Nifty
Sensex
:
:
19664.70
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)

Chemicals

Rating :
57/99

BSE: 500171 | NSE: GHCL

620.55
26-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  614.95
  •  630.60
  •  614.95
  •  617.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  141181
  •  877.50
  •  696.10
  •  464.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,913.89
  • 4.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,120.16
  • 2.83%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.06%
  • 15.59%
  • 22.01%
  • FII
  • DII
  • Others
  • 26.04%
  • 10.66%
  • 6.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.30
  • 6.35
  • 22.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.08
  • 14.29
  • 19.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.24
  • 26.05
  • 53.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.73
  • 6.18
  • 7.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.50
  • 1.21
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 4.73
  • 4.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
1,016.89
1,148.23
-11.44%
1,119.20
1,052.88
6.30%
1,281.72
1,004.76
27.56%
1,381.09
802.83
72.03%
Expenses
719.07
788.89
-8.85%
770.87
722.74
6.66%
913.81
755.66
20.93%
947.26
634.15
49.37%
EBITDA
297.82
359.34
-17.12%
348.33
330.14
5.51%
367.91
249.10
47.70%
433.83
168.68
157.19%
EBIDTM
29.29%
31.30%
31.12%
31.36%
28.70%
24.79%
31.41%
21.01%
Other Income
12.36
4.85
154.85%
22.16
5.58
297.13%
7.87
1.97
299.49%
8.44
2.89
192.04%
Interest
7.76
9.83
-21.06%
10.21
15.13
-32.52%
11.18
14.95
-25.22%
10.75
15.16
-29.09%
Depreciation
24.43
21.91
11.50%
26.77
21.67
23.53%
31.76
29.74
6.79%
31.81
29.44
8.05%
PBT
497.27
408.18
21.83%
333.51
298.92
11.57%
332.84
206.38
61.28%
399.71
126.97
214.81%
Tax
70.94
86.67
-18.15%
82.72
75.72
9.24%
85.16
53.41
59.45%
99.25
33.77
193.90%
PAT
426.33
321.51
32.60%
250.79
223.20
12.36%
247.68
152.97
61.91%
300.46
93.20
222.38%
PATM
41.92%
28.00%
22.41%
21.20%
19.32%
15.22%
21.76%
11.61%
EPS
44.60
38.56
15.66%
23.70
28.53
-16.93%
26.21
17.08
53.45%
30.61
11.53
165.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,798.90
4,545.42
3,778.36
2,491.18
3,305.12
3,341.32
2,919.23
2,783.83
2,530.74
2,373.61
2,247.64
Net Sales Growth
19.71%
20.30%
51.67%
-24.63%
-1.08%
14.46%
4.86%
10.00%
6.62%
5.60%
 
