.20%
157.21
100.56
56.33%
110.07
44.98
144.71%
0.00
0.00
0
EBIDTM
11.30%
8.93%
12.98%
10.07%
11.13%
4.95%
0.00%
0.00%
Other Income
1.47
3.92
-62.50%
10.42
2.37
339.66%
10.92
0.82
1,231.71%
0.00
0.00
0
Interest
2.10
2.30
-8.70%
1.06
1.78
-40.45%
1.17
2.92
-59.93%
0.00
0.00
0
Depreciation
23.60
24.77
-4.72%
25.60
25.36
0.95%
26.76
25.55
4.74%
0.00
0.00
0
PBT
165.20
57.05
189.57%
140.97
75.79
86.00%
93.06
17.33
436.99%
0.00
0.00
0
Tax
46.78
2.60
1,699.23%
31.45
21.63
45.40%
20.26
2.78
628.78%
0.00
0.00
0
PAT
118.42
54.45
117.48%
109.52
54.16
102.22%
72.80
14.55
400.34%
0.00
0.00
0
PATM
7.06%
6.06%
9.04%
5.42%
7.36%
1.60%
0.00%
0.00%
EPS
5.16
1.19
333.61%
4.78
1.18
305.08%
1.59
0.32
396.88%
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
-
2,736.48
2,531.30
3,091.81
3,015.63
2,121.98
1,953.43
1,429.97
1,620.72
1,848.62
1,416.73
Net Sales Growth
-
8.11%
-18.13%
2.53%
42.11%
8.63%
36.61%
-11.77%
-12.33%
30.48%
 
Cost Of Goods Sold
-
2,094.41
1,923.01
2,416.10
2,437.71
1,680.81
1,510.86
1,078.01
1,269.89
1,421.73
1,110.22
Gross Profit
-
642.07
608.29
675.71
577.92
441.17
442.57
351.96
350.83
426.89
306.51
GP Margin
-
23.46%
24.03%
21.85%
19.16%
20.79%
22.66%
24.61%
21.65%
23.09%
21.64%
Total Expenditure
-
2,552.79
2,368.18
2,901.55
2,826.96
2,015.95
1,813.74
1,318.85
1,533.37
1,693.85
1,315.61
Power & Fuel Cost
-
127.42
130.95
135.67
108.95
95.83
91.36
68.61
75.38
72.83
63.87
% Of Sales
-
4.66%
5.17%
4.39%
3.61%
4.52%
4.68%
4.80%
4.65%
3.94%
4.51%
Employee Cost
-
68.20
68.67
60.00
48.63
40.74
38.74
31.68
27.89
22.57
21.54
% Of Sales
-
2.49%
2.71%
1.94%
1.61%
1.92%
1.98%
2.22%
1.72%
1.22%
1.52%
Manufacturing Exp.
-
132.16
129.61
128.93
107.88
83.33
74.68
71.48
78.06
55.54
32.91
% Of Sales
-
4.83%
5.12%
4.17%
3.58%
3.93%
3.82%
5.00%
4.82%
3.00%
2.32%
General & Admin Exp.
-
24.04
17.12
22.98
27.48
14.79
20.20
20.77
16.26
20.40
10.79
% Of Sales
-
0.88%
0.68%
0.74%
0.91%
0.70%
1.03%
1.45%
1.00%
1.10%
0.76%
Selling & Distn. Exp.
-
74.10
71.10
88.61
67.37
69.02
55.81
47.84
65.61
94.93
76.23
% Of Sales
-
2.71%
2.81%
2.87%
2.23%
3.25%
2.86%
3.35%
4.05%
5.14%
5.38%
Miscellaneous Exp.
