Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Chemicals

Rating :
54/99

BSE: 500171 | NSE: GHCL

375.35
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  390.00
  •  390.25
  •  373.00
  •  392.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  125627
  •  476.33
  •  483.00
  •  169.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,584.71
  • 8.14
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,304.18
  • 1.46%
  • 1.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.07%
  • 16.41%
  • 23.19%
  • FII
  • DII
  • Others
  • 16.61%
  • 19.31%
  • 5.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.92
  • 0.82
  • -4.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.98
  • -1.35
  • -3.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.04
  • -3.01
  • -2.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.57
  • 6.71
  • 6.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.40
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.94
  • 5.09
  • 4.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
982.59
806.51
21.83%
854.12
452.12
88.91%
826.33
750.07
10.17%
815.14
840.34
-3.00%
Expenses
789.99
647.17
22.07%
668.55
376.03
77.79%
631.48
594.11
6.29%
609.28
666.23
-8.55%
EBITDA
192.60
159.34
20.87%
185.57
76.09
143.88%
194.85
155.96
24.94%
205.86
174.11
18.24%
EBIDTM
19.60%
19.76%
21.73%
16.83%
23.58%
20.79%
25.25%
20.72%
Other Income
9.68
9.55
1.36%
4.65
4.39
5.92%
7.46
0.84
788.10%
5.63
8.74
-35.58%
Interest
17.18
23.75
-27.66%
16.61
28.47
-41.66%
18.84
33.81
-44.28%
20.12
26.02
-22.67%
Depreciation
35.24
32.92
7.05%
34.01
32.95
3.22%
33.09
34.90
-5.19%
34.46
32.51
6.00%
PBT
149.86
112.22
33.54%
139.60
19.06
632.42%
150.38
88.09
70.71%
156.91
114.75
36.74%
Tax
39.91
27.76
43.77%
36.99
6.11
505.40%
39.24
3.23
1,114.86%
39.34
17.84
120.52%
PAT
109.95
84.46
30.18%
102.61
12.95
692.36%
111.14
84.86
30.97%
117.57
96.91
21.32%
PATM
11.19%
10.47%
12.01%
2.86%
13.45%
11.31%
14.42%
11.53%
EPS
11.53
8.89
29.70%
10.80
1.36
694.12%
11.70
8.93
31.02%
12.37
9.87
25.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
3,478.18
2,900.09
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
Net Sales Growth
22.08%
-12.25%
-1.08%
14.46%
4.86%
10.00%
6.62%
5.60%
-1.20%
15.21%
 
Cost Of Goods Sold
1,547.16
1,308.75
1,455.43
1,412.59
1,273.50
1,138.65
947.45
922.58
871.22
992.51
901.86
Gross Profit
1,931.02
1,591.34
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
GP Margin
55.52%
54.87%
55.96%
57.72%
56.38%
59.10%
62.56%
61.13%
61.24%
56.37%
54.33%
Total Expenditure
2,699.30
2,263.96
2,577.12
2,581.92
2,313.11
2,103.01
1,901.30
1,845.30
1,814.23
1,868.56
1,618.64
Power & Fuel Cost
-
415.22
513.17
505.33
390.30
306.52
355.89
389.57
385.38
340.69
259.19
% Of Sales
-
14.32%
15.53%
15.12%
13.37%
11.01%
14.06%
16.41%
17.15%
14.98%
13.13%
Employee Cost
-
174.47
189.97
201.21
176.67
158.49
133.62
119.19
115.53
104.40
95.20
% Of Sales
-
6.02%
5.75%
6.02%
6.05%
5.69%
5.28%
5.02%
5.14%
4.59%
4.82%
Manufacturing Exp.
-
155.18
158.05
186.40
194.37
222.67
201.65
163.50
153.08
136.48
128.63
% Of Sales
-
5.35%
4.78%
5.58%
6.66%
8.00%
7.97%
6.89%
6.81%
6.00%
6.51%
General & Admin Exp.
-
124.69
139.59
157.49
156.03
149.06
132.62
130.06
116.48
110.77
103.50
% Of Sales
-
4.30%
4.22%
4.71%
5.34%
5.35%
5.24%
5.48%
5.18%
4.87%
5.24%
Selling & Distn. Exp.
-
48.41
69.55
74.86
85.36
102.89
104.98
92.46
117.05
91.48
89.32
% Of Sales
-
1.67%
2.10%
2.24%
2.92%
3.70%
4.15%
3.90%
5.21%
4.02%
4.52%
Miscellaneous Exp.
-
37.24
51.36
44.04
36.88
24.73
25.09
27.94
55.49
92.22
89.32
% Of Sales
-
1.28%
1.55%
1.32%
1.26%
0.89%
0.99%
1.18%
2.47%
4.05%
2.07%
EBITDA
778.88
636.13
728.00
759.40
606.12
680.82
629.44
528.31
433.41
406.43
356.01
EBITDA Margin
22.39%
21.93%
22.03%
22.73%
20.76%
24.46%
24.87%
22.26%
19.28%
17.87%
18.03%
Other Income
27.42
27.03
17.60
15.51
37.94
39.96
10.39
11.26
5.19
3.66
9.63
Interest
72.75
91.18
119.79
127.34
126.56
136.78
164.92
170.42
183.37
178.60
213.50
Depreciation
136.80
133.41
131.21
116.94
110.10
85.69
81.74
84.92
81.74
82.08
106.45
PBT
596.75
438.57
494.60
530.63
407.40
498.31
393.17
284.23
173.49
149.41
45.68
Tax
155.48
112.45
97.98
180.05
51.05
115.22
121.92
74.93
34.00
25.13
1.18
Tax Rate
26.05%
25.64%
19.81%
33.93%
12.53%
23.26%
32.11%
29.17%
23.86%
26.04%
2.58%
PAT
441.27
326.12
396.62
350.58
356.35
380.05
257.75
181.90
108.52
71.37
44.50
PAT before Minority Interest
441.27
326.12
396.62
350.58
356.35
380.05
257.75
181.90
108.52
71.37
44.50
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
12.69%
11.25%
12.00%
10.49%
12.21%
13.65%
10.18%
7.66%
4.83%
3.14%
2.25%
PAT Growth
58.06%
-17.78%
13.13%
-1.62%
-6.24%
47.45%
41.70%
67.62%
52.05%
60.38%
 
