Nifty
Sensex
:
:
17525.10
58853.07
127.60 (0.73%)
465.14 (0.80%)

Solvent Extraction

Rating :
72/99

BSE: 524226 | NSE: GAEL

296.15
05-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 297.70
  • 301.10
  • 294.50
  • 296.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  160053
  •  476.30
  •  394.15
  •  150.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,775.71
  • 14.25
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,026.10
  • 0.22%
  • 3.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.84%
  • 1.91%
  • 22.24%
  • FII
  • DII
  • Others
  • 4.95%
  • 0.14%
  • 6.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.47
  • 6.78
  • 6.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.80
  • 16.71
  • 19.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.47
  • 21.46
  • 48.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.31
  • 18.30
  • 14.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 0.69
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.73
  • 11.73
  • 10.46

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
1,255.49
1,676.54
-25.11%
1,238.00
1,211.20
2.21%
1,151.82
989.29
16.43%
1,025.00
828.27
23.75%
Expenses
1,041.39
1,487.11
-29.97%
1,078.82
1,053.99
2.36%
1,005.67
879.22
14.38%
857.32
752.41
13.94%
EBITDA
214.10
189.43
13.02%
159.18
157.21
1.25%
146.15
110.07
32.78%
167.68
75.86
121.04%
EBIDTM
17.05%
11.30%
12.86%
12.98%
12.69%
11.13%
16.36%
9.16%
Other Income
19.75
1.47
1,243.54%
10.44
10.42
0.19%
14.69
10.92
34.52%
9.18
6.04
51.99%
Interest
1.75
2.10
-16.67%
2.03
1.06
91.51%
1.32
1.17
12.82%
0.58
1.44
-59.72%
Depreciation
23.09
23.60
-2.16%
24.88
25.60
-2.81%
23.58
26.76
-11.88%
25.77
27.29
-5.57%
PBT
209.01
165.20
26.52%
142.71
140.97
1.23%
135.94
93.06
46.08%
150.51
53.17
183.07%
Tax
55.70
46.78
19.07%
37.58
31.45
19.49%
32.77
20.26
61.75%
36.68
15.84
131.57%
PAT
153.31
118.42
29.46%
105.13
109.52
-4.01%
103.17
72.80
41.72%
113.83
37.33
204.93%
PATM
12.21%
7.06%
8.49%
9.04%
8.96%
7.36%
11.11%
4.51%
EPS
6.69
5.16
29.65%
4.58
4.78
-4.18%
4.50
1.59
183.02%
4.96
1.63
204.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
4,670.31
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
Net Sales Growth
-
-0.74%
23.29%
39.47%
8.11%
-18.13%
2.53%
42.11%
8.63%
36.61%
 
Cost Of Goods Sold
-
3,186.91
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
Gross Profit
-
1,483.40
1,261.95
861.85
642.07
608.29
675.71
577.92
441.17
442.57
351.96
GP Margin
-
31.76%
26.82%
22.58%
23.46%
24.03%
21.85%
19.16%
20.79%
22.66%
24.61%
Total Expenditure
-
3,983.19
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
Power & Fuel Cost
-
278.61
206.06
188.06
127.42
130.95
135.67
108.95
95.83
91.36
68.61
% Of Sales
-
5.97%
4.38%
4.93%
4.66%
5.17%
4.39%
3.61%
4.52%
4.68%
4.80%
Employee Cost
-
80.54
79.81
82.56
68.20
68.67
60.00
48.63
40.74
38.74
31.68
% Of Sales
-
1.72%
1.70%
2.16%
2.49%
2.71%
1.94%
1.61%
1.92%
1.98%
2.22%
Manufacturing Exp.
-
137.23
141.71
142.49
132.16
129.61
128.93
107.88
83.33
74.68
71.48
% Of Sales
-
2.94%
3.01%
3.73%
4.83%
5.12%
4.17%
3.58%
3.93%
3.82%
5.00%
General & Admin Exp.
-
79.68
58.52
27.97
24.04
17.12
22.98
27.48
14.79
20.20
20.77
% Of Sales
-
1.71%
1.24%
0.73%
0.88%
0.68%
0.74%
0.91%
0.70%
1.03%
1.45%
Selling & Distn. Exp.
-
194.82
197.18
93.90
74.10
71.10
88.61
67.37
69.02
55.81
47.84
% Of Sales
-
4.17%
4.19%
2.46%
2.71%
2.81%
2.87%
2.23%
3.25%
2.86%
3.35%
Miscellaneous Exp.
-
25.40
46.10
45.17
32.46
27.72
49.26
28.94
31.43
22.09
47.84
% Of Sales
-
0.54%
0.98%
1.18%
1.19%
1.10%
1.59%
0.96%
1.48%
1.13%
0.03%
EBITDA
-
687.12
532.57
281.70
183.69
163.12
190.26
188.67
106.03
139.69
111.12
EBITDA Margin
-
14.71%
11.32%
7.38%
6.71%
6.44%
6.15%
6.26%
5.00%
7.15%
7.77%
Other Income
-
54.06
28.85
9.79
14.12
10.53
14.52
14.85
5.48
20.37
18.87
Interest
-
5.68
5.77
9.36
9.91
15.00
20.65
21.73
20.94
12.62
11.31
Depreciation
-
97.33
103.25
100.78
65.13
60.97
47.41
36.68
29.86
29.23
27.91
PBT
-
638.17
452.40
181.35
122.77
97.68
136.72
145.11
60.71
118.21
90.77
Tax
-
162.73
114.33
35.51
19.12
13.59
25.31
32.29
10.80
25.02
30.05
Tax Rate
-
25.50%
25.27%
19.58%
15.57%
13.91%
18.51%
22.25%
17.79%
21.17%
33.11%
PAT
-
475.44
338.07
145.84
103.65
84.09
111.41
112.82
49.91
93.19
60.72
PAT before Minority Interest
-
475.44
338.07
145.84
103.65
84.09
111.41
112.82
49.91
93.19
60.72
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
10.18%
7.18%
3.82%
3.79%
3.32%
3.60%
3.74%
2.35%
4.77%
4.25%
PAT Growth
-
40.63%
131.81%
40.70%
23.26%
-24.52%
-1.25%
126.05%
-46.44%
53.47%
 
