Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Chemicals

Rating :
73/99

BSE: 500201 | NSE: INDIAGLYCO

262.00
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  248.60
  •  264.90
  •  246.40
  •  251.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  238386
  •  614.41
  •  396.40
  •  175.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 810.88
  • 6.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,695.66
  • 2.29%
  • 0.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.01%
  • 4.01%
  • 30.41%
  • FII
  • DII
  • Others
  • 1.76%
  • 0.57%
  • 2.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.85
  • 5.41
  • 10.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.57
  • 27.13
  • 16.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.36
  • -
  • 55.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.22
  • 5.38
  • 10.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.30
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.51
  • 7.76
  • 5.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,541.54
1,238.77
24.44%
1,491.25
1,359.94
9.66%
1,412.96
1,123.19
25.80%
1,395.50
0.00
0
Expenses
1,451.63
1,134.23
27.98%
1,375.31
1,245.39
10.43%
1,302.83
1,011.78
28.77%
1,309.11
0.00
0
EBITDA
89.91
104.54
-13.99%
115.94
114.55
1.21%
110.13
111.41
-1.15%
86.39
0.00
0
EBIDTM
5.83%
8.44%
7.77%
8.42%
7.79%
9.92%
6.19%
0.00%
Other Income
0.50
0.22
127.27%
3.16
2.71
16.61%
3.25
0.70
364.29%
13.82
0.00
0
Interest
34.65
37.12
-6.65%
39.83
35.87
11.04%
39.71
33.08
20.04%
37.41
0.00
0
Depreciation
20.65
18.92
9.14%
22.24
18.90
17.67%
18.97
18.87
0.53%
19.55
0.00
0
PBT
35.11
48.72
-27.94%
57.03
62.49
-8.74%
54.70
60.16
-9.08%
43.25
0.00
0
Tax
8.20
18.53
-55.75%
20.96
23.24
-9.81%
20.25
22.47
-9.88%
16.26
0.00
0
PAT
26.91
30.19
-10.86%
36.07
39.25
-8.10%
34.45
37.69
-8.60%
26.99
0.00
0
PATM
1.75%
2.44%
2.42%
2.89%
2.44%
3.36%
1.93%
0.00%
EPS
8.59
9.64
-10.89%
11.62
12.57
-7.56%
11.05
12.16
-9.13%
8.63
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
5,841.25
3,356.60
3,034.32
2,499.56
2,324.22
2,579.50
2,976.57
3,422.56
2,757.83
1,762.12
1,197.86
Net Sales Growth
56.94%
10.62%
21.39%
7.54%
-9.90%
-13.34%
-13.03%
24.10%
56.51%
47.11%
 
Cost Of Goods Sold
2,265.14
1,902.77
1,871.49
1,470.45
1,316.38
1,638.08
1,960.87
2,144.68
1,615.16
1,028.11
678.66
Gross Profit
3,576.11
1,453.83
1,162.83
1,029.11
1,007.84
941.41
1,015.70
1,277.89
1,142.67
734.01
519.20
GP Margin
61.22%
43.31%
38.32%
41.17%
43.36%
36.50%
34.12%
37.34%
41.43%
41.65%
43.34%
Total Expenditure
5,438.88
2,945.31
2,812.58
2,309.73
2,146.43
2,455.63
2,774.85
3,069.89
2,468.04
1,580.34
1,122.96
Power & Fuel Cost
-
410.41
335.55
288.99
301.60
335.94
348.26
350.98
321.86
238.35
183.94
% Of Sales
-
12.23%
11.06%
11.56%
12.98%
13.02%
11.70%
10.25%
11.67%
13.53%
15.36%
Employee Cost
-
100.84
97.06
96.04
88.37
92.14
86.77
89.12
76.32
72.25
48.37
% Of Sales
-
3.00%
3.20%
3.84%
3.80%
3.57%
2.92%
2.60%
2.77%
4.10%
4.04%
Manufacturing Exp.
-
301.18
232.36
225.86
240.67
211.75
221.12
226.35
172.17
130.76
123.11
% Of Sales
-
8.97%
7.66%
9.04%
10.35%
8.21%
7.43%
6.61%
6.24%
7.42%
10.28%
General & Admin Exp.
-
80.32
74.28
91.36
95.84
61.46
62.09
55.96
50.31
46.24
24.93
% Of Sales
-
2.39%
2.45%
3.66%
4.12%
2.38%
2.09%
1.64%
1.82%
2.62%
2.08%
Selling & Distn. Exp.
-
106.58
194.24
132.59
89.72
90.51
74.49
98.54
79.17
54.98
47.06
% Of Sales
-
3.18%
6.40%
5.30%
3.86%
3.51%
2.50%
2.88%
2.87%
3.12%
3.93%
Miscellaneous Exp.
-
43.21
7.59
4.44
13.84
25.74
21.26
104.26
153.05
9.65
47.06
% Of Sales
-
1.29%
0.25%
0.18%
0.60%
1.00%
0.71%
3.05%
5.55%
0.55%
1.41%
EBITDA
402.37
411.29
221.74
189.83
177.79
123.87
201.72
352.67
289.79
181.78
74.90
EBITDA Margin
6.89%
12.25%
7.31%
7.59%
7.65%
4.80%
6.78%
10.30%
10.51%
10.32%
6.25%
Other Income
20.73
28.79
130.84
60.48
16.97
57.59
27.49
48.46
66.71
9.95
72.65
Interest
151.60
149.76
131.09
133.13
145.54
178.67
158.50
171.34
151.49
119.12
80.12
Depreciation
81.41
76.24
73.10
72.04
69.48
88.78
90.61
90.18
85.32
76.42
66.58
PBT
190.09
214.07
148.41
45.14
-20.27
-86.01
-19.90
139.62
119.70
-3.81
0.85
Tax
65.67
80.51
50.63
9.95
-24.36
-55.32
-50.27
44.09
52.29
11.14
11.10
Tax Rate
34.55%
37.61%
34.11%
22.04%
30.02%
38.42%
23.75%
31.58%
43.68%
-292.39%
64.84%
PAT
124.42
133.57
97.78
35.20
-56.78
-88.64
-161.36
95.53
67.41
-14.81
6.01
PAT before Minority Interest
124.42
133.57
97.78
35.20
-56.78
-88.64
-161.36
95.53
67.41
-14.95
6.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.00
PAT Margin
2.13%
3.98%
3.22%
1.41%
-2.44%
-3.44%
-5.42%
2.79%
2.44%
-0.84%
0.50%
PAT Growth
16.14%
36.60%
177.78%
-
-
-
-
41.71%
-
-
 
