Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Chemicals

Rating :
47/99

BSE: 500153 | NSE: GANESHBE

171.60
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  170.20
  •  174.20
  •  170.20
  •  171.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  110029
  •  189.69
  •  217.05
  •  135.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,233.90
  • 19.93
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,215.46
  • N/A
  • 2.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.96%
  • 3.43%
  • 40.57%
  • FII
  • DII
  • Others
  • 2.97%
  • 0.00%
  • 12.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.26
  • 14.74
  • 15.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.20
  • 9.23
  • 1.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 81.68
  • 11.99
  • 36.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.97
  • 19.11
  • 21.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 2.31
  • 2.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.57
  • 8.37
  • 10.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
106.20
98.97
7.31%
102.68
95.84
7.14%
121.93
91.97
32.58%
134.07
95.50
40.39%
Expenses
82.10
74.76
9.82%
77.28
75.78
1.98%
96.86
71.99
34.55%
110.65
79.05
39.97%
EBITDA
24.10
24.21
-0.45%
25.40
20.05
26.68%
25.07
19.98
25.48%
23.42
16.45
42.37%
EBIDTM
22.69%
24.46%
24.74%
20.92%
20.56%
21.73%
17.47%
17.23%
Other Income
1.54
1.94
-20.62%
1.73
3.22
-46.27%
3.17
1.44
120.14%
1.69
0.88
92.05%
Interest
-0.27
1.79
-
1.10
1.48
-25.68%
2.51
0.63
298.41%
0.22
0.95
-76.84%
Depreciation
5.11
4.44
15.09%
4.65
3.92
18.62%
4.71
4.01
17.46%
4.91
4.01
22.44%
PBT
20.80
19.91
4.47%
21.38
17.87
19.64%
20.91
16.80
24.46%
19.65
12.09
62.53%
Tax
4.72
5.40
-12.59%
5.80
4.36
33.03%
5.42
4.49
20.71%
4.90
3.57
37.25%
PAT
16.08
14.51
10.82%
15.58
13.51
15.32%
15.49
12.30
25.93%
14.75
8.51
73.33%
PATM
15.14%
14.66%
15.17%
14.10%
12.71%
13.38%
11.00%
8.91%
EPS
2.36
2.23
5.83%
2.29
2.17
5.53%
2.38
1.97
20.81%
2.26
1.37
64.96%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
464.88
420.85
357.51
270.41
246.67
211.64
169.16
Net Sales Growth
21.61%
17.72%
32.21%
9.62%
16.55%
25.11%
 
Cost Of Goods Sold
207.85
187.81
142.67
74.59
93.72
87.84
63.18
Gross Profit
257.03
233.03
214.85
195.83
152.95
123.80
105.97
GP Margin
55.29%
55.37%
60.10%
72.42%
62.01%
58.50%
62.64%
Total Expenditure
366.89
333.66
296.27
190.97
183.55
155.56
117.45
Power & Fuel Cost
-
19.97
23.04
12.65
12.55
13.12
9.93
% Of Sales
-
4.75%
6.44%
4.68%
5.09%
6.20%
5.87%
Employee Cost
-
22.71
17.97
16.04
14.38
12.17
11.36
% Of Sales
-
5.40%
5.03%
5.93%
5.83%
5.75%
6.72%
Manufacturing Exp.
-
54.97
68.08
54.03
29.16
21.51
18.10
% Of Sales
-
13.06%
19.04%
19.98%
11.82%
10.16%
10.70%
General & Admin Exp.
-
31.30
35.63
24.82
23.11
13.40
12.40
% Of Sales
-
7.44%
9.97%
9.18%
9.37%
6.33%
7.33%
Selling & Distn. Exp.
-
11.76
5.20
4.21
4.34
2.98
1.94
% Of Sales
-
2.79%
1.45%
1.56%
1.76%
1.41%
1.15%
Miscellaneous Exp.
-
5.13
3.69
4.64
6.29
4.54
0.53
% Of Sales
-
1.22%
1.03%
1.72%
2.55%
2.15%
0.31%
EBITDA
97.99
87.19
61.24
79.44
63.12
56.08
51.71
EBITDA Margin
21.08%
20.72%
17.13%
29.38%
25.59%
26.50%
30.57%
Other Income
8.13
8.76
3.08
1.46
0.40
0.97
1.26
Interest
3.56
4.11
3.68
6.68
9.45
10.21
11.19
Depreciation
19.38
17.28
14.66
14.98
12.97
12.39
12.01
PBT
82.74
74.56
45.97
59.23
41.10
34.45
29.77
Tax
20.84
19.15
12.47
31.50
0.00
0.00
0.00
Tax Rate
25.19%
25.80%
27.61%
59.01%
0.00%
0.00%
0.00%
PAT
61.90
55.08
32.69
21.89
33.66
31.27
80.69
PAT before Minority Interest
61.90
55.08
32.69
21.89
33.66
31.27
80.69
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.32%
13.09%
9.14%
8.10%
13.65%
14.78%
47.70%
PAT Growth
26.77%
68.49%
49.34%
-34.97%
7.64%
-61.25%
 
