Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Chemicals

Rating :
58/99

BSE: 500153 | NSE: GANESHBENZ

84.95
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  83.90
  •  85.50
  •  81.55
  •  83.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  431
  •  70.56
  •  90.80
  •  34.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 519.45
  • 23.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 577.38
  • N/A
  • 2.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.14%
  • 2.90%
  • 40.34%
  • FII
  • DII
  • Others
  • 0.21%
  • 0.00%
  • 13.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.90
  • 15.61
  • 13.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.72
  • 11.07
  • 4.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 78.95
  • -6.91
  • -25.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.20
  • 7.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 1.56
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.85
  • 4.58
  • 5.08

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
97.46
66.85
45.79%
66.64
60.85
9.52%
54.35
50.34
7.97%
51.96
68.63
-24.29%
Expenses
79.75
47.73
67.09%
46.24
43.60
6.06%
33.59
37.20
-9.70%
31.39
54.97
-42.90%
EBITDA
17.71
19.12
-7.37%
20.40
17.26
18.19%
20.76
13.14
57.99%
20.57
13.66
50.59%
EBIDTM
18.17%
28.61%
30.61%
28.36%
38.20%
26.10%
39.58%
19.91%
Other Income
1.16
0.34
241.18%
0.06
0.00
0
0.23
-0.01
-
0.01
0.01
0.00%
Interest
1.06
2.69
-60.59%
1.15
1.98
-41.92%
3.31
2.58
28.29%
1.16
2.19
-47.03%
Depreciation
4.76
2.92
63.01%
3.59
3.39
5.90%
3.31
3.35
-1.19%
3.32
3.31
0.30%
PBT
11.97
9.27
29.13%
14.36
9.04
58.85%
12.78
7.19
77.75%
14.28
8.16
75.00%
Tax
25.08
0.00
0
3.20
0.00
0
3.22
-1.76
-
0.00
1.76
-100.00%
PAT
-13.11
9.27
-
11.16
9.04
23.45%
9.55
8.95
6.70%
14.28
6.40
123.12%
PATM
-13.45%
13.86%
16.75%
14.85%
17.58%
17.78%
27.48%
9.33%
EPS
-2.10
1.79
-
1.79
1.75
2.29%
1.84
1.73
6.36%
2.76
1.24
122.58%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
270.41
246.67
211.64
169.16
Net Sales Growth
9.62%
16.55%
25.11%
 
Cost Of Goods Sold
74.59
93.72
87.84
63.18
Gross Profit
195.82
152.95
123.80
105.97
GP Margin
72.42%
62.01%
58.50%
62.64%
Total Expenditure
190.97
183.55
155.56
117.45
Power & Fuel Cost
-
12.55
13.12
9.93
% Of Sales
-
5.09%
6.20%
5.87%
Employee Cost
-
14.38
12.17
11.36
% Of Sales
-
5.83%
5.75%
6.72%
Manufacturing Exp.
-
29.16
21.51
18.10
% Of Sales
-
11.82%
10.16%
10.70%
General & Admin Exp.
-
23.11
13.40
12.40
% Of Sales
-
9.37%
6.33%
7.33%
Selling & Distn. Exp.
-
4.34
2.98
1.94
% Of Sales
-
1.76%
1.41%
1.15%
Miscellaneous Exp.
-
6.29
4.54
0.53
% Of Sales
-
2.55%
2.15%
0.31%
EBITDA
79.44
63.12
56.08
51.71
EBITDA Margin
29.38%
25.59%
26.50%
30.57%
Other Income
1.46
0.40
0.97
1.26
Interest
6.68
9.45
10.21
11.19
Depreciation
14.98
12.97
12.39
12.01
PBT
53.39
41.10
34.45
29.77
Tax
31.50
0.00
0.00
0.00
Tax Rate
59.00%
0.00%
0.00%
0.00%
PAT
21.88
33.66
31.27
80.69
PAT before Minority Interest
21.88
33.66
31.27
80.69
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
8.09%
13.65%
14.78%
47.70%
PAT Growth
-35.00%
7.64%
-61.25%
 
EPS
3.51
5.39
5.01
12.93

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
145.53
111.98
80.69
Share Capital
5.71
5.71
5.71
Total Reserves
139.83
106.27
74.98
Non-Current Liabilities
45.80
45.88
67.91
Secured Loans
23.02
11.73
32.56
Unsecured Loans
19.90
31.77
32.10
Long Term Provisions
2.86
2.37
2.25
Current Liabilities
76.02
93.15
90.03
Trade Payables
46.27
54.78
59.30
Other Current Liabilities
9.73
14.96
8.54
Short Term Borrowings
18.85
22.55
21.41
Short Term Provisions
1.17
0.87
0.77
Total Liabilities
267.35
251.01
238.63
Net Block
164.51
163.63
151.84
Gross Block
487.73
473.86
449.69
Accumulated Depreciation
323.21
310.24
297.85
Non Current Assets
184.02
183.42
170.44
Capital Work in Progress
11.08
11.89
8.06
Non Current Investment
1.34
1.34
1.34
Long Term Loans & Adv.
6.54
6.07
6.58
Other Non Current Assets
0.55
0.50
2.61
Current Assets
83.34
67.59
68.19
Current Investments
0.00
0.00
0.00
Inventories
6.30
4.96
4.90
Sundry Debtors
34.92
31.04
32.42
Cash & Bank
3.85
3.59
0.74
Other Current Assets
38.28
0.30
0.22
Short Term Loans & Adv.
37.92
27.70
29.91
Net Current Assets
7.32
-25.57
-21.84
Total Assets
267.36
251.01
238.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
26.51
60.37
39.34
PBT
33.66
31.27
80.69
Adjustment
22.12
21.90
-49.73
Changes in Working Capital
-29.26
7.21
8.38
Cash after chg. in Working capital
26.51
60.37
39.34
Interest Paid
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-12.75
-27.30
-19.20
Net Fixed Assets
-13.06
-28.00
Net Investments
0.00
-0.02
Others
0.31
0.72
Cash from Financing Activity
-13.72
-30.23
-21.25
Net Cash Inflow / Outflow
0.04
2.85
-1.11
Opening Cash & Equivalents
3.33
0.48
1.59
Closing Cash & Equivalent
3.37
3.33
0.48

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
28.00
21.52
15.48
ROA
12.99%
12.77%
33.81%
ROE
26.25%
32.64%
100.66%
ROCE
22.37%
24.06%
55.10%
Fixed Asset Turnover
0.51
0.46
0.38
Receivable days
48.80
54.72
69.95
Inventory Days
8.34
8.51
10.58
Payable days
109.72
138.23
185.63
Cash Conversion Cycle
-52.58
-75.00
-105.11
Total Debt/Equity
0.42
0.59
1.07
Interest Cover
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.