EPS
46.25
34.18
41.57
36.75
37.35
39.84
27.02
19.07
11.38
7.48
4.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,484.25
2,148.97
1,925.50
1,610.84
1,346.52
1,035.90
770.16
587.28
566.63
482.02
Share Capital
95.01
95.01
98.03
97.42
99.47
100.02
100.02
100.02
100.02
100.02
Total Reserves
2,377.81
2,044.09
1,807.43
1,513.42
1,247.05
935.88
670.14
487.26
466.61
382.00
Non-Current Liabilities
841.03
1,082.04
961.18
945.61
940.07
873.50
964.94
1,054.90
1,158.00
1,259.00
Secured Loans
563.82
807.89
702.03
719.33
697.96
675.02
783.75
820.09
959.08
1,077.67
Unsecured Loans
0.00
0.00
0.00
25.00
0.00
0.00
0.00
65.02
31.28
12.19
Long Term Provisions
3.02
6.27
6.15
6.33
6.13
5.33
3.78
1.68
1.07
0.70
Current Liabilities
759.62
1,081.92
1,108.23
1,178.53
1,330.62
1,138.67
1,116.32
1,371.88
1,155.05
1,225.52
Trade Payables
376.62
407.72
409.41
382.44
333.74
285.35
391.93
557.62
473.34
356.07
Other Current Liabilities
220.25
248.25
265.79
265.97
319.91
295.16
228.95
270.84
170.38
213.45
Short Term Borrowings
41.35
268.88
408.56
408.20
546.62
447.98
454.16
505.05
474.14
621.21
Short Term Provisions
121.40
157.07
24.47
121.92
130.35
110.18
41.28
38.37
37.19
34.80
Total Liabilities
4,084.90
4,312.93
3,994.91
3,734.98
3,617.21
3,048.07
2,851.42
3,014.06
2,879.68
2,966.54
Net Block
2,675.30
2,663.63
2,582.51
2,493.16
2,401.06
2,049.19
1,933.88
1,869.37
1,875.45
2,067.19
Gross Block
3,233.43
3,091.95
2,909.36
2,724.62
2,538.76
2,128.34
3,062.51
2,918.03
2,832.01
3,049.35
Accumulated Depreciation
558.13
428.32
326.85
231.46
137.70
79.15
1,128.63
1,048.66
956.56
982.16
Non Current Assets
2,862.88
2,886.07
2,756.18
2,627.86
2,476.65
2,153.81
1,955.99
1,911.62
1,924.56
2,135.00
Capital Work in Progress
80.54
121.72
117.46
73.51
26.00
36.89
7.01
12.46
31.56
39.92
Non Current Investment
15.15
9.26
20.15
18.84
17.34
14.61
1.54
5.49
5.49
5.48
Long Term Loans & Adv.
81.30
82.96
36.06
42.35
32.25
53.12
13.56
24.30
12.05
13.03
Other Non Current Assets
10.59
8.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.39
Current Assets
1,222.02
1,426.86
1,238.73
1,107.12
1,140.56
894.26
895.43
1,102.44
955.12
831.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
3.88
Inventories
763.50
790.62
768.50
636.70
584.32
503.31
487.39
543.87
434.47
355.53
Sundry Debtors
228.36
274.40
290.62
228.67
276.16
182.75
244.35
381.21
285.99
221.61
Cash & Bank
48.63
107.17
35.50
26.81
36.14
42.62
33.91
41.72
29.08
35.13
Other Current Assets
181.53
61.94
71.96
38.71
243.94
165.58
129.78
133.63
205.59
215.39
Short Term Loans & Adv.
149.92
192.73
72.15
176.23
216.61
138.11
93.14
105.99
205.58
211.53
Net Current Assets
462.40
344.94
130.50
-71.41
-190.06
-244.41
-220.89
-269.44
-199.93
-393.98
Total Assets
4,084.90
4,312.93
3,994.91
3,734.98
3,617.21
3,048.07
2,851.42
3,014.06
2,879.68
2,966.54

