Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Chemicals

Rating :
53/99

BSE: 500184 | NSE: HSCL

89.20
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 87.70
  • 89.45
  • 87.70
  • 87.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  937066
  •  832.96
  •  108.85
  •  50.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,741.11
  • 40.18
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,054.48
  • 0.22%
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.38%
  • 15.99%
  • 30.10%
  • FII
  • DII
  • Others
  • 2.38%
  • 0.50%
  • 5.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.51
  • 6.67
  • 15.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.92
  • -19.17
  • -11.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.80
  • -30.22
  • -41.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.22
  • 21.58
  • 29.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.18
  • 2.17
  • 1.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.56
  • 14.65
  • 15.78

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
1,058.91
645.29
64.10%
1,046.64
539.75
93.91%
833.79
565.54
47.43%
772.49
466.81
65.48%
Expenses
961.77
615.65
56.22%
975.04
503.83
93.53%
790.10
525.13
50.46%
728.35
426.02
70.97%
EBITDA
97.14
29.64
227.73%
71.60
35.92
99.33%
43.69
40.41
8.12%
44.14
40.79
8.21%
EBIDTM
9.17%
4.59%
6.84%
6.65%
5.24%
7.15%
5.71%
8.74%
Other Income
8.19
2.52
225.00%
1.56
1.33
17.29%
1.89
2.94
-35.71%
4.16
4.13
0.73%
Interest
19.97
7.79
156.35%
12.65
7.89
60.33%
11.08
7.10
56.06%
8.86
6.77
30.87%
Depreciation
13.07
12.08
8.20%
12.61
12.02
4.91%
13.30
11.94
11.39%
12.15
11.72
3.67%
PBT
42.29
12.29
244.10%
47.90
17.34
176.24%
-3.45
24.31
-
27.29
26.43
3.25%
Tax
6.41
2.93
118.77%
9.34
2.89
223.18%
5.61
1.50
274.00%
2.99
10.01
-70.13%
PAT
35.88
9.36
283.33%
38.56
14.45
166.85%
-9.06
22.81
-
24.30
16.42
47.99%
PATM
3.39%
1.45%
3.68%
2.68%
-1.09%
4.03%
3.15%
3.52%
EPS
0.86
0.22
290.91%
0.92
0.35
162.86%
-0.17
0.55
-
0.58
0.39
48.72%

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
3,711.83
2,791.32
1,679.46
1,805.80
2,422.39
2,021.50
1,343.01
1,183.43
1,437.98
1,396.13
1,353.32
Net Sales Growth
67.40%
66.20%
-7.00%
-25.45%
19.83%
50.52%
13.48%
-17.70%
3.00%
3.16%
 