EPS
-
20.73
14.74
6.36
4.52
3.67
4.86
4.92
2.18
4.06
2.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,118.33
1,656.64
1,326.46
916.39
827.27
756.34
655.93
556.17
507.40
422.16
Share Capital
22.93
22.93
22.93
27.67
27.67
27.67
27.67
27.67
27.67
27.67
Total Reserves
2,095.40
1,633.71
1,303.53
888.72
799.60
728.67
628.26
528.50
479.73
394.49
Non-Current Liabilities
73.37
66.08
59.81
81.82
83.61
53.73
59.03
52.61
56.88
230.18
Secured Loans
0.00
0.00
0.00
21.72
24.91
0.00
0.00
2.61
3.85
179.09
Unsecured Loans
2.62
2.12
1.44
0.00
0.00
0.00
0.00
0.00
0.00
0.85
Long Term Provisions
6.93
6.62
6.52
4.39
3.62
1.74
0.68
0.68
3.82
0.00
Current Liabilities
560.93
440.13
350.09
422.93
373.50
501.48
487.68
530.82
430.57
119.62
Trade Payables
185.18
167.65
134.81
83.35
62.87
67.15
269.17
137.89
170.67
83.19
Other Current Liabilities
100.73
109.03
45.86
34.61
27.93
26.66
30.27
34.47
25.63
29.63
Short Term Borrowings
266.19
150.61
145.60
299.55
278.16
401.47
183.16
356.33
222.61
0.00
Short Term Provisions
8.83
12.84
23.82
5.42
4.54
6.20
5.08
2.13
11.66
6.80
Total Liabilities
2,752.63
2,162.85
1,736.36
1,421.14
1,284.38
1,311.55
1,202.64
1,139.60
994.85
771.96
Net Block
771.13
730.88
787.20
562.32
542.86
479.41
458.02
288.97
298.66
297.13
Gross Block
1,287.71
1,156.86
1,133.40
1,037.81
960.25
851.28
786.69
581.38
561.50
538.32
Accumulated Depreciation
516.58
425.98
346.20
475.49
417.39
371.87
328.67
292.41
262.84
241.19
Non Current Assets
1,114.38
898.59
838.23
740.10
683.48
623.06
567.45
529.23
411.94
346.11
Capital Work in Progress
245.97
106.31
12.19
100.57
62.94
63.58
37.90
169.06
45.22
13.99
Non Current Investment
51.61
23.64
17.53
41.16
42.49
41.68
44.38
43.98
43.21
34.99
Long Term Loans & Adv.
42.65
34.05
18.51
35.97
34.95
38.02
26.48
23.16
19.92
0.00
Other Non Current Assets
3.02
3.71
2.80
0.08
0.24
0.37
0.45
4.06
4.93
0.00
Current Assets
1,638.25
1,264.26
898.13
681.04
600.90
688.49
635.19
610.37
582.91
425.85
Current Investments
662.10
155.98
4.60
31.36
10.00
0.00
0.00
0.03
34.55
5.27
Inventories
666.16
723.41
598.71
430.75
443.69
497.29
457.12
371.10
364.62
260.96
Sundry Debtors
224.41
225.38
154.24
173.71
108.07
149.61
108.85
173.21
115.00
74.38
Cash & Bank
18.42
98.27
101.36
8.32
6.95
7.08
33.10
23.25
17.95
28.73
Other Current Assets
67.16
16.80
21.47
8.06
32.19
34.51
36.12
42.78
50.79
56.51
Short Term Loans & Adv.
36.53
44.42
17.75
28.84
28.49
29.84
27.60
37.26
42.63
48.33
Net Current Assets
1,077.32
824.13
