Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Chemicals

Rating :
62/99

BSE: 500171 | NSE: GHCL

575.35
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 580.00
  • 582.60
  • 573.05
  • 577.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  175346
  •  1009.26
  •  708.80
  •  348.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,492.84
  • 5.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,005.06
  • 2.61%
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.03%
  • 16.78%
  • 24.60%
  • FII
  • DII
  • Others
  • 22.4%
  • 11.75%
  • 5.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.20
  • 5.29
  • 4.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.19
  • 10.06
  • 6.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.69
  • 10.92
  • 14.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 6.86
  • 7.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 1.31
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.09
  • 5.15
  • 4.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,381.09
802.83
72.03%
1,365.21
697.51
95.73%
1,273.27
720.88
76.63%
1,004.76
707.74
41.97%
Expenses
947.26
634.15
49.37%
942.49
539.62
74.66%
869.93
530.12
64.10%
755.66
527.30
43.31%
EBITDA
433.83
168.68
157.19%
422.72
157.89
167.73%
403.34
190.76
111.44%
249.10
180.44
38.05%
EBIDTM
31.41%
21.01%
30.96%
22.64%
31.68%
26.46%
24.79%
25.50%
Other Income
8.44
2.89
192.04%
6.11
1.42
330.28%
5.86
2.23
162.78%
1.97
0.79
149.37%
Interest
10.75
15.16
-29.09%
11.84
15.25
-22.36%
18.21
16.35
11.38%
14.95
15.95
-6.27%
Depreciation
31.81
29.44
8.05%
30.05
28.36
5.96%
29.24
27.84
5.03%
29.74
28.64
3.84%
PBT
399.71
126.97
214.81%
450.99
115.70
289.79%
361.75
148.80
143.11%
206.38
136.64
51.04%
Tax
99.25
33.77
193.90%
100.52
30.92
225.10%
94.43
40.62
132.47%
53.41
35.96
48.53%
PAT
300.46
93.20
222.38%
350.47
84.78
313.39%
267.32
108.18
147.11%
152.97
100.68
51.94%
PATM
21.76%
11.61%
25.67%
12.15%
20.99%
15.01%
15.22%
14.23%
EPS
30.61
11.53
165.48%
37.16
10.80
244.07%
28.45
11.70
143.16%
17.08
12.37
38.08%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,024.33
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
2,274.99
Net Sales Growth
71.54%
51.67%
-24.63%
-1.08%
14.46%
4.86%
10.00%
6.62%
5.60%
-1.20%
 