-
32.46
27.72
49.26
28.94
31.43
22.09
0.46
0.28
5.85
76.23
% Of Sales
-
1.19%
1.10%
1.59%
0.96%
1.48%
1.13%
0.03%
0.02%
0.32%
0.00%
EBITDA
-
183.69
163.12
190.26
188.67
106.03
139.69
111.12
87.35
154.77
101.12
EBITDA Margin
-
6.71%
6.44%
6.15%
6.26%
5.00%
7.15%
7.77%
5.39%
8.37%
7.14%
Other Income
-
14.12
10.53
14.52
14.85
5.48
20.37
18.87
11.73
12.52
3.13
Interest
-
9.91
15.00
20.65
21.73
20.94
12.62
11.31
17.17
25.67
9.30
Depreciation
-
65.13
60.97
47.41
36.68
29.86
29.23
27.91
36.36
31.46
25.10
PBT
-
122.77
97.68
136.72
145.11
60.71
118.21
90.77
45.55
110.16
69.85
Tax
-
19.12
13.59
25.31
32.29
10.80
25.02
30.05
21.30
38.26
23.07
Tax Rate
-
15.57%
13.91%
18.51%
22.25%
17.79%
21.17%
33.11%
46.76%
34.88%
33.03%
PAT
-
103.65
84.09
111.41
112.82
49.91
93.19
60.72
24.25
71.44
46.78
PAT before Minority Interest
-
103.65
84.09
111.41
112.82
49.91
93.19
60.72
24.25
71.44
46.78
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.79%
3.32%
3.60%
3.74%
2.35%
4.77%
4.25%
1.50%
3.86%
3.30%
PAT Growth
-
23.26%
-24.52%
-1.25%
126.05%
-46.44%
53.47%
150.39%
-66.06%
52.71%
 
EPS
-
4.52
3.67
4.86
4.92
2.18
4.06
2.65
1.06
3.12
2.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
916.39
827.27
756.34
655.93
556.17
507.40
422.16
303.97
358.58
303.66
Share Capital
27.67
27.67
27.67
27.67
27.67
27.67
27.67
27.67
27.67
27.86
Total Reserves
888.72
799.60
728.67
628.26
528.50
479.73
394.49
276.30
330.91
275.80
Non-Current Liabilities
81.82
83.61
53.73
59.03
52.61
56.88
230.18
134.54
563.67
233.46
Secured Loans
21.72
24.91
0.00
0.00
2.61
3.85
179.09
90.62
513.95
182.99
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.85
0.77
1.15
0.79
Long Term Provisions
4.39
3.62
1.74
0.68
0.68
3.82
0.00
0.00
0.00
0.00
Current Liabilities
422.93
373.50
501.48
487.68
530.82
430.57
119.62
198.54
130.74
44.19
Trade Payables
83.35
62.87
67.15
269.17
137.89
170.67
83.19
96.35
83.63
17.85
Other Current Liabilities
34.61
27.93
26.66
30.27
34.47
25.63
29.63
91.57
21.47
17.40
Short Term Borrowings
299.55
278.16
401.47
183.16
356.33
222.61
0.00
0.00
0.00
0.00
Short Term Provisions
5.42
4.54
6.20
5.08
2.13
11.66
6.80
10.62
25.64
8.94
Total Liabilities
1,421.14
1,284.38
1,311.55
1,202.64
1,139.60
994.85
771.96
637.05
1,052.99
581.31
Net Block
562.32
542.86
479.41
458.02
288.97
298.66
297.13
243.49
261.89
234.85
Gross Block
1,037.81
960.25
851.28
786.69
581.38
561.50
538.32
467.60
450.15
392.04
Accumulated Depreciation
475.49
417.39
371.87
328.67
292.41
262.84
241.19
224.11
188.26
157.19
Non Current Assets
740.10
683.48
623.06
567.45
529.23
411.94
346.11
280.36
293.23
270.90
Capital Work in Progress
100.57
62.94
63.58
37.90
169.06
45.22
13.99
5.33
5.48
27.47
Non Current Investment
41.16
42.49
41.68
44.38
43.98
43.21
34.99
31.54
25.86
8.58
Long Term Loans & Adv.
