Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Chemicals

Rating :
32/99

BSE: 500184 | NSE: HSCL

43.50
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  44.00
  •  44.60
  •  43.20
  •  43.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3984126
  •  1748.02
  •  73.80
  •  27.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,821.81
  • 19.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,280.15
  • 0.34%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.90%
  • 2.28%
  • 18.23%
  • FII
  • DII
  • Others
  • 0.68%
  • 2.19%
  • 27.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.94
  • 8.82
  • -3.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.83
  • 13.97
  • -9.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.14
  • -
  • -6.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 10.44
  • 16.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.04
  • 2.73
  • 2.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.93
  • 14.47
  • 12.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
389.24
487.19
-20.11%
257.87
524.47
-50.83%
364.41
584.73
-37.68%
429.73
590.80
-27.26%
Expenses
343.50
401.22
-14.39%
254.65
402.41
-36.72%
333.83
458.58
-27.20%
394.60
438.73
-10.06%
EBITDA
45.74
85.97
-46.80%
3.22
122.06
-97.36%
30.58
126.15
-75.76%
35.13
152.07
-76.90%
EBIDTM
11.75%
17.65%
1.25%
23.27%
8.39%
21.57%
8.17%
25.74%
Other Income
5.11
0.79
546.84%
2.63
6.50
-59.54%
4.35
7.11
-38.82%
2.90
11.69
-75.19%
Interest
9.03
13.79
-34.52%
10.53
15.74
-33.10%
13.74
17.44
-21.22%
11.64
17.37
-32.99%
Depreciation
11.78
8.89
32.51%
11.53
8.73
32.07%
12.25
8.31
47.41%
9.37
8.85
5.88%
PBT
30.04
64.08
-53.12%
-16.21
104.09
-
8.94
107.51
-91.68%
17.02
137.54
-87.63%
Tax
9.38
18.99
-50.61%
-3.59
30.60
-
-62.03
32.79
-
1.22
37.85
-96.78%
PAT
20.66
45.09
-54.18%
-12.62
73.49
-
70.97
74.72
-5.02%
15.80
99.69
-84.15%
PATM
5.31%
9.26%
-4.89%
14.01%
19.48%
12.78%
3.68%
16.87%
EPS
0.49
1.08
-54.63%
-0.30
1.75
-
1.69
1.78
-5.06%
0.38
2.38
-84.03%

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
1,441.25
1,805.80
2,422.39
2,021.50
1,343.01
1,183.43
1,437.98
1,396.13
1,353.32
1,144.76
700.08
Net Sales Growth
-34.10%
-25.45%
19.83%
50.52%
13.48%
-17.70%
3.00%
3.16%
18.22%
63.52%
 