Unadjusted EPS
39.89
42.83
31.18
11.32
-18.35
-28.63
-52.12
32.46
24.18
-5.31
2.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
962.63
845.14
752.33
718.17
297.05
372.45
535.82
413.86
384.29
385.42
Share Capital
30.96
30.96
30.96
30.96
30.96
30.96
30.96
27.88
27.88
27.88
Total Reserves
931.67
814.18
721.37
687.21
266.09
341.49
504.85
385.98
356.41
357.54
Non-Current Liabilities
1,096.75
911.11
837.73
1,065.30
458.71
828.62
884.17
867.77
687.21
1,353.13
Secured Loans
366.13
152.02
59.05
180.91
395.44
640.19
636.15
595.96
581.51
1,270.78
Unsecured Loans
30.00
20.36
5.69
14.51
5.24
69.10
80.94
120.00
26.23
35.42
Long Term Provisions
6.41
6.38
5.97
5.61
5.20
4.04
3.21
33.16
16.12
0.00
Current Liabilities
1,724.95
1,665.24
1,902.19
1,836.03
2,399.04
2,083.32
1,770.36
1,835.15
1,344.28
332.39
Trade Payables
743.36
781.00
578.68
480.57
246.53
491.14
516.75
247.29
134.50
206.76
Other Current Liabilities
493.41
301.62
438.53
335.71
729.54
434.34
328.54
356.65
318.90
76.99
Short Term Borrowings
466.69
578.50
879.84
1,016.10
1,417.59
1,110.07
840.14
1,203.62
882.05
0.00
Short Term Provisions
21.48
4.12
5.14
3.65
5.38
47.76
84.93
27.59
8.83
48.64
Total Liabilities
3,784.33
3,421.49
3,492.25
3,619.50
3,154.80
3,284.39
3,190.35
3,116.78
2,415.78
2,071.08
Net Block
2,164.72
2,155.37
2,109.82
2,028.90
1,145.92
1,309.48
1,216.13
1,191.01
1,176.16
922.06
Gross Block
2,447.90
2,362.95
2,246.19
2,100.01
2,010.02
2,099.68
1,923.44
1,815.72
1,717.28
1,388.09
Accumulated Depreciation
283.19
207.57
136.37
71.11
864.09
790.20
707.32
624.71
541.12
466.03
Non Current Assets
2,396.66
2,340.38
2,357.95
2,339.48
1,370.65
1,510.90
1,488.32
1,497.03
1,415.91
1,295.23
Capital Work in Progress
137.40
89.44
91.36
181.17
161.87
137.43
201.88
104.85
128.94
371.29
Non Current Investment
29.57
25.12
26.24
27.74
4.00
4.04
1.88
1.89
1.88
1.88
Long Term Loans & Adv.
43.83
46.64
59.46
56.20
58.16
58.66
63.63
198.16
103.85
0.00
Other Non Current Assets
21.15
23.81
71.08
45.46
0.70
1.28
4.80
1.12
5.08
0.00
Current Assets
1,385.27
1,078.73
1,131.70
1,276.55
1,781.71
1,771.54
1,700.47
1,618.94
999.86
775.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.10
171.92
15.90
0.76
0.75
Inventories
647.04
447.82
518.04
515.65
487.09
586.75
570.79
699.32
501.44
427.86
Sundry Debtors
322.02
333.68
390.41
363.57
437.20
440.61
295.89
298.90
161.92
116.74
Cash & Bank
115.50
58.87
29.43
37.98
161.92
164.47
132.91
303.51
188.02
48.56
Other Current Assets
300.71
99.45
100.94
152.96
695.51
579.61
528.96
301.31
147.72
181.61
Short Term Loans & Adv.