35.97
34.95
38.02
26.48
23.16
19.92
0.00
0.00
0.00
0.00
Other Non Current Assets
0.08
0.24
0.37
0.45
4.06
4.93
0.00
0.00
0.00
0.00
Current Assets
681.04
600.90
688.49
635.19
610.37
582.91
425.85
356.69
759.76
310.41
Current Investments
31.36
10.00
0.00
0.00
0.03
34.55
5.27
0.00
0.00
0.00
Inventories
430.75
443.69
497.29
457.12
371.10
364.62
260.96
199.38
461.28
217.07
Sundry Debtors
173.71
108.07
149.61
108.85
173.21
115.00
74.38
62.91
91.85
67.21
Cash & Bank
8.32
6.95
7.08
33.10
23.25
17.95
28.73
26.92
142.23
15.76
Other Current Assets
36.90
3.70
4.67
8.52
42.78
50.79
56.51
67.48
64.40
10.37
Short Term Loans & Adv.
28.84
28.49
29.84
27.60
37.26
42.63
48.33
61.77
57.63
9.96
Net Current Assets
258.11
227.40
187.01
147.51
79.55
152.34
306.23
158.15
629.02
266.22
Total Assets
1,421.14
1,284.38
1,311.55
1,202.64
1,139.60
994.85
771.96
637.05
1,052.99
581.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
135.16
253.42
-119.95
294.05
-3.83
59.42
16.86
344.29
-115.52
122.56
PBT
122.77
97.68
136.72
145.11
60.71
114.02
81.60
45.45
109.70
69.85
Adjustment
65.18
70.30
56.37
50.30
50.88
36.93
32.68
46.07
45.33
32.97
Changes in Working Capital
-34.30
103.09
-281.46
124.72
-92.00
-64.32
-76.87
294.86
-247.75
28.74
Cash after chg. in Working capital
153.65
271.07
-88.37
320.13
19.59
86.63
37.41
386.38
-92.72
131.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.49
-17.65
-31.58
-26.08
-23.42
-27.21
-20.55
-42.09
-22.80
-9.00
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
-130.09
-129.52
-73.30
-79.34
-94.95
-93.69
-79.91
-12.56
-49.66
-64.87
Net Fixed Assets
293.11
-108.84
-89.76
-74.25
-143.71
-54.40
-79.40
-17.27
-36.12
-63.61
Net Investments
-24.73
-10.72
2.88
-0.25
33.95
-37.50
-8.90
-5.33
-17.39
-2.31
Others
-398.47
-9.96
13.58
-4.84
14.81
-1.79
8.39
10.04
3.85
1.05
Cash from Financing Activity
-2.70
-124.18
187.34
-208.56
96.43
37.37
64.85
-447.50
291.70
-47.45
Net Cash Inflow / Outflow
2.37
-0.28
-5.91
6.15
-2.35
3.10
1.80
-115.77
126.52
10.24
Opening Cash & Equivalents
5.69
5.97
5.97
5.73
8.08
4.98
26.92
142.23
15.76
5.53
Closing Cash & Equivalent
8.06
5.69
5.97
11.88
5.73
8.08
28.72
26.91
142.23
15.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
33.12
29.90
27.33
23.71
20.10
18.34
15.26
10.99
12.96
10.90
ROA
7.66%
6.48%
8.86%
9.63%
4.68%
10.55%
8.62%
2.87%
8.74%
8.41%
ROE
11.89%
10.62%
15.78%
18.62%
9.39%
20.05%
16.72%
7.32%
21.58%
16.52%
ROCE
11.14%
9.82%
15.76%
19.00%
9.86%
19.50%
20.47%
9.88%
19.89%
16.45%
Fixed Asset Turnover
2.78
2.83
3.82
4.44
3.74
3.58
2.86
3.55
4.42
3.82
Receivable days
18.52
18.32
15.07
16.95
24.61
17.57
17.42
17.33
15.60
17.51
Inventory Days
57.48
66.88
55.65
49.77
62.82
58.05
58.41
73.97
66.51
56.76
Payable days
10.38
10.28
20.65
26.25
28.37
24.01
24.70
22.31
10.50
3.60
Cash Conversion Cycle
65.62
74.92
50.07
40.47
59.05
51.62
51.13
68.99
71.60
70.67
Total Debt/Equity
0.36
0.37
0.53
0.28
0.65
0.46
0.43
0.30
1.44
0.61
Interest Cover
13.39
7.51
7.62
7.68
3.90
10.37
9.03
3.65
5.27
8.51

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.