Nifty
Sensex
:
:
24383.60
78094.64
66.45 (0.27%)
166.49 (0.21%)

Solvent Extraction

Rating :
65/99

BSE: 524226 | NSE: GAEL

172.11
31-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  172
  •  177.13
  •  170
  •  172.59
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3375847
  •  588782335.34
  •  177.92
  •  101.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,893.72
  • 25.94
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,313.59
  • 0.17%
  • 2.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.84%
  • 1.74%
  • 20.51%
  • FII
  • DII
  • Others
  • 3.02%
  • 0.21%
  • 10.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.36
  • -0.40
  • -2.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.12
  • -5.52
  • -3.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.17
  • -5.91
  • -8.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.31
  • 17.70
  • 21.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 2.36
  • 2.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.52
  • 10.89
  • 12.61

Earnings Forecasts:

(Updated: 01-08-2026)
Description
2026
2027
2028
2029
Adj EPS
67
3
-
-
P/E Ratio
2.57
57.37
-
-
Revenue
16.92
14.61
11.74
-
EBITDA
6438.9
7450.2
8383.3
-
Net Income
694.9
797.5
946.3
-
ROA
447.9
519.3
646.4
-
P/B Ratio
-
-
-
-
ROE
1.02
0.91
0.8
-
FCFF
12.8
13.18
14.48
-
FCFF Yield
57.69
168.81
439.96
-
Net Debt
0.81
2.36
6.14
-
BVPS
-
-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
1,594.22
1,291.23
23.47%
1,466.51
1,266.62
15.78%
1,484.17
1,130.88
31.24%
1,486.69
1,124.64
32.19%
Expenses
1,362.29
1,194.96
14.00%
1,271.62
1,204.34
5.59%
1,384.73
1,007.90
37.39%
1,410.84
1,014.64
39.05%
EBITDA
231.93
96.27
140.92%
194.89
62.28
212.93%
99.44
122.98
-19.14%
75.85
110.00
-31.05%
EBIDTM
14.55%
7.46%
13.29%
4.92%
6.70%
10.87%
5.10%
9.78%
Other Income
39.13
30.36
28.89%
25.26
24.92
1.36%
32.37
8.99
260.07%
19.18
19.74
-2.84%
Interest
2.46
5.47
-55.03%
7.37
6.21
18.68%
5.53
2.88
92.01%
9.14
4.26
114.55%
Depreciation
33.32
35.49
-6.11%
33.72
31.81
6.00%
33.42
31.89
4.80%
35.10
31.25
12.32%
PBT
235.28
85.67
174.64%
179.75
49.18
265.49%
88.20
97.20
-9.26%
50.79
94.23
-46.10%
Tax
58.51
20.65
183.34%
44.43
17.31
156.67%
22.28
25.84
-13.78%
12.77
24.92
-48.76%
PAT
176.77
65.02
171.87%
135.32
31.87
324.60%
65.92
71.36
-7.62%
38.02
69.31
-45.15%
PATM
11.09%
5.04%
9.23%
2.52%
4.44%
6.31%
2.56%
6.16%
EPS
3.85
1.42
171.13%
2.95
0.70
321.43%
1.44
1.56
-7.69%
0.83
1.51
-45.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
6,031.59
4,612.58
4,926.70
4,908.99
4,670.31
4,705.30
3,816.59
2,736.48
2,531.30
3,091.81
3,015.63
Net Sales Growth
25.31%
-6.38%
0.36%
5.11%
-0.74%
23.29%
39.47%
8.11%
-18.13%
2.53%
 