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
621.03
624.37
530.15
589.51
458.14
508.75
416.02
452.18
483.75
398.90
PBT
438.57
494.60
530.63
407.40
495.27
379.67
284.23
173.49
149.41
45.68
Adjustment
229.58
263.68
248.25
245.85
207.63
251.21
252.21
291.77
327.27
326.35
Changes in Working Capital
59.98
-18.37
-156.07
7.77
-136.36
-24.43
-57.97
24.34
35.71
26.57
Cash after chg. in Working capital
728.13
739.91
622.81
661.02
566.54
606.45
478.47
489.60
512.40
398.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-107.10
-115.54
-92.66
-71.51
-108.40
-97.70
-62.45
-37.42
-28.65
0.26
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
-108.83
-205.50
-271.18
-279.39
-374.81
-249.05
-127.42
-116.71
-174.73
-38.51
Net Fixed Assets
-108.62
-178.15
-228.63
-233.20
-398.99
903.39
-138.86
-69.63
-110.05
-29.38
Net Investments
-5.90
12.33
-36.24
-1.50
-2.73
-4.50
5.99
-2.00
23.16
-3.71
Others
5.69
-39.68
-6.31
-44.69
26.91
-1,147.94
5.45
-45.08
-87.84
-5.42
Cash from Financing Activity
-568.97
-339.31
-258.37
-307.83
-112.95
-251.78
-296.41
-322.83
-315.07
-359.83
Net Cash Inflow / Outflow
-56.77
79.56
0.60
2.29
-29.62
7.92
-7.81
12.64
-6.05
0.56
Opening Cash & Equivalents
91.74
12.18
11.58
9.29
38.91
30.99
41.72
29.08
35.13
34.57
Closing Cash & Equivalent
34.97
91.74
12.18
11.58
9.29
38.91
33.91
41.72
29.08
35.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
260.27
225.14
194.38
165.35
135.37
103.57
77.00
58.72
56.65
48.19
ROA
7.77%
9.55%
9.07%
9.69%
11.40%
8.74%
6.20%
3.68%
2.44%
1.48%
ROE
14.14%
19.61%
19.94%
24.10%
31.90%
28.54%
26.80%
18.81%
13.61%
8.66%
ROCE
15.95%
18.57%
21.36%
18.60%
24.26%
24.23%
20.51%
15.53%
12.50%
10.94%
Fixed Asset Turnover
0.92
1.10
1.19
1.13
1.27
1.04
0.85
0.83
0.82
0.68
Receivable days
31.64
31.20
28.36
31.02
28.18
28.79
44.97
50.88
38.36
36.42
Inventory Days
97.80
86.09
76.75
75.03
66.78
66.78
74.14
74.61
59.70
66.43
Payable days
63.65
59.49
55.70
59.41
55.29
66.30
94.32
102.68
85.82
74.22
Cash Conversion Cycle
65.79
57.80
49.42
46.64
39.66
29.27
24.79
22.81
12.24
28.63
Total Debt/Equity
0.31
0.58
0.68
0.82
1.09
1.32
1.72
2.53
2.75
3.72
Interest Cover
5.81
5.13
5.17
4.22
4.62
3.30
2.51
1.78
1.54
1.21

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.