548.04
258.11
227.40
187.01
147.51
79.55
152.34
306.23
Total Assets
2,752.63
2,162.85
1,736.36
1,421.14
1,284.38
1,311.55
1,202.64
1,139.60
994.85
771.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
595.82
297.18
240.93
135.16
253.42
-119.95
294.05
-3.83
59.42
16.86
PBT
638.17
452.40
181.35
122.77
97.68
136.72
145.11
60.71
114.02
81.60
Adjustment
56.69
92.97
108.58
65.18
70.30
56.37
50.30
50.88
36.93
32.68
Changes in Working Capital
65.16
-131.10
-12.83
-34.30
103.09
-281.46
124.72
-92.00
-64.32
-76.87
Cash after chg. in Working capital
760.02
414.27
277.10
153.65
271.07
-88.37
320.13
19.59
86.63
37.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-164.20
-117.09
-36.17
-18.49
-17.65
-31.58
-26.08
-23.42
-27.21
-20.55
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
-776.57
-301.55
-59.50
-130.09
-129.52
-73.30
-79.34
-94.95
-93.69
-79.91
Net Fixed Assets
-270.51
-117.44
-415.58
293.11
-108.84
-89.76
-74.25
-143.71
-54.40
-79.40
Net Investments
-534.09
-169.47
55.04
-24.73
-10.72
2.88
-0.25
33.95
-37.50
-8.90
Others
28.03
-14.64
301.04
-398.47
-9.96
13.58
-4.84
14.81
-1.79
8.39
Cash from Financing Activity
99.82
1.75
-97.24
-2.70
-124.18
187.34
-208.56
96.43
37.37
64.85
Net Cash Inflow / Outflow
-80.93
-2.62
84.19
2.37
-0.28
-5.91
6.15
-2.35
3.10
1.80
Opening Cash & Equivalents
91.52
94.14
9.96
5.69
5.97
5.97
5.73
8.08
4.98
26.92
Closing Cash & Equivalent
10.59
91.52
94.15
8.06
5.69
5.97
11.88
5.73
8.08
28.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
92.38
72.25
57.85
33.12
29.90
27.33
23.71
20.10
18.34
15.26
ROA
19.34%
17.34%
9.24%
7.66%
6.48%
8.86%
9.63%
4.68%
10.55%
8.62%
ROE
25.19%
22.67%
13.00%
11.89%
10.62%
15.78%
18.62%
9.39%
20.05%
16.72%
ROCE
30.69%
27.91%
14.03%
11.14%
9.82%
15.76%
19.00%
9.86%
19.50%
20.47%
Fixed Asset Turnover
3.83
4.11
3.52
2.78
2.83
3.82
4.44
3.74
3.58
2.86
Receivable days
17.53
14.71
15.68
18.52
18.32
15.07
16.95
24.61
17.57
17.42
Inventory Days
54.16
51.24
49.23
57.48
66.88
55.65
49.77
62.82
58.05
58.41
Payable days
20.20
16.03
11.07
10.38
10.28
20.65
26.25
28.37
24.01
24.70
Cash Conversion Cycle
51.49
49.92
53.83
65.62
74.92
50.07
40.47
59.05
51.62
51.13
Total Debt/Equity
0.13
0.09
0.11
0.36
0.37
0.53
0.28
0.65
0.46
0.43
Interest Cover
113.35
79.41
20.38
13.39
7.51
7.62
7.68
3.90
10.37
9.03

News Update:


  • Guj. Ambuja Exports - Quarterly Results
    28th May 2022, 16:57 PM

    Read More

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.