Cost Of Goods Sold
4,359.26
3,333.92
3,550.17
3,506.20
3,186.91
3,443.35
2,954.74
2,094.41
1,923.01
2,416.10
2,437.71
Gross Profit
1,672.33
1,278.66
1,376.53
1,402.79
1,483.40
1,261.95
861.85
642.07
608.29
675.71
577.92
GP Margin
27.73%
27.72%
27.94%
28.58%
31.76%
26.82%
22.58%
23.46%
24.03%
21.85%
19.16%
Total Expenditure
5,429.48
4,211.61
4,484.33
4,433.95
3,983.19
4,172.73
3,534.89
2,552.79
2,368.18
2,901.55
2,826.96
Power & Fuel Cost
-
305.46
355.02
372.82
278.61
206.06
188.06
127.42
130.95
135.67
108.95
% Of Sales
-
6.62%
7.21%
7.59%
5.97%
4.38%
4.93%
4.66%
5.17%
4.39%
3.61%
Employee Cost
-
97.63
95.63
78.41
80.54
79.81
82.56
68.20
68.67
60.00
48.63
% Of Sales
-
2.12%
1.94%
1.60%
1.72%
1.70%
2.16%
2.49%
2.71%
1.94%
1.61%
Manufacturing Exp.
-
173.31
160.60
159.05
137.23
141.71
142.49
132.16
129.61
128.93
107.88
% Of Sales
-
3.76%
3.26%
3.24%
2.94%
3.01%
3.73%
4.83%
5.12%
4.17%
3.58%
General & Admin Exp.
-
56.83
60.99
58.15
79.68
58.52
27.97
24.04
17.12
22.98
27.48
% Of Sales
-
1.23%
1.24%
1.18%
1.71%
1.24%
0.73%
0.88%
0.68%
0.74%
0.91%
Selling & Distn. Exp.
-
188.02
212.09
213.45
194.82
197.18
93.90
74.10
71.10
88.61
67.37
% Of Sales
-
4.08%
4.30%
4.35%
4.17%
4.19%
2.46%
2.71%
2.81%
2.87%
2.23%
Miscellaneous Exp.
-
56.44
49.83
45.87
25.40
46.10
45.17
32.46
27.72
49.26
67.37
% Of Sales
-
1.22%
1.01%
0.93%
0.54%
0.98%
1.18%
1.19%
1.10%
1.59%
0.96%
EBITDA
602.11
400.97
442.37
475.04
687.12
532.57
281.70
183.69
163.12
190.26
188.67
EBITDA Margin
9.98%
8.69%
8.98%
9.68%
14.71%
11.32%
7.38%
6.71%
6.44%
6.15%
6.26%
Other Income
115.94
82.48
144.72
74.01
54.06
28.85
9.79
14.12
10.53
14.52
14.85
Interest
24.50
16.74
18.38
13.26
5.68
5.77
9.36
9.91
15.00
20.65
21.73
Depreciation
135.56
125.77
121.14
94.66
97.33
103.25
100.78
65.13
60.97
47.41
36.68
PBT
554.02
340.94
447.57
441.13
638.17
452.40
181.35
122.77
97.68
136.72
145.11
Tax
137.99
91.69
101.70
111.03
162.73
114.33
35.51
19.12
13.59
25.31
32.29
Tax Rate
24.91%
26.89%
22.72%
25.17%
25.50%
25.27%
19.58%
15.57%
13.91%
18.51%
22.25%
PAT
416.03
249.33
345.86
330.10
475.44
338.07
145.84
103.65
84.09
111.41
112.82
PAT before Minority Interest
416.03
249.25
345.87
330.10
475.44
338.07
145.84
103.65
84.09
111.41
112.82
Minority Interest
0.00
0.08
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.90%
5.41%
7.02%
6.72%
10.18%
7.18%
3.82%
3.79%
3.32%
3.60%
3.74%
PAT Growth
75.13%
-27.91%
4.77%
-30.57%
40.63%
131.81%
40.70%
23.26%
-24.52%
-1.25%
 
