Nifty

:

18726.40

Sensex

:

63142.96

127.40 (0.69%)
350.08 (0.56%)

Login

Nifty
Sensex

:
:

18726.40
63142.96

127.40 (0.69%)
350.08 (0.56%)

Insilco Ltd.

Chemicals

Rating :

N/A

BSE: 500211 | NSE: INSILCO

Watchlist

NSE BSE

Not traded in the last 30 days

Day's Open
Day's High
Day's Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

52.43
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

17.92
N/A
3.52

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-100.00
-100.00
-100.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

51.97
44.22
-0.49

PAT CAGR (%)

10 Years
5 Years
3 Years

28.17
-
0.57

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.63
1.63
1.76

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-2.89
-29.99
-1.14

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 2.07 1.51 37.09% 3.51 4.72 -25.64% 2.35 2.98 -21.14% 2.27 3.27 -30.58%
EBITDA -2.07 -1.51 - -3.51 -4.72 - -2.35 -2.98 - -2.27 -3.27 -
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.65 0.71 -8.45% 0.61 0.47 29.79% 0.54 0.26 107.69% 0.85 0.32 165.62%
Interest 0.00 -0.01 - 0.00 0.00 0 0.00 0.05 -100.00% 0.01 0.00 0
Depreciation 0.01 0.01 0.00% 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0
PBT -1.43 -0.80 - -2.90 -4.25 - -1.82 -2.77 - -1.43 -2.95 -
Tax 0.21 -0.20 - 0.17 -0.13 - 0.09 0.21 -57.14% 0.04 0.00 0
PAT -1.64 -0.60 - -3.07 -4.12 - -1.91 -2.98 - -1.47 -2.95 -
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS -0.26 -0.10 - -0.49 -0.66 - -0.30 -0.48 - -0.23 -0.47 -

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 0.00 0.00 0.00 57.75 95.15 86.59 86.64 72.88 56.97 61.56 75.76 Net Sales Growth 0.00% 0 -100% -39.31% 9.89% -0.06% 18.88% 27.93% -7.46% -18.74% Cost Of Goods Sold 0.00 0.00 0.00 29.57 38.83 35.28 34.98 27.79 18.37 21.38 31.10 Gross Profit 0.00 0.00 0.00 28.18 56.31 51.31 51.66 45.09 38.60 40.18 44.66 GP Margin 0.00% 0 0 48.80% 59.18% 59.26% 59.63% 61.87% 67.75% 65.27% 58.95% Total Expenditure 10.20 12.48 59.71 70.54 102.52 88.59 85.56 72.14 58.95 66.32 75.95 Power & Fuel Cost - 0.39 0.46 16.48 33.97 26.13 25.70 21.41 20.54 24.65 22.61 % Of Sales - 0 0 28.54% 35.70% 30.18% 29.66% 29.38% 36.05% 40.04% 29.84% Employee Cost - 4.01 25.92 8.63 8.50 8.04 7.29 6.46 6.71 6.66 7.35 % Of Sales - 0 0 14.94% 8.93% 9.29% 8.41% 8.86% 11.78% 10.82% 9.70% Manufacturing Exp. - 0.13 0.16 3.12 5.80 5.59 5.85 7.05 5.62 5.07 4.53 % Of Sales - 0 0 5.40% 6.10% 6.46% 6.75% 9.67% 9.86% 8.24% 5.98% General & Admin Exp. - 6.17 12.53 5.65 4.18 2.63 1.76 1.95 1.73 2.02 2.14 % Of Sales - 0 0 9.78% 4.39% 3.04% 2.03% 2.68% 3.04% 3.28% 2.82% Selling & Distn. Exp. - 0.00 0.00 5.74 8.91 8.64 8.00 6.21 4.85 5.27 6.25 % Of Sales - 0 0 9.94% 9.36% 9.98% 9.23% 8.52% 8.51% 8.56% 8.25% Miscellaneous Exp. - 1.77 20.64 1.34 2.33 2.29 1.98 1.28 1.13 1.27 6.25 % Of Sales - 0 0 2.32% 2.45% 2.64% 2.29% 1.76% 1.98% 2.06% 2.60% EBITDA -10.20 -12.48 -59.71 -12.79 -7.37 -2.00 1.08 0.74 -1.98 -4.76 -0.19 EBITDA Margin 0.00% 0 0 -22.15% -7.75% -2.31% 1.25% 1.02% -3.48% -7.73% -0.25% Other Income 2.65 1.76 4.71 5.35 4.05 3.98 6.69 2.78 4.57 2.74 5.98 Interest 0.01 0.04 0.64 0.01 0.32 0.02 0.01 0.31 0.01 0.01 0.01 Depreciation 0.02 0.02 2.00 2.83 2.46 1.92 1.72 1.33 1.16 2.50 3.59 PBT -7.58 -10.78 -57.64 -10.28 -6.12 0.04 6.05 1.88 1.42 -4.54 2.19 Tax 0.51 -0.13 0.08 0.20 -0.08 -0.32 0.72 0.40 0.00 -1.66 0.48 Tax Rate -6.73% 1.21% -0.14% -1.95% 1.31% -800.00% 12.79% 21.28% 0.00% 13.87% -120.00% PAT -8.09 -10.65 -57.72 -10.47 -6.04 0.36 4.91 1.48 1.42 -10.30 -0.89 PAT before Minority Interest -8.09 -10.65 -57.72 -10.47 -6.04 0.36 4.91 1.48 1.42 -10.30 -0.89 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 0.00% 0 0 -18.13% -6.35% 0.42% 5.67% 2.03% 2.49% -16.73% -1.17% PAT Growth 0.00% - - - - -92.67% 231.76% 4.23% - - EPS -1.29 -1.70 -9.21 -1.67 -0.96 0.06 0.78 0.24 0.23 -1.64 -0.14