Cost Of Goods Sold
1,032.62
1,223.79
1,600.41
1,346.98
879.95
837.39
1,116.85
1,055.25
1,076.74
796.33
421.13
Gross Profit
408.63
582.01
821.98
674.52
463.06
346.04
321.13
340.87
276.57
348.43
278.95
GP Margin
28.35%
32.23%
33.93%
33.37%
34.48%
29.24%
22.33%
24.42%
20.44%
30.44%
39.85%
Total Expenditure
1,326.58
1,525.48
1,862.53
1,569.11
1,109.82
1,037.64
1,313.75
1,307.63
1,247.07
965.67
507.54
Power & Fuel Cost
-
11.76
11.99
12.01
11.35
7.82
11.87
9.23
15.42
13.98
14.05
% Of Sales
-
0.65%
0.49%
0.59%
0.85%
0.66%
0.83%
0.66%
1.14%
1.22%
2.01%
Employee Cost
-
74.33
59.56
48.39
37.31
31.96
32.59
27.75
26.50
18.99
12.48
% Of Sales
-
4.12%
2.46%
2.39%
2.78%
2.70%
2.27%
1.99%
1.96%
1.66%
1.78%
Manufacturing Exp.
-
26.04
27.28
24.06
22.59
19.43
22.76
14.58
16.35
11.52
8.68
% Of Sales
-
1.44%
1.13%
1.19%
1.68%
1.64%
1.58%
1.04%
1.21%
1.01%
1.24%
General & Admin Exp.
-
25.35
26.48
23.69
27.19
25.33
32.36
24.94
18.51
19.70
8.76
% Of Sales
-
1.40%
1.09%
1.17%
2.02%
2.14%
2.25%
1.79%
1.37%
1.72%
1.25%
Selling & Distn. Exp.
-
98.76
91.09
74.72
75.80
75.91
60.39
64.05
57.84
41.06
25.95
% Of Sales
-
5.47%
3.76%
3.70%
5.64%
6.41%
4.20%
4.59%
4.27%
3.59%
3.71%
Miscellaneous Exp.
-
65.45
45.72
39.26
55.63
39.78
36.93
111.83
35.71
64.09
25.95
% Of Sales
-
3.62%
1.89%
1.94%
4.14%
3.36%
2.57%
8.01%
2.64%
5.60%
2.35%
EBITDA
114.67
280.32
559.86
452.39
233.19
145.79
124.23
88.50
106.25
179.09
192.54
EBITDA Margin
7.96%
15.52%
23.11%
22.38%
17.36%
12.32%
8.64%
6.34%
7.85%
15.64%
27.50%
Other Income
14.99
7.99
7.77
12.26
5.84
8.89
13.09
12.84
30.71
18.13
13.32
Interest
44.94
54.91
71.05
70.45
81.58
111.11
102.63
117.62
79.59
76.07
30.35
Depreciation
44.93
39.24
34.43
33.23
32.78
67.05
59.18
58.44
55.28
45.99
33.25
PBT
39.79
194.15
462.14
360.97
124.67
-23.47
-24.48
-74.72
2.09
75.15
142.27
Tax
-55.02
-11.21
137.90
113.37
42.23
-4.52
-11.96
-16.75
-6.49
18.22
29.01
Tax Rate
-138.28%
-5.77%
29.84%
31.41%
33.87%
19.26%
48.86%
22.42%
-310.53%
24.24%
20.39%
PAT
94.81
205.48
324.30
247.46
82.78
-18.59
-12.43
-56.98
9.44
57.25
113.25
PAT before Minority Interest
94.89
205.36
324.24
247.60
82.44
-18.96
-12.51
-57.97
8.57
56.93
113.25
Minority Interest
0.08
0.12
0.06
-0.14
0.34
0.37
0.08
0.99
0.87
0.32
0.00
PAT Margin
6.58%
11.38%
13.39%
12.24%
6.16%
-1.57%
-0.86%
-4.08%
0.70%
5.00%
16.18%
PAT Growth
-67.64%
-36.64%
31.05%
198.94%
-
-
-
-
-83.51%
-49.45%
 
EPS
2.26
4.91
7.74
5.91
1.98
-0.44
-0.30
-1.36
0.23
1.37
2.70

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
1,734.15
1,631.79
1,414.66
1,030.10
878.69
788.51
795.78
886.68
894.04
845.82
Share Capital
41.88
41.86
41.84
41.84
41.84
38.57
38.57
38.57
38.57
38.57
Total Reserves
1,688.87
1,587.33
1,371.53
988.01
836.85
749.93
757.20
848.11
855.47
807.25
Non-Current Liabilities
319.95
465.48
410.65
456.37
521.56
702.23
813.07
801.80
672.03
582.12
Secured Loans
22.44
188.28
231.19
386.42
326.13
428.41
493.00
512.93
417.90
435.62
Unsecured Loans
0.00
0.00
0.00
0.61
39.87
103.74
96.07
87.08
79.79
70.75
Long Term Provisions
238.61
146.08
76.26
49.05
48.29
48.10
48.23
47.36
43.90
0.00
Current Liabilities
742.87
927.56
740.25
696.33
709.24
798.30
934.73
775.74
704.80
445.71
Trade Payables
229.40
440.52
146.23
178.29
115.27
108.47
103.71
47.18
43.82
17.46
Other Current Liabilities
198.18
148.00
153.26
133.25
181.40
162.72
230.45
97.23
93.81
89.59
Short Term Borrowings
314.51
241.67
364.23
358.16
411.91
526.33
595.87
626.56
562.49
305.40
Short Term Provisions
0.77
97.37
76.52
26.63
0.66
0.78
4.70
4.77
4.68
33.26
Total Liabilities
2,796.52
3,024.51
2,565.30
2,182.43
2,109.44
2,289.36
2,543.97
2,465.51
2,272.90
1,875.69
Net Block
1,475.03
1,170.41
1,177.78
1,173.82
1,179.88
1,228.26
1,220.96
926.18
843.40
564.15
Gross Block
2,025.52
1,680.94
1,654.11
1,614.99
1,589.98
1,571.55
1,501.40
1,148.04
1,009.96
684.53
Accumulated Depreciation
550.48
510.53
476.32
441.17
410.09
343.28
280.44
221.86
166.56
120.39
Non Current Assets
1,960.07
1,779.96
1,629.94
1,378.70
1,404.41
1,413.22
1,435.07
1,399.30
1,257.33
936.66
Capital Work in Progress
158.38
133.31
22.44
12.99
31.38
14.12
59.27
318.88
272.17
317.39
Non Current Investment
46.66
179.21
273.23
86.57
31.67
1.97
1.97
1.97
1.99
1.99
Long Term Loans & Adv.
278.73
273.02
130.43
82.77
133.57
168.45
152.85
151.71
139.76
42.53
Other Non Current Assets
1.27
24.00
26.05
22.54
27.91
0.42
0.02
0.56
0.00
10.61
Current Assets
836.44
1,244.55
935.36
803.74
705.03
876.14
1,108.89
1,066.22
1,002.50
939.04
Current Investments
0.00
0.01
0.01
0.38
21.00
21.00
166.13
110.00
224.27
259.03
Inventories
405.19
543.18
420.12
395.89
319.62
367.53
388.25
411.17
319.62
239.59
Sundry Debtors
299.58
366.13
271.80
221.20
203.91
321.26
353.54
244.98
244.42
156.41
Cash & Bank
46.56
51.10
34.20
36.71
46.60
41.33
48.65
101.97
72.83
105.21
Other Current Assets
85.11
11.01
12.23
20.54
113.90
125.02
152.32
198.10
141.35
178.80
Short Term Loans & Adv.
75.67
273.12
197.00
129.02
100.78
116.95
132.98
138.67
120.83
165.21
Net Current Assets
93.58
316.99
195.11
107.41
-4.21
77.84
174.16
290.48
297.70
493.33
Total Assets
2,796.51
3,024.51
2,565.30
2,182.44
2,109.44
2,289.36
2,543.96
2,465.52
2,272.90
1,875.70