EPS
9.09
8.09
4.80
3.21
4.94
4.59
11.85

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
356.85
280.52
232.40
145.53
111.98
80.69
Share Capital
6.52
6.24
6.24
5.71
5.71
5.71
Total Reserves
342.15
258.83
226.16
139.83
106.27
74.98
Non-Current Liabilities
74.53
39.42
60.89
45.81
45.88
67.91
Secured Loans
1.35
10.74
26.16
23.02
11.73
32.56
Unsecured Loans
0.00
0.00
8.97
19.90
31.77
32.10
Long Term Provisions
5.00
3.49
3.30
2.86
2.37
2.25
Current Liabilities
97.17
73.24
80.46
79.22
93.15
90.03
Trade Payables
52.17
49.65
48.62
46.26
54.78
59.30
Other Current Liabilities
33.20
22.27
20.74
12.94
14.96
8.54
Short Term Borrowings
9.69
0.04
10.00
18.85
22.55
21.41
Short Term Provisions
2.10
1.27
1.10
1.17
0.87
0.77
Total Liabilities
533.36
397.56
378.10
270.56
251.01
238.63
Net Block
276.61
232.80
232.40
164.51
163.63
151.84
Gross Block
657.66
597.27
582.20
487.73
473.86
449.69
Accumulated Depreciation
381.05
364.47
349.81
323.21
310.24
297.85
Non Current Assets
382.20
282.70
259.61
187.44
183.42
170.44
Capital Work in Progress
44.30
19.83
11.67
11.08
11.89
8.06
Non Current Investment
16.22
15.38
1.70
1.34
1.34
1.34
Long Term Loans & Adv.
34.02
12.81
12.59
9.74
6.07
6.58
Other Non Current Assets
11.05
1.87
1.26
0.77
0.50
2.61
Current Assets
151.15
114.86
118.48
83.13
67.59
68.19
Current Investments
2.28
0.99
0.25
0.00
0.00
0.00
Inventories
51.01
7.96
12.47
6.30
4.96
4.90
Sundry Debtors
25.43
33.61
40.89
34.92
31.04
32.42
Cash & Bank
36.69
46.96
36.80
3.63
3.59
0.74
Other Current Assets
35.73
0.25
1.92
0.36
28.00
30.13
Short Term Loans & Adv.
34.83
25.08
26.14
37.92
27.70
29.91
Net Current Assets
53.99
41.62
38.02
3.90
-25.57
-21.84
Total Assets
533.35
397.56
378.09
270.57
251.01
238.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
40.61
86.19
56.64
26.51
60.37
39.34
PBT
74.23
45.16
53.38
33.66
31.27
80.69
Adjustment
20.07
18.63
24.70
22.12
21.90
-49.73
Changes in Working Capital
-61.36
9.99
-30.49
-29.27
7.21
8.38
Cash after chg. in Working capital
32.94
73.78
47.59
26.51
60.37
39.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
7.67
12.41
9.05
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-62.13
-59.05
-40.27
-12.75
-27.30
-19.20
Net Fixed Assets
-84.01
-22.58
-12.28
-13.06
-28.00
Net Investments
-0.62
-0.68
-66.17
0.00
-0.02
Others
22.50
-35.79
38.18
0.31
0.72
Cash from Financing Activity
14.99
-25.48
-9.28
-13.72
-30.23
-21.25
Net Cash Inflow / Outflow
-6.54
1.66
7.09
0.04
2.85
-1.11
Opening Cash & Equivalents
12.12
10.46
3.37
3.33
0.48
1.59
Closing Cash & Equivalent
5.59
12.12
10.46
3.37
3.33
0.48

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
53.49
42.51
37.27
28.00
21.52
15.48
ROA
11.83%
8.43%
6.75%
12.91%
12.77%
33.81%
ROE
17.95%
13.14%
11.60%
26.25%
32.64%
100.66%
ROCE
23.09%
16.44%
24.08%
22.37%
24.06%
55.10%
Fixed Asset Turnover
0.67
0.61
0.51
0.51
0.46
0.38
Receivable days
25.60
38.03
51.16
48.80
54.72
69.95
Inventory Days
25.57
10.43
12.67
8.34
8.51
10.58
Payable days
98.94
125.71
232.17
109.71
138.23
185.63
Cash Conversion Cycle
-47.76
-77.24
-168.33
-52.58
-75.00
-105.11
Total Debt/Equity
0.06
0.08
0.25
0.42
0.59
1.07
Interest Cover
19.05
13.26
8.99
4.56
4.06
8.21

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.