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 16.37 27.02 84.18 94.94 101.22 100.65 90.84 89.53 89.51 99.81 Share Capital 62.72 62.72 62.72 62.72 62.72 62.72 62.72 62.72 62.72 62.72 Total Reserves -46.34 -35.69 21.46 32.22 38.50 37.93 28.13 26.82 26.79 37.10 Non-Current Liabilities 0.00 1.21 1.48 1.12 0.17 0.42 0.07 0.12 0.12 1.89 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 1.20 1.11 1.11 0.08 0.35 0.07 0.12 0.12 0.23 Current Liabilities 27.46 9.95 4.34 10.01 8.38 6.82 6.36 5.85 4.98 5.75 Trade Payables 0.88 0.89 1.84 6.81 5.76 2.94 2.54 2.11 1.54 1.97 Other Current Liabilities 21.61 4.99 1.10 2.02 1.81 1.69 2.59 2.40 2.19 2.27 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 4.97 4.07 1.39 1.18 0.81 2.19 1.22 1.33 1.25 1.51 Total Liabilities 43.83 38.18 90.00 106.07 109.77 107.89 97.27 95.50 94.61 107.45 Net Block 0.03 5.87 22.33 22.17 18.32 16.36 14.90 15.70 17.72 27.51 Gross Block 0.77 30.24 30.90 28.11 21.90 18.07 94.56 94.34 95.77 97.09 Accumulated Depreciation 0.74 24.37 8.57 5.94 3.58 1.72 72.23 71.21 70.62 69.57 Non Current Assets 0.03 9.67 25.82 26.88 22.82 20.40 20.61 20.42 21.93 31.79 Capital Work in Progress 0.00 0.00 0.52 0.96 1.92 0.43 1.41 0.09 0.02 0.22 Non Current Investment 0.00 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 3.78 2.85 3.51 2.47 3.50 4.29 4.62 4.20 4.05 Other Non Current Assets 0.00 0.01 0.11 0.23 0.10 0.10 0.00 0.00 0.00 0.00 Current Assets 43.80 28.51 64.17 79.18 86.94 87.49 76.66 75.09 72.67 75.67 Current Investments 0.00 0.00 18.26 19.33 25.97 37.64 31.42 32.42 36.09 40.67 Inventories 0.26 0.50 2.67 10.55 9.88 9.70 11.52 13.04 9.39 8.24 Sundry Debtors 0.00 0.00 0.31 16.58 17.92 18.46 19.18 9.69 9.78 9.37 Cash & Bank 34.51 27.05 39.93 30.55 30.49 19.37 12.81 17.95 16.00 15.17 Other Current Assets 9.02 0.94 1.49 1.75 2.68 2.31 1.74 1.98 1.41 2.22 Short Term Loans & Adv. 1.87 0.03 1.52 0.42 0.77 1.37 0.84 0.80 0.55 0.99 Net Current Assets 16.34 18.57 59.84 69.17 78.56 80.67 70.30 69.24 67.69 69.91 Total Assets 43.83 38.18 89.99 106.06 109.76 107.89 97.27 95.51 94.60 107.46