EPS
9.07
5.44
7.54
7.20
10.36
7.37
3.18
2.26
1.83
2.43
2.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,002.27
2,769.02
2,433.98
2,118.33
1,656.64
1,326.46
916.39
827.27
756.34
655.93
Share Capital
45.87
45.87
22.93
22.93
22.93
22.93
27.67
27.67
27.67
27.67
Total Reserves
2,956.40
2,723.15
2,411.05
2,095.40
1,633.71
1,303.53
888.72
799.60
728.67
628.26
Non-Current Liabilities
127.30
96.44
77.75
73.37
66.08
59.81
81.82
83.61
53.73
59.03
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
21.72
24.91
0.00
0.00
Unsecured Loans
2.56
1.94
3.09
2.62
2.12
1.44
0.00
0.00
0.00
0.00
Long Term Provisions
11.68
10.27
7.39
6.93
6.62
6.52
4.39
3.62
1.74
0.68
Current Liabilities
457.50
439.34
439.87
560.93
440.13
350.09
422.93
373.50
501.48
487.68
Trade Payables
156.67
173.92
144.70
185.18
167.65
134.81
83.35
62.87
67.15
269.17
Other Current Liabilities
81.67
67.82
69.74
100.73
109.03
45.86
34.61
27.93
26.66
30.27
Short Term Borrowings
215.00
192.99
217.58
266.19
150.61
145.60
299.55
278.16
401.47
183.16
Short Term Provisions
4.16
4.61
7.85
8.83
12.84
23.82
5.42
4.54
6.20
5.08
Total Liabilities
3,587.07
3,309.77
2,951.60
2,752.63
2,162.85
1,736.36
1,421.14
1,284.38
1,311.55
1,202.64
Net Block
1,178.89
1,036.54
1,042.27
771.13
730.88
787.20
562.32
542.86
479.41
458.02
Gross Block
1,982.82
1,738.20
1,626.66
1,287.71
1,156.86
1,133.40
1,037.81
960.25
851.28
786.69
Accumulated Depreciation
803.93
701.66
584.39
516.58
425.98
346.20
475.49
417.39
371.87
328.67
Non Current Assets
1,649.37
1,424.71
1,239.74
1,114.38
898.59
838.23
740.10
683.48
623.06
567.45
Capital Work in Progress
235.39
153.19
86.99
245.97
106.31
12.19
100.57
62.94
63.58
37.90
Non Current Investment
179.14
170.23
74.16
51.61
23.64
17.53
41.16
42.49
41.68
44.38
Long Term Loans & Adv.
52.44
60.03
31.44
42.65
34.05
18.51
34.79
33.84
35.91
25.35
Other Non Current Assets
3.51
4.72
4.88
3.02
3.71
2.80
1.26
1.35
2.48
1.58
Current Assets
1,935.59
1,881.56
1,707.90
1,636.52
1,262.50
896.37
681.04
600.90
688.49
635.19
Current Investments
759.33
669.36
576.04
662.10
155.98
4.60
31.36
10.00
0.00
0.00
Inventories
723.14
785.85
665.10
666.16
723.41
598.71
430.75
443.69
497.29
457.12
Sundry Debtors
356.16
321.76
277.96
224.41
225.38
154.24
173.71
108.07
149.61
108.85
Cash & Bank
12.16
19.07
110.18
18.42
98.27
101.36
8.32
6.95
7.08
33.10
Other Current Assets
84.80
38.44
27.21
28.90
59.46
37.46
36.90
32.19
34.51
36.12
Short Term Loans & Adv.
38.75
47.08
51.41
36.53
44.42
17.75
28.84
28.49
29.84
27.60
Net Current Assets
1,478.09
1,442.22
1,268.03
1,075.59
822.37
546.28
258.11
227.40
187.01
147.51
Total Assets
3,584.96
3,306.27
2,947.64
2,750.90
2,161.09
1,734.60
1,421.14
1,284.38
1,311.55
1,202.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
340.58
213.15
241.45
595.82
297.18
240.93
135.16
253.42
-119.95
294.05
PBT
340.94
447.57
441.13
638.17
452.40
181.35
122.77
97.68
136.72
145.11
Adjustment
75.62
-8.22
43.05
56.69
92.97
108.58
65.18
70.30
56.37
50.30
Changes in Working Capital
11.75
-137.04
-142.86
65.16
-131.10
-12.83
-34.30
103.09
-281.46
124.72
Cash after chg. in Working capital
428.31
302.31
341.32
760.02
414.27
277.10
153.65
271.07
-88.37
320.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-87.73
-89.16
-99.87
-164.20
-117.09
-36.17
-18.49
-17.65
-31.58
-26.08
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
-336.18
-253.21
-72.36
-776.57
-301.55
-59.50
-130.09
-129.52
-73.30
-79.34
Net Fixed Assets
-268.44
-177.10
-180.11
-270.51
-117.44
-415.58
293.11
-108.84
-89.76
-74.25
Net Investments
-108.97
-184.30
60.49
-534.09
-169.47
55.04
-24.73
-10.72
2.88
-0.25
Others
41.23
108.19
47.26
28.03
-14.64
301.04
-398.47
-9.96
13.58
-4.84
Cash from Financing Activity
-12.55
-54.54
-75.71
99.80
1.75
-97.24
-2.70
-124.18
187.34
-208.56
Net Cash Inflow / Outflow
-8.15
-94.60
93.38
-80.95
-2.62
84.19
2.37
-0.28
-5.91
6.15
Opening Cash & Equivalents
9.37
103.97
10.59
91.54
94.14
9.96
5.69
5.97
5.97
5.73
Closing Cash & Equivalent
1.22
9.37
103.97
10.59
91.52
94.15
8.06
5.69
5.97
11.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
65.45
60.37
53.07
92.38
72.25
57.85
33.12
29.90
27.33
23.71
ROA
7.23%
11.05%
11.57%
19.34%
17.34%
9.24%
7.66%
6.48%
8.86%
9.63%
ROE
8.64%
13.29%
14.50%
25.19%
22.67%
13.00%
11.89%
10.62%
15.78%
18.62%
ROCE
11.57%
16.59%
18.02%
30.69%
27.91%
14.03%
11.14%
9.82%
15.76%
19.00%
Fixed Asset Turnover
2.48
2.93
3.37
3.83
4.11
3.52
2.78
2.83
3.82
4.44
Receivable days
26.79
22.19
18.66
17.53
14.71
15.68
18.52
18.32
15.07
16.95
Inventory Days
59.64
53.68
49.44
54.16
51.24
49.23
57.48
66.88
55.65
49.77
Payable days
18.10
16.38
17.17
20.20
16.03
11.07
10.38
10.28
20.65
26.25
Cash Conversion Cycle
68.33
59.49
50.92
51.49
49.92
53.83
65.62
74.92
50.07
40.47
Total Debt/Equity
0.07
0.07
0.09
0.13
0.09
0.11
0.36
0.37
0.53
0.28
Interest Cover
21.37
25.35
34.27
113.35
79.41
20.38
13.39
7.51
7.62
7.68

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.