Cost Of Goods Sold
1,925.04
1,592.82
1,686.93
1,135.94
1,455.43
1,412.59
1,273.50
1,138.65
947.45
922.58
871.22
Gross Profit
2,873.86
2,952.60
2,091.43
1,355.24
1,849.69
1,928.73
1,645.73
1,645.18
1,583.29
1,451.03
1,376.43
GP Margin
59.89%
64.96%
55.35%
54.40%
55.96%
57.72%
56.38%
59.10%
62.56%
61.13%
61.24%
Total Expenditure
3,351.01
3,064.37
2,799.35
1,894.74
2,577.12
2,581.92
2,313.11
2,103.01
1,901.30
1,845.30
1,814.23
Power & Fuel Cost
-
854.62
621.34
371.68
513.17
505.33
390.30
306.52
355.89
389.57
385.38
% Of Sales
-
18.80%
16.44%
14.92%
15.53%
15.12%
13.37%
11.01%
14.06%
16.41%
17.15%
Employee Cost
-
134.07
153.23
128.55
189.97
201.21
176.67
158.49
133.62
119.19
115.53
% Of Sales
-
2.95%
4.06%
5.16%
5.75%
6.02%
6.05%
5.69%
5.28%
5.02%
5.14%
Manufacturing Exp.
-
106.20
135.45
104.96
158.05
186.40
194.37
222.67
201.65
163.50
153.08
% Of Sales
-
2.34%
3.58%
4.21%
4.78%
5.58%
6.66%
8.00%
7.97%
6.89%
6.81%
General & Admin Exp.
-
90.84
110.38
86.15
139.59
157.49
156.03
149.06
132.62
130.06
116.48
% Of Sales
-
2.00%
2.92%
3.46%
4.22%
4.71%
5.34%
5.35%
5.24%
5.48%
5.18%
Selling & Distn. Exp.
-
237.29
61.32
35.54
69.55
74.86
85.36
102.89
104.98
92.46
117.05
% Of Sales
-
5.22%
1.62%
1.43%
2.10%
2.24%
2.92%
3.70%
4.15%
3.90%
5.21%
Miscellaneous Exp.
-
48.53
30.70
31.92
51.36
44.04
36.88
24.73
25.09
27.94
117.05
% Of Sales
-
1.07%
0.81%
1.28%
1.55%
1.32%
1.26%
0.89%
0.99%
1.18%
2.47%
EBITDA
1,447.89
1,481.05
979.01
596.44
728.00
759.40
606.12
680.82
629.44
528.31
433.41
EBITDA Margin
30.17%
32.58%
25.91%
23.94%
22.03%
22.73%
20.76%
24.46%
24.87%
22.26%
19.28%
Other Income
50.83
39.11
12.14
7.46
17.60
15.51
37.94
39.96
10.39
11.26
5.19
Interest
39.90
38.67
63.57
74.32
119.79
127.34
126.56
136.78
164.92
170.42
183.37
Depreciation
114.77
94.22
116.78
111.40
131.21
116.94
110.10
85.69
81.74
84.92
81.74
PBT
1,563.33
1,387.27
810.80
418.18
494.60
530.63
407.40
498.31
393.17
284.23
173.49
Tax
338.07
347.20
212.50
111.34
97.98
180.05
51.05
115.22
121.92
74.93
34.00
Tax Rate
21.62%
23.73%
26.21%
26.62%
19.81%
33.93%
12.53%
23.26%
32.11%
29.17%
23.86%
PAT
1,225.26
1,115.80
598.30
306.84
396.62
350.58
356.35
380.05
257.75
181.90
108.52
PAT before Minority Interest
1,225.26
1,115.80
598.30
306.84
396.62
350.58
356.35
380.05
257.75
181.90
108.52
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
25.53%
24.55%
15.83%
12.32%
12.00%
10.49%
12.21%
13.65%
10.18%
7.66%
4.83%
PAT Growth
54.92%
86.50%
94.99%
-22.64%
13.13%
-1.62%
-6.24%
47.45%
41.70%
67.62%
 