Cost Of Goods Sold
2,186.70
1,686.93
1,135.94
1,455.43
1,412.59
1,273.50
1,138.65
947.45
922.58
871.22
992.51
Gross Profit
2,837.63
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
1,282.47
GP Margin
56.48%
55.35%
54.40%
55.96%
57.72%
56.38%
59.10%
62.56%
61.13%
61.24%
56.37%
Total Expenditure
3,515.34
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
1,868.56
Power & Fuel Cost
-
621.34
371.68
513.17
505.33
390.30
306.52
355.89
389.57
385.38
340.69
% Of Sales
-
16.44%
14.92%
15.53%
15.12%
13.37%
11.01%
14.06%
16.41%
17.15%
14.98%
Employee Cost
-
153.23
128.55
189.97
201.21
176.67
158.49
133.62
119.19
115.53
104.40
% Of Sales
-
4.06%
5.16%
5.75%
6.02%
6.05%
5.69%
5.28%
5.02%
5.14%
4.59%
Manufacturing Exp.
-
135.45
104.96
158.05
186.40
194.37
222.67
201.65
163.50
153.08
136.48
% Of Sales
-
3.58%
4.21%
4.78%
5.58%
6.66%
8.00%
7.97%
6.89%
6.81%
6.00%
General & Admin Exp.
-
110.38
86.15
139.59
157.49
156.03
149.06
132.62
130.06
116.48
110.77
% Of Sales
-
2.92%
3.46%
4.22%
4.71%
5.34%
5.35%
5.24%
5.48%
5.18%
4.87%
Selling & Distn. Exp.
-
61.32
35.54
69.55
74.86
85.36
102.89
104.98
92.46
117.05
91.48
% Of Sales
-
1.62%
1.43%
2.10%
2.24%
2.92%
3.70%
4.15%
3.90%
5.21%
4.02%
Miscellaneous Exp.
-
30.70
31.92
51.36
44.04
36.88
24.73
25.09
27.94
55.49
91.48
% Of Sales
-
0.81%
1.28%
1.55%
1.32%
1.26%
0.89%
0.99%
1.18%
2.47%
4.05%
EBITDA
1,508.99
979.01
596.44
728.00
759.40
606.12
680.82
629.44
528.31
433.41
406.43
EBITDA Margin
30.03%
25.91%
23.94%
22.03%
22.73%
20.76%
24.46%
24.87%
22.26%
19.28%
17.87%
Other Income
22.38
12.14
7.46
17.60
15.51
37.94
39.96
10.39
11.26
5.19
3.66
Interest
55.75
63.57
74.32
119.79
127.34
126.56
136.78
164.92
170.42
183.37
178.60
Depreciation
120.84
116.78
111.40
131.21
116.94
110.10
85.69
81.74
84.92
81.74
82.08
PBT
1,418.83
810.80
418.18
494.60
530.63
407.40
498.31
393.17
284.23
173.49
149.41
Tax
347.61
212.50
111.34
97.98
180.05
51.05
115.22
121.92
74.93
34.00
25.13
Tax Rate
24.50%
26.21%
26.62%
19.81%
33.93%
12.53%
23.26%
32.11%
29.17%
23.86%
26.04%
PAT
1,071.22
598.30
306.84
396.62
350.58
356.35
380.05
257.75
181.90
108.52
71.37
PAT before Minority Interest
1,071.22
598.30
306.84
396.62
350.58
356.35
380.05
257.75
181.90
108.52
71.37
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
21.32%
15.83%
12.32%
12.00%
10.49%
12.21%
13.65%
10.18%
7.66%
4.83%
3.14%
PAT Growth
176.92%
94.99%
-22.64%
13.13%
-1.62%
-6.24%
47.45%
41.70%
67.62%
52.05%
 
