Nifty
Sensex
:
:
14423.00
48178.66
-411.85 (-2.78%)
-1412.66 (-2.85%)

Chemicals

Rating :
55/99

BSE: 500171 | NSE: GHCL

237.20
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  233.75
  •  241.40
  •  229.00
  •  232.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  305829
  •  726.85
  •  258.00
  •  95.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,248.96
  • 7.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,371.43
  • 1.27%
  • 0.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.26%
  • 15.71%
  • 23.60%
  • FII
  • DII
  • Others
  • 14.69%
  • 21.31%
  • 5.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.61
  • 5.48
  • 4.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.11
  • 2.95
  • 3.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.33
  • 9.00
  • 3.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 6.61
  • 6.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.51
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 5.04
  • 4.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
815.14
840.34
-3.00%
806.51
835.52
-3.47%
452.12
888.76
-49.13%
750.07
907.86
-17.38%
Expenses
609.28
666.23
-8.55%
647.17
641.32
0.91%
376.03
675.44
-44.33%
594.11
668.70
-11.15%
EBITDA
205.86
174.11
18.24%
159.34
194.20
-17.95%
76.09
213.32
-64.33%
155.96
239.16
-34.79%
EBIDTM
25.25%
20.72%
19.76%
23.24%
16.83%
24.00%
14.01%
14.01%
Other Income
5.63
8.74
-35.58%
9.55
4.18
128.47%
4.39
3.85
14.03%
0.84
3.60
-76.67%
Interest
20.12
26.02
-22.67%
23.75
29.58
-19.71%
28.47
30.39
-6.32%
33.81
30.85
9.59%
Depreciation
34.46
32.51
6.00%
32.92
32.28
1.98%
32.95
31.53
4.50%
34.90
30.24
15.41%
PBT
156.91
114.75
36.74%
112.22
136.52
-17.80%
19.06
155.25
-87.72%
88.09
181.67
-51.51%
Tax
39.34
17.84
120.52%
27.76
19.68
41.06%
6.11
57.23
-89.32%
3.23
62.24
-94.81%
PAT
117.57
96.91
21.32%
84.46
116.84
-27.71%
12.95
98.02
-86.79%
84.86
119.43
-28.95%
PATM
14.42%
11.53%
10.47%
13.98%
2.86%
11.03%
7.11%
7.11%
EPS
12.37
9.87
25.33%
8.89
11.90
-25.29%
1.36
10.00
-86.40%
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,823.84
3,305.12
3,341.32
2,919.23
2,783.83
2,530.74
2,373.61
2,247.64
2,274.99
1,974.65
1,588.04
Net Sales Growth
-18.68%
-1.08%
14.46%
4.86%
10.00%
6.62%
5.60%
-1.20%
15.21%
24.35%
 