176.56
138.91
92.87
206.38
656.89
530.76
454.42
211.19
109.13
156.22
Net Current Assets
-339.67
-586.51
-770.50
-559.49
-617.34
-311.78
-69.89
-216.20
-344.41
443.14
Total Assets
3,784.32
3,421.49
3,492.25
3,619.52
3,154.80
3,284.40
3,190.34
3,116.78
2,415.77
2,071.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
147.07
501.74
302.07
1,230.65
-171.03
-233.87
817.20
-23.67
-42.20
-17.19
PBT
214.07
148.41
45.14
-81.14
-143.96
-211.62
139.62
119.70
-3.81
17.12
Adjustment
191.46
199.99
188.51
217.22
249.69
311.01
251.59
230.16
184.12
91.02
Changes in Working Capital
-253.44
154.58
65.93
1,096.39
-274.19
-328.48
474.70
-355.85
-221.14
-146.14
Cash after chg. in Working capital
152.10
502.98
299.58
1,232.47
-168.46
-229.10
865.91
-6.00
-40.83
-38.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.03
-1.24
2.49
-1.82
-2.57
-4.77
-48.71
-17.67
-1.36
20.81
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
-128.14
-102.81
-40.12
-78.33
174.61
109.84
-227.07
-199.61
-69.48
-114.08
Net Fixed Assets
-132.92
-114.85
-56.38
-222.41
79.26
-103.48
-195.79
-107.66
-58.20
-116.97
Net Investments
-7.12
0.02
1.49
53.41
-24.88
171.82
-156.52
-15.15
-16.01
-28.18
Others
11.90
12.02
14.77
90.67
120.23
41.50
125.24
-76.80
4.73
31.07
Cash from Financing Activity
3.01
-399.40
-262.86
-1,167.60
-3.80
86.60
-582.03
239.98
251.14
134.69
Net Cash Inflow / Outflow
21.94
-0.47
-0.92
-15.28
-0.22
-37.44
8.10
16.69
139.46
3.42
Opening Cash & Equivalents
5.02
5.50
6.41
21.69
22.08
59.77
51.76
35.22
48.56
45.06
Closing Cash & Equivalent
26.96
5.02
5.50
6.41
21.84
22.08
59.77
51.76
188.02
48.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
310.14
272.20
242.15
230.83
95.15
119.66
172.56
148.14
137.82
138.11
ROA
3.71%
2.83%
0.99%
-1.68%
-2.75%
-4.98%
3.03%
2.44%
-0.67%
0.31%
ROE
14.82%
12.28%
4.81%
-11.25%
-26.66%
-35.67%
20.17%
16.91%
-3.89%
1.59%
ROCE
20.01%
15.87%
9.39%
2.86%
1.39%
-2.25%
12.75%
11.67%
6.12%
6.10%
Fixed Asset Turnover
2.13
1.81
1.66
1.59
1.53
1.76
2.11
1.78
1.29
1.10
Receivable days
23.38
31.75
38.12
44.60
50.84
37.88
27.47
26.77
25.44
23.62
Inventory Days
39.05
42.35
52.27
55.85
62.19
59.54
58.67
69.75
84.85
88.12
Payable days
95.26
89.14
84.80
62.17
55.66
66.53
46.11
29.10
35.75
42.16
Cash Conversion Cycle
-32.83
-15.04
5.59
38.28
57.37
30.90
40.03
67.42
74.55
69.57
Total Debt/Equity
1.04
0.99
1.46
1.73
7.69
5.54
3.31
5.23
4.40
3.39
Interest Cover
2.43
2.13
1.34
0.44
0.19
-0.34
1.81
1.79
0.97
1.21

Top Investors:

News Update:


No Latest News!

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.