EPS
112.05
62.58
32.10
41.49
36.67
37.28
39.75
26.96
19.03
11.35
7.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
566.63
Share Capital
95.35
95.01
95.01
98.03
97.42
99.47
100.02
100.02
100.02
100.02
Total Reserves
2,984.71
2,377.81
2,044.09
1,807.43
1,513.42
1,247.05
935.88
670.14
487.26
466.61
Non-Current Liabilities
719.69
841.03
1,082.04
961.18
945.61
940.07
873.50
964.94
1,054.90
1,158.00
Secured Loans
424.60
563.82
807.89
702.03
719.33
697.96
675.02
783.75
820.09
959.08
Unsecured Loans
0.00
0.00
0.00
0.00
25.00
0.00
0.00
0.00
65.02
31.28
Long Term Provisions
7.62
3.02
6.27
6.15
6.33
6.13
5.33
3.78
1.68
1.07
Current Liabilities
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
1,155.05
Trade Payables
342.84
376.62
407.72
409.41
382.44
333.74
285.35
391.93
557.62
473.34
Other Current Liabilities
612.77
220.25
248.25
265.79
265.97
319.91
295.16
228.95
270.84
170.38
Short Term Borrowings
208.05
41.35
268.88
408.56
408.20
546.62
447.98
454.16
505.05
474.14
Short Term Provisions
252.54
121.37
157.07
24.47
121.92
130.35
110.18
41.28
38.37
37.19
Total Liabilities
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
2,879.68
Net Block
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
1,875.45
Gross Block
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
2,832.01
Accumulated Depreciation
566.48
556.63
428.32
326.85
231.46
137.70
79.15
1,128.63
1,048.66
956.56
Non Current Assets
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
1,924.56
Capital Work in Progress
212.98
80.54
121.72
117.46
73.51
26.00
36.89
7.01
12.46
31.56
Non Current Investment
16.55
15.15
9.26
20.15
18.84
17.34
14.61
1.54
5.49
5.49
Long Term Loans & Adv.
108.07
75.60
82.96
36.06
42.35
32.25
53.12
13.56
24.30
12.05
Other Non Current Assets
12.23
10.59
8.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
955.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
Inventories
944.23
763.50
790.62
768.50
636.70
584.32
503.31
487.39
543.87
434.47
Sundry Debtors
229.44
228.36
274.40
290.62
228.67
276.16
182.75
244.35
381.21
285.99
Cash & Bank
255.23
48.63
107.17
35.50
26.81
36.14
42.62
33.91
41.72
29.08
Other Current Assets
968.50
31.61
61.94
71.96
214.94
243.94
165.58
129.78
133.63
205.59
Short Term Loans & Adv.
364.90
155.59
192.73
72.15
176.23
216.61
138.11
93.14
105.99
205.58
Net Current Assets
981.20
468.10
344.94
130.50
-71.41
-190.06
-244.41
-220.89
-269.44
-199.93
Total Assets
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
2,879.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
643.42
621.03
624.37
530.15
589.51
458.14
508.75
416.02
452.18
483.75
PBT
881.17
438.57
494.60
530.63
407.40
495.27
379.67
284.23
173.49
149.41
Adjustment
207.93
229.58
263.68
248.25
245.85
207.63
251.21
252.21
291.77
327.27
Changes in Working Capital
-240.76
59.98
-18.37
-156.07
7.77
-136.36
-24.43
-57.97
24.34
35.71
Cash after chg. in Working capital
848.34
728.13
739.91
622.81
661.02
566.54
606.45
478.47
489.60
512.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-204.92
-107.10
-115.54
-92.66
-71.51
-108.40
-97.70
-62.45
-37.42
-28.65
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
-336.57
-108.83
-205.50
-271.18
-279.39
-374.81
-249.05
-127.42
-116.71
-174.73
Net Fixed Assets
63.99
-107.10
-178.15
-228.63
-233.20
-398.99
903.39
-138.86
-69.63
-110.05
Net Investments
23.57
-5.90
12.33
-36.24
-1.50
-2.73
-4.50
5.99
-2.00
23.16
Others
-424.13
4.17
-39.68
-6.31
-44.69
26.91
-1,147.94
5.45
-45.08
-87.84
Cash from Financing Activity
-98.07
-568.97
-339.31
-258.37
-307.83
-112.95
-251.78
-296.41
-322.83
-315.07
Net Cash Inflow / Outflow
208.78
-56.77
79.56
0.60
2.29
-29.62
7.92
-7.81
12.64
-6.05
Opening Cash & Equivalents
34.97
91.74
12.18
11.58
9.29
38.91
30.99
41.72
29.08
35.13
Closing Cash & Equivalent
243.75
34.97
91.74
12.18
11.58
9.29
38.91
33.91
41.72
29.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
323.03
260.27
225.14
194.38
165.35
135.37
103.57
77.00
58.72
56.65
ROA
12.86%
7.31%
9.55%
9.07%
9.69%
11.40%
8.74%
6.20%
3.68%
2.44%
ROE
21.55%
13.31%
19.61%
19.94%
24.10%
31.90%
28.54%
26.80%
18.81%
13.61%
ROCE
24.61%
14.83%
18.57%
21.36%
18.60%
24.26%
24.23%
20.51%
15.53%
12.50%
Fixed Asset Turnover
1.20
0.79
1.10
1.19
1.13
1.27
1.04
0.85
0.83
0.82
Receivable days
22.11
36.83
31.20
28.36
31.02
28.18
28.79
44.97
50.88
38.36
Inventory Days
82.49
113.85
86.09
76.75
75.03
66.78
66.78
74.14
74.61
59.70
Payable days
77.83
126.01
59.49
55.70
59.41
55.29
66.30
94.32
102.68
85.82
Cash Conversion Cycle
26.76
24.67
57.80
49.42
46.64
39.66
29.27
24.79
22.81
12.24
Total Debt/Equity
0.25
0.31
0.58
0.68
0.82
1.09
1.32
1.72
2.53
2.75
Interest Cover
13.75
6.63
5.13
5.17
4.22
4.62
3.30
2.51
1.78
1.54

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.