Cost Of Goods Sold
5,584.77
1,455.43
1,412.59
1,273.50
1,138.65
947.45
922.58
871.22
992.51
901.86
661.35
Gross Profit
-2,760.93
1,849.69
1,928.73
1,645.73
1,645.18
1,583.29
1,451.03
1,376.43
1,282.47
1,072.79
926.69
GP Margin
-97.77%
55.96%
57.72%
56.38%
59.10%
62.56%
61.13%
61.24%
56.37%
54.33%
58.35%
Total Expenditure
2,226.59
2,577.13
2,581.92
2,313.11
2,103.01
1,901.30
1,845.30
1,814.23
1,868.56
1,618.64
1,310.27
Power & Fuel Cost
-
513.17
505.33
390.30
306.52
355.89
389.57
385.38
340.69
259.19
228.00
% Of Sales
-
15.53%
15.12%
13.37%
11.01%
14.06%
16.41%
17.15%
14.98%
13.13%
14.36%
Employee Cost
-
189.97
201.21
176.67
158.49
133.62
119.19
115.53
104.40
95.20
114.80
% Of Sales
-
5.75%
6.02%
6.05%
5.69%
5.28%
5.02%
5.14%
4.59%
4.82%
7.23%
Manufacturing Exp.
-
158.05
186.40
194.37
222.67
201.65
163.50
153.08
136.48
128.63
96.46
% Of Sales
-
4.78%
5.58%
6.66%
8.00%
7.97%
6.89%
6.81%
6.00%
6.51%
6.07%
General & Admin Exp.
-
139.59
157.49
156.03
149.06
132.62
130.06
116.48
110.77
103.50
88.16
% Of Sales
-
4.22%
4.71%
5.34%
5.35%
5.24%
5.48%
5.18%
4.87%
5.24%
5.55%
Selling & Distn. Exp.
-
69.55
74.86
85.36
102.89
104.98
92.46
117.05
91.48
89.32
82.86
% Of Sales
-
2.10%
2.24%
2.92%
3.70%
4.15%
3.90%
5.21%
4.02%
4.52%
5.22%
Miscellaneous Exp.
-
51.37
44.04
36.88
24.73
25.09
27.94
55.49
92.22
40.95
82.86
% Of Sales
-
1.55%
1.32%
1.26%
0.89%
0.99%
1.18%
2.47%
4.05%
2.07%
2.43%
EBITDA
597.25
727.99
759.40
606.12
680.82
629.44
528.31
433.41
406.43
356.01
277.77
EBITDA Margin
21.15%
22.03%
22.73%
20.76%
24.46%
24.87%
22.26%
19.28%
17.87%
18.03%
17.49%
Other Income
20.41
17.60
15.51
37.94
39.96
10.39
11.26
5.19
3.66
9.63
23.64
Interest
106.15
119.79
127.34
126.56
136.78
164.92
170.42
183.37
178.60
213.50
152.01
Depreciation
135.23
131.21
116.94
110.10
85.69
81.74
84.92
81.74
82.08
106.45
100.34
PBT
376.28
494.59
530.63
407.40
498.31
393.17
284.23
173.49
149.41
45.68
49.06
Tax
76.44
97.98
180.05
51.05
115.22
121.92
74.93
34.00
25.13
1.18
40.24
Tax Rate
20.31%
19.81%
33.93%
12.53%
23.26%
32.11%
29.17%
23.86%
26.04%
2.58%
131.16%
PAT
299.84
396.61
350.58
356.35
380.05
257.75
181.90
108.52
71.37
44.50
-9.56
PAT before Minority Interest
299.84
396.61
350.58
356.35
380.05
257.75
181.90
108.52
71.37
44.50
-9.56
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
10.62%
12.00%
10.49%
12.21%
13.65%
10.18%
7.66%
4.83%
3.14%
2.25%
-0.60%
PAT Growth
-30.46%
13.13%
-1.62%
-6.24%
47.45%
41.70%
67.62%
52.05%
60.38%
-
 