Cost Of Goods Sold
2,957.45
2,244.86
1,233.92
1,223.79
1,600.41
1,346.98
879.95
837.39
1,116.85
1,055.25
1,076.74
Gross Profit
754.38
546.46
445.54
582.01
821.98
674.52
463.06
346.04
321.13
340.87
276.57
GP Margin
20.32%
19.58%
26.53%
32.23%
33.93%
33.37%
34.48%
29.24%
22.33%
24.42%
20.44%
Total Expenditure
3,455.26
2,635.26
1,548.53
1,525.48
1,862.53
1,569.11
1,109.82
1,037.64
1,313.75
1,307.63
1,247.07
Power & Fuel Cost
-
16.86
12.60
11.76
11.99
12.01
11.35
7.82
11.87
9.23
15.42
% Of Sales
-
0.60%
0.75%
0.65%
0.49%
0.59%
0.85%
0.66%
0.83%
0.66%
1.14%
Employee Cost
-
80.77
76.11
74.33
59.56
48.39
37.31
31.96
32.59
27.75
26.50
% Of Sales
-
2.89%
4.53%
4.12%
2.46%
2.39%
2.78%
2.70%
2.27%
1.99%
1.96%
Manufacturing Exp.
-
45.42
27.58
26.04
27.28
24.06
22.59
19.43
22.76
14.58
16.35
% Of Sales
-
1.63%
1.64%
1.44%
1.13%
1.19%
1.68%
1.64%
1.58%
1.04%
1.21%
General & Admin Exp.
-
35.71
26.64
25.35
26.48
23.69
27.19
25.33
32.36
24.94
18.51
% Of Sales
-
1.28%
1.59%
1.40%
1.09%
1.17%
2.02%
2.14%
2.25%
1.79%
1.37%
Selling & Distn. Exp.
-
153.15
119.56
98.76
91.09
74.72
75.80
75.91
60.39
64.05
57.84
% Of Sales
-
5.49%
7.12%
5.47%
3.76%
3.70%
5.64%
6.41%
4.20%
4.59%
4.27%
Miscellaneous Exp.
-
58.48
52.13
65.45
45.72
39.26
55.63
39.78
36.93
111.83
57.84
% Of Sales
-
2.10%
3.10%
3.62%
1.89%
1.94%
4.14%
3.36%
2.57%
8.01%
2.64%
EBITDA
256.57
156.06
130.93
280.32
559.86
452.39
233.19
145.79
124.23
88.50
106.25
EBITDA Margin
6.91%
5.59%
7.80%
15.52%
23.11%
22.38%
17.36%
12.32%
8.64%
6.34%
7.85%
Other Income
15.80
7.22
14.05
7.99
7.77
12.26
5.84
8.89
13.09
12.84
30.71
Interest
52.56
35.62
33.43
54.91
71.05
70.45
81.58
111.11
102.63
117.62
79.59
Depreciation
51.13
49.55
46.97
39.24
34.43
33.23
32.78
67.05
59.18
58.44
55.28
PBT
114.03
78.12
64.56
194.15
462.14
360.97
124.67
-23.47
-24.48
-74.72
2.09
Tax
24.35
14.41
17.30
-11.21
137.90
113.37
42.23
-4.52
-11.96
-16.75
-6.49
Tax Rate
21.35%
26.95%
26.80%
-5.77%
29.84%
31.41%
33.87%
19.26%
48.86%
22.42%
-310.53%
PAT
89.68
40.94
47.48
205.48
324.30
247.46
82.78
-18.59
-12.43
-56.98
9.44
PAT before Minority Interest
91.55
39.05
47.27
205.36
324.24
247.60
82.44
-18.96
-12.51
-57.97
8.57
Minority Interest
1.87
1.89
0.21
0.12
0.06
-0.14
0.34
0.37
0.08
0.99
0.87
PAT Margin
2.42%
1.47%
2.83%
11.38%
13.39%
12.24%
6.16%
-1.57%
-0.86%
-4.08%
0.70%
PAT Growth
42.26%
-13.77%
-76.89%
-36.64%
31.05%
198.94%
-
-
-
-
 
EPS
2.14
0.98
1.13
4.90
7.73
5.90
1.97
-0.44
-0.30
-1.36
0.23

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
1,867.64
1,792.91
1,734.15
1,631.79
1,414.66
1,030.10
878.69
788.51
795.78
886.68
Share Capital
41.90
41.90
41.88
41.86
41.84
41.84
41.84
38.57
38.57
38.57
Total Reserves
1,821.92
1,747.50
1,688.87
1,587.33
1,371.53
988.01
836.85
749.93
757.20
848.11
Non-Current Liabilities
436.48
403.60
319.95
465.48
410.65
456.37
521.56
702.23
813.07
801.80
Secured Loans
93.17
84.39
22.44
188.28
231.19
386.42
326.13
428.41
493.00
512.93
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.61
39.87
103.74
96.07
87.08
Long Term Provisions
264.30
250.09
238.61
146.08
76.26
49.05
48.29
48.10
48.23
47.36
Current Liabilities
1,412.38
841.27
742.87
927.56
740.25
696.33
709.24
798.30
934.73
775.74
Trade Payables
778.60
152.91
229.40
440.52
146.23
178.29
115.27
108.47
103.71
47.18
Other Current Liabilities
186.31
92.81
198.18
148.00
153.26
133.25
181.40
162.72
230.45
97.23
Short Term Borrowings
445.85
593.93
314.51
241.67
364.23
358.16
411.91
526.33
595.87
626.56
Short Term Provisions
1.62
1.62
0.77
97.37
76.52
26.63
0.66
0.78
4.70
4.77
Total Liabilities
3,713.81
3,037.09
2,796.52
3,024.51
2,565.30
2,182.43
2,109.44
2,289.36
2,543.97
2,465.51
Net Block
1,545.53
1,467.75
1,475.03
1,170.41
1,177.78
1,173.82
1,179.88
1,228.26
1,220.96
926.18
Gross Block
2,219.13
2,066.07
2,025.52
1,680.94
1,654.11
1,614.99
1,589.98
1,571.55
1,501.40
1,148.04
Accumulated Depreciation
673.59
598.32
550.48
510.53
476.32
441.17
410.09
343.28
280.44
221.86
Non Current Assets
2,045.68
1,989.66
1,960.07
1,779.96
1,629.94
1,378.70
1,404.41
1,413.22
1,435.07
1,399.30
Capital Work in Progress
76.55
159.61
158.38
133.31
22.44
12.99
31.38
14.12
59.27
318.88
Non Current Investment
113.32
66.05
46.66
179.21
273.23
86.57
31.67
1.97
1.97
1.97
Long Term Loans & Adv.
308.99
294.92
278.73
273.02
130.43
82.77
133.57
168.45
152.85
151.71
Other Non Current Assets
1.29
1.33
1.27
24.00
26.05
22.54
27.91
0.42
0.02
0.56
Current Assets
1,668.12
1,047.42
836.44
1,244.55
935.36
803.74
705.03
876.14
1,108.89
1,066.22
Current Investments
0.00
0.00
0.00
0.01
0.01
0.38
21.00
21.00
166.13
110.00
Inventories
771.51
339.40
405.19
543.18
420.12
395.89
319.62
367.53
388.25
411.17
Sundry Debtors
505.03
461.45
299.58
366.13
271.80
221.20
203.91
321.26
353.54
244.98
Cash & Bank
265.01
137.71
46.56
51.10
34.20
36.71
46.60
41.33
48.65
101.97
Other Current Assets
126.57
10.05
9.44
11.01
209.23
149.56
113.90
125.02
152.32
198.10
Short Term Loans & Adv.
116.41
98.82
75.67
273.12
197.00
129.02
100.78
116.95
132.98
138.67
Net Current Assets
255.74
206.15
93.58
316.99
195.11
107.41
-4.21
77.84
174.16
290.48
Total Assets
3,713.80
3,037.08
2,796.51
3,024.51
2,565.30
2,182.44
2,109.44
2,289.36
2,543.96
2,465.52