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
282.59
475.82
258.07
205.39
296.01
212.47
149.38
-10.87
94.78
-13.23
PBT
194.15
462.14
360.97
124.67
-23.47
-24.48
-74.72
2.09
75.15
142.27
Adjustment
109.62
75.10
110.52
129.63
187.92
161.14
235.69
108.83
184.92
56.43
Changes in Working Capital
12.96
34.05
-134.19
-25.52
131.98
73.32
-11.82
-115.21
-146.65
-181.73
Cash after chg. in Working capital
316.72
571.29
337.30
228.78
296.43
209.98
149.15
-4.29
113.43
16.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.14
-95.46
-79.23
-23.38
-0.42
2.49
0.23
-6.58
-18.65
-30.19
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
-213.75
-224.23
-50.34
17.52
-4.76
127.90
-99.49
-6.46
-208.54
-383.42
Net Fixed Assets
-360.68
-138.60
-35.93
-15.10
-33.50
-20.98
-84.30
-159.61
-253.54
-262.29
Net Investments
185.00
121.58
-186.41
-34.15
-29.70
145.13
-91.16
114.29
-9.72
-60.31
Others
-38.07
-207.21
172.00
66.77
58.44
3.75
75.97
38.86
54.72
-60.82
Cash from Financing Activity
-40.79
-257.44
-199.88
-233.20
-277.76
-348.12
-108.61
68.72
113.82
411.14
Net Cash Inflow / Outflow
28.05
-5.84
7.85
-10.28
13.49
-7.74
-58.72
51.39
0.05
14.48
Opening Cash & Equivalents
14.06
19.89
12.05
29.67
17.39
24.81
83.05
31.66
31.33
18.19
Closing Cash & Equivalent
42.03
14.06
19.89
12.05
29.67
17.39
24.81
83.05
31.66
31.33

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.)
41.33
38.92
33.78
24.61
21.00
20.44
20.63
22.99
22.84
21.93
ROA
7.06%
11.60%
10.43%
3.84%
-0.86%
-0.52%
-2.31%
0.36%
2.74%
7.15%
ROE
12.22%
21.31%
20.27%
8.64%
-2.27%
-1.58%
-6.89%
0.97%
6.59%
14.32%
ROCE
11.46%
25.49%
22.25%
11.56%
4.76%
3.84%
1.99%
3.94%
8.23%
12.13%
Fixed Asset Turnover
0.97
1.45
1.27
0.93
0.84
1.05
1.18
1.41
1.49
1.14
Receivable days
67.28
48.06
43.43
52.07
72.48
76.22
69.68
58.78
57.94
68.87
Inventory Days
95.85
72.57
71.88
87.63
94.83
85.37
93.07
87.77
80.84
94.16
Payable days
18.45
22.19
37.93
50.48
40.98
27.53
22.35
13.72
11.99
13.68
Cash Conversion Cycle
144.67
98.45
77.38
89.22
126.33
134.05
140.41
132.82
126.79
149.35
Total Debt/Equity
0.29
0.29
0.47
0.75
1.01
1.43
1.71
1.44
1.25
1.00
Interest Cover
4.54
7.50
6.12
2.53
0.79
0.76
0.36
1.03
1.99
5.69

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.