EPS
128.17
116.72
62.58
32.10
41.49
36.67
37.28
39.75
26.96
19.03
11.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,955.77
3,085.57
2,484.25
2,148.97
1,925.50
1,610.84
1,346.52
1,035.90
770.16
587.28
Share Capital
95.59
95.35
95.01
95.01
98.03
97.42
99.47
100.02
100.02
100.02
Total Reserves
3,845.66
2,984.71
2,377.81
2,044.09
1,807.43
1,513.42
1,247.05
935.88
670.14
487.26
Non-Current Liabilities
504.38
719.69
841.03
1,082.04
961.18
945.61
940.07
873.50
964.94
1,054.90
Secured Loans
242.62
424.60
563.82
807.89
702.03
719.33
697.96
675.02
783.75
820.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
25.00
0.00
0.00
0.00
65.02
Long Term Provisions
5.77
7.62
3.02
6.27
6.15
6.33
6.13
5.33
3.78
1.68
Current Liabilities
673.26
1,416.20
759.59
1,081.92
1,108.23
1,178.53
1,330.62
1,138.67
1,116.32
1,371.88
Trade Payables
229.57
342.84
376.62
407.72
409.41
382.44
333.74
285.35
391.93
557.62
Other Current Liabilities
431.63
612.77
220.25
248.25
265.79
265.97
319.91
295.16
228.95
270.84
Short Term Borrowings
0.00
208.05
41.35
268.88
408.56
408.20
546.62
447.98
454.16
505.05
Short Term Provisions
12.06
252.54
121.37
157.07
24.47
121.92
130.35
110.18
41.28
38.37
Total Liabilities
5,133.41
5,221.46
4,084.87
4,312.93
3,994.91
3,734.98
3,617.21
3,048.07
2,851.42
3,014.06
Net Block
1,731.44
2,474.23
2,675.30
2,663.63
2,582.51
2,493.16
2,401.06
2,049.19
1,933.88
1,869.37
Gross Block
2,301.80
3,040.71
3,231.93
3,091.95
2,909.36
2,724.62
2,538.76
2,128.34
3,062.51
2,918.03
Accumulated Depreciation
570.36
566.48
556.63
428.32
326.85
231.46
137.70
79.15
1,128.63
1,048.66
Non Current Assets
1,976.11
2,824.06
2,857.18
2,886.07
2,756.18
2,627.86
2,476.65
2,153.81
1,955.99
1,911.62
Capital Work in Progress
108.55
212.98
80.54
121.72
117.46
73.51
26.00
36.89
7.01
12.46
Non Current Investment
14.96
16.55
15.15
9.26
20.15
18.84
17.34
14.61
1.54
5.49
Long Term Loans & Adv.
106.82
108.07
75.60
82.96
36.06
42.35
32.25
53.12
13.56
24.30
Other Non Current Assets
14.34
12.23
10.59
8.50
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
3,157.30
2,397.40
1,227.69
1,426.86
1,238.73
1,107.12
1,140.56
894.26
895.43
1,102.44
Current Investments
364.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
Inventories
772.33
944.23
763.50
790.62
768.50
636.70
584.32
503.31
487.39
543.87
Sundry Debtors
218.41
229.44
228.36
274.40
290.62
228.67
276.16
182.75
244.35
381.21
Cash & Bank
139.77
255.23
48.63
107.17
35.50
26.81
36.14
42.62
33.91
41.72
Other Current Assets
1,661.95
603.60
31.61
61.94
144.11
214.94
243.94
165.58
129.78
133.63
Short Term Loans & Adv.
23.52
364.90
155.59
192.73
72.15
176.23
216.61
138.11
93.14
105.99
Net Current Assets
2,484.04
981.20
468.10
344.94
130.50
-71.41
-190.06
-244.41
-220.89
-269.44
Total Assets
5,133.41
5,221.46
4,084.87
4,312.93
3,994.91
3,734.98
3,617.21
3,048.07
2,851.42
3,014.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
856.16
643.42
621.03
624.37
530.15
589.51
458.14
508.75
416.02
452.18
PBT
1,496.37
881.17
438.57
494.60
530.63
407.40
495.27
379.67
284.23
173.49
Adjustment
114.07
207.93
229.58
263.68
248.25
245.85
207.63
251.21
252.21
291.77
Changes in Working Capital
-311.04
-240.76
59.98
-18.37
-156.07
7.77
-136.36
-24.43
-57.97
24.34
Cash after chg. in Working capital
1,299.40
848.34
728.13
739.91
622.81
661.02
566.54
606.45
478.47
489.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-443.24
-204.92
-107.10
-115.54
-92.66
-71.51
-108.40
-97.70
-62.45
-37.42
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
-402.55
-336.57
-108.83
-205.50
-271.18
-279.39
-374.81
-249.05
-127.42
-116.71
Net Fixed Assets
839.53
63.99
-107.10
-178.15
-228.63
-233.20
-398.99
903.39
-138.86
-69.63
Net Investments
-363.26
23.57
-5.90
12.33
-36.24
-1.50
-2.73
-4.50
5.99
-2.00
Others
-878.82
-424.13
4.17
-39.68
-6.31
-44.69
26.91
-1,147.94
5.45
-45.08
Cash from Financing Activity
-536.15
-98.07
-568.97
-339.31
-258.37
-307.83
-112.95
-251.78
-296.41
-322.83
Net Cash Inflow / Outflow
-82.54
208.78
-56.77
79.56
0.60
2.29
-29.62
7.92
-7.81
12.64
Opening Cash & Equivalents
243.75
34.97
91.74
12.18
11.58
9.29
38.91
30.99
41.72
29.08
Closing Cash & Equivalent
161.21
243.75
34.97
91.74
12.18
11.58
9.29
38.91
33.91
41.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
412.31
323.03
260.27
225.14
194.38
165.35
135.37
103.57
77.00
58.72
ROA
21.55%
12.86%
7.31%
9.55%
9.07%
9.69%
11.40%
8.74%
6.20%
3.68%
ROE
31.78%
21.55%
13.31%
19.61%
19.94%
24.10%
31.90%
28.54%
26.80%
18.81%
ROCE
36.83%
24.61%
14.83%
18.57%
21.36%
18.60%
24.26%
24.23%
20.51%
15.53%
Fixed Asset Turnover
1.70
1.20
0.79
1.10
1.19
1.13
1.27
1.04
0.85
0.83
Receivable days
17.98
22.11
36.83
31.20
28.36
31.02
28.18
28.79
44.97
50.88
Inventory Days
68.92
82.49
113.85
86.09
76.75
75.03
66.78
66.78
74.14
74.61
Payable days
65.58
77.83
126.01
59.49
55.70
59.41
55.29
66.30
94.32
102.68
Cash Conversion Cycle
21.32
26.76
24.67
57.80
49.42
46.64
39.66
29.27
24.79
22.81
Total Debt/Equity
0.09
0.25
0.31
0.58
0.68
0.82
1.09
1.32
1.72
2.53
Interest Cover
38.83
13.75
6.63
5.13
5.17
4.22
4.62
3.30
2.51
1.78

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.