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
330.88
-40.41
282.59
475.82
258.07
205.39
296.01
212.47
149.38
-10.87
PBT
53.47
64.56
194.15
462.14
360.97
124.67
-23.47
-24.48
-74.72
2.09
Adjustment
124.85
82.96
109.62
75.10
110.52
129.63
187.92
161.14
235.69
108.83
Changes in Working Capital
169.83
-174.33
12.96
34.05
-134.19
-25.52
131.98
73.32
-11.82
-115.21
Cash after chg. in Working capital
348.14
-26.81
316.72
571.29
337.30
228.78
296.43
209.98
149.15
-4.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.26
-13.60
-34.14
-95.46
-79.23
-23.38
-0.42
2.49
0.23
-6.58
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
-28.23
-113.56
-213.75
-224.23
-50.34
17.52
-4.76
127.90
-99.49
-6.46
Net Fixed Assets
-62.73
-36.71
-360.68
-138.60
-35.93
-15.10
-33.50
-20.98
-84.30
-159.61
Net Investments
-47.27
-19.39
185.00
121.58
-186.41
-34.15
-29.70
145.13
-91.16
114.29
Others
81.77
-57.46
-38.07
-207.21
172.00
66.77
58.44
3.75
75.97
38.86
Cash from Financing Activity
-181.98
164.66
-40.79
-257.44
-199.88
-233.20
-277.76
-348.12
-108.61
68.72
Net Cash Inflow / Outflow
120.67
10.69
28.05
-5.84
7.85
-10.28
13.49
-7.74
-58.72
51.39
Opening Cash & Equivalents
52.72
42.03
14.06
19.89
12.05
29.67
17.39
24.81
83.05
31.66
Closing Cash & Equivalent
173.38
52.72
42.03
14.06
19.89
12.05
29.67
17.39
24.81
83.05

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.)
44.49
42.71
41.33
38.92
33.78
24.61
21.00
20.44
20.63
22.99
ROA
1.16%
1.62%
7.06%
11.60%
10.43%
3.84%
-0.86%
-0.52%
-2.31%
0.36%
ROE
2.14%
2.69%
12.22%
21.31%
20.27%
8.64%
-2.27%
-1.58%
-6.89%
0.97%
ROCE
3.59%
4.13%
11.46%
25.49%
22.25%
11.56%
4.76%
3.84%
1.99%
3.94%
Fixed Asset Turnover
1.30
0.82
0.97
1.45
1.27
0.93
0.84
1.05
1.18
1.41
Receivable days
63.19
82.70
67.28
48.06
43.43
52.07
72.48
76.22
69.68
58.78
Inventory Days
72.63
80.91
95.85
72.57
71.88
87.63
94.83
85.37
93.07
87.77
Payable days
40.45
32.69
18.45
22.19
37.93
50.48
40.98
27.53
22.35
13.72
Cash Conversion Cycle
95.37
130.92
144.67
98.45
77.38
89.22
126.33
134.05
140.41
132.82
Total Debt/Equity
0.31
0.40
0.29
0.29
0.47
0.75
1.01
1.43
1.71
1.44
Interest Cover
2.50
2.93
4.54
7.50
6.12
2.53
0.79
0.76
0.36
1.03

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.