EPS
31.56
41.75
36.90
37.51
40.01
27.13
19.15
11.42
7.51
4.68
-1.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,148.97
1,925.50
1,610.84
1,346.52
1,035.90
770.16
587.28
566.63
482.02
545.39
Share Capital
95.01
98.03
97.42
99.47
100.02
100.02
100.02
100.02
100.02
100.02
Total Reserves
2,044.09
1,807.43
1,513.42
1,247.05
935.88
670.14
487.26
466.61
382.00
445.37
Non-Current Liabilities
1,082.04
961.18
945.61
940.07
873.50
964.94
1,054.90
1,158.00
1,259.00
1,449.78
Secured Loans
806.39
702.03
719.33
697.96
675.02
783.75
820.09
959.08
1,077.67
1,179.85
Unsecured Loans
0.00
0.00
25.00
0.00
0.00
0.00
65.02
31.28
12.19
96.34
Long Term Provisions
6.27
6.15
6.33
6.13
5.33
3.78
1.68
1.07
0.70
0.00
Current Liabilities
1,081.72
1,108.23
1,178.53
1,330.62
1,138.67
1,116.32
1,371.88
1,155.05
1,225.52
1,064.79
Trade Payables
407.72
409.41
382.44
333.74
285.35
391.93
557.62
473.34
356.07
306.70
Other Current Liabilities
248.89
265.79
265.97
319.91
295.16
228.95
270.84
170.38
213.45
162.28
Short Term Borrowings
268.88
408.56
408.20
546.62
447.98
454.16
505.05
474.14
621.21
558.83
Short Term Provisions
156.23
24.47
121.92
130.35
110.18
41.28
38.37
37.19
34.80
36.97
Total Liabilities
4,312.73
3,994.91
3,734.98
3,617.21
3,048.07
2,851.42
3,014.06
2,879.68
2,966.54
3,059.96
Net Block
2,655.07
2,582.51
2,493.16
2,401.06
2,049.19
1,933.88
1,869.37
1,875.45
2,067.19
2,169.95
Gross Block
3,083.39
2,909.36
2,724.62
2,538.76
2,128.34
3,062.51
2,918.03
2,832.01
3,049.35
3,031.09
Accumulated Depreciation
428.32
326.85
231.46
137.70
79.15
1,128.63
1,048.66
956.56
982.16
861.14
Non Current Assets
2,877.57
2,756.18
2,627.86
2,476.65
2,153.81
1,955.99
1,911.62
1,924.56
2,135.00
2,217.17
Capital Work in Progress
121.72
117.46
73.51
26.00
36.89
7.01
12.46
31.56
39.92
19.35
Non Current Investment
17.82
20.15
18.84
17.34
14.61
1.54
5.49
5.49
5.48
5.48
Long Term Loans & Adv.
82.96
36.06
42.35
32.25
53.12
13.56
24.30
12.05
13.03
19.11
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.39
3.28
Current Assets
1,435.16
1,238.73
1,107.12
1,140.56
894.26
895.43
1,102.44
955.12
831.54
842.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
3.88
0.01
Inventories
790.62
768.50
636.70
584.32
503.31
487.39
543.87
434.47
355.53
400.85
Sundry Debtors
274.40
290.62
228.67
276.16
182.75
244.35
381.21
285.99
221.61
193.09
Cash & Bank
115.66
35.50
26.81
36.14
42.62
33.91
41.72
29.08
35.13
34.57
Other Current Assets
254.48
71.96
38.71
27.33
165.58
129.78
133.63
205.59
215.39
214.27
Short Term Loans & Adv.
192.54
72.15
176.23
216.61
138.11
93.14
105.99
205.58
211.53
214.24
Net Current Assets
353.44
130.50
-71.41
-190.06
-244.41
-220.89
-269.44
-199.93
-393.98
-221.99
Total Assets
4,312.73
3,994.91
3,734.98
3,617.21
3,048.07
2,851.42
3,014.06
2,879.68
2,966.54
3,059.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
624.37
530.15
589.51
458.14
508.75
416.02
452.18
483.75
398.90
161.30
PBT
494.60
530.63
407.40
495.27
379.67
284.23
173.49
149.41
45.68
30.68
Adjustment
263.68
248.25
245.85
207.63
251.21
252.21
291.77
327.27
326.35
241.72
Changes in Working Capital
-18.37
-156.07
7.77
-136.36
-24.43
-57.97
24.34
35.71
26.57
-110.24
Cash after chg. in Working capital
739.91
622.81
661.02
566.54
606.45
478.47
489.60
512.40
398.60
162.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-115.54
-92.66
-71.51
-108.40
-97.70
-62.45
-37.42
-28.65
0.26
-0.89
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
-205.50
-271.18
-279.39
-374.81
-249.05
-127.42
-116.71
-174.73
-38.51
-17.49
Net Fixed Assets
-178.15
-228.63
-233.20
-398.99
903.39
-138.86
-69.63
-110.05
-29.38
-9.21
Net Investments
12.33
-36.24
-1.50
-2.73
-4.50
5.99
-2.00
23.16
-3.71
34.15
Others
-39.68
-6.31
-44.69
26.91
-1,147.94
5.45
-45.08
-87.84
-5.42
-42.43
Cash from Financing Activity
-339.31
-258.37
-307.83
-112.95
-251.78
-296.41
-322.83
-315.07
-359.83
-139.26
Net Cash Inflow / Outflow
79.56
0.60
2.29
-29.62
7.92
-7.81
12.64
-6.05
0.56
4.55
Opening Cash & Equivalents
12.18
11.58
9.29
38.91
30.99
41.72
29.08
35.13
34.57
30.02
Closing Cash & Equivalent
91.74
12.18
11.58
9.29
38.91
33.91
41.72
29.08
35.13
34.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
225.14
194.38
165.35
135.37
103.57
77.00
58.72
56.65
48.19
54.53
ROA
9.55%
9.07%
9.69%
11.40%
8.74%
6.20%
3.68%
2.44%
1.48%
-0.30%
ROE
19.61%
19.94%
24.10%
31.90%
28.54%
26.80%
18.81%
13.61%
8.66%
-1.27%
ROCE
18.58%
21.36%
18.60%
24.26%
24.23%
20.51%
15.53%
12.50%
10.94%
7.04%
Fixed Asset Turnover
1.10
1.19
1.13
1.27
1.04
0.85
0.83
0.82
0.68
0.55
Receivable days
31.20
28.36
31.02
28.18
28.79
44.97
50.88
38.36
36.42
37.33
Inventory Days
86.09
76.75
75.03
66.78
66.78
74.14
74.61
59.70
66.43
79.25
Payable days
59.49
55.70
59.41
55.29
66.30
94.32
102.68
85.82
74.22
78.99
Cash Conversion Cycle
57.80
49.42
46.64
39.66
29.27
24.79
22.81
12.24
28.63
37.59
Total Debt/Equity
0.58
0.68
0.82
1.09
1.32
1.72
2.53
2.75
3.72
3.51
Interest Cover
5.13
5.17
4.22
4.62
3.30
2.51
1.78
1.54
1.21
1.20

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.