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -15.43 -34.22 6.11 -4.30 1.67 3.73 -6.59 -4.68 -6.16 10.75 PBT -10.78 -57.64 -10.28 -6.12 0.04 5.63 1.88 1.42 -11.97 -0.40 Adjustment -0.63 15.44 -1.74 -0.58 -1.47 -4.02 -0.74 -2.99 8.02 0.59 Changes in Working Capital -4.97 8.11 17.55 2.63 2.25 1.94 -7.56 -3.12 -2.22 11.02 Cash after chg. in Working capital -16.38 -34.10 5.53 -4.06 0.82 3.55 -6.42 -4.68 -6.16 11.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.95 -0.12 0.58 -0.23 0.85 0.18 -0.17 0.00 0.00 -0.46 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 15.50 35.98 -6.19 4.38 -1.67 -3.02 6.17 1.17 9.34 -12.47 Net Fixed Assets 29.47 1.18 -2.35 -5.25 -5.32 77.47 -1.54 1.36 1.52 5.43 Net Investments 0.01 18.26 1.07 6.64 11.67 -6.23 1.00 3.67 4.58 -9.14 Others -13.98 16.54 -4.91 2.99 -8.02 -74.26 6.71 -3.86 3.24 -8.76 Cash from Financing Activity -0.04 -0.66 -0.05 -0.32 -0.02 -0.01 -0.01 -0.01 -0.01 -0.01 Net Cash Inflow / Outflow 0.03 1.10 -0.13 -0.24 -0.02 0.69 -0.43 -3.52 3.18 -1.73 Opening Cash & Equivalents 2.03 0.93 1.05 1.29 1.31 0.62 1.04 4.57 1.39 3.12 Closing Cash & Equivalent 2.06 2.03 0.93 1.05 1.29 1.31 0.62 1.04 4.57 1.39

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 2.61 4.31 13.42 15.14 16.14 16.05 14.48 14.28 14.27 15.92 ROA -25.97% -90.06% -10.68% -5.60% 0.33% 4.78% 1.53% 1.50% -10.20% -0.81% ROE -49.09% -103.81% -11.69% -6.16% 0.36% 5.12% 1.64% 1.59% -10.89% -0.88% ROCE -49.49% -102.52% -11.46% -5.91% 0.06% 5.89% 2.43% 1.60% -12.63% -0.40% Fixed Asset Turnover 0.00 0.00 1.96 3.80 4.44 1.70 0.85 0.66 0.71 0.85 Receivable days 0.00 0.00 53.38 66.18 74.78 71.72 65.58 56.25 50.98 54.09 Inventory Days 0.00 0.00 41.78 39.18 40.23 40.42 55.77 64.80 46.94 46.27 Payable days 0.00 0.00 25.81 22.65 18.83 11.87 12.58 11.04 9.60 11.77 Cash Conversion Cycle 0.00 0.00 69.35 82.72 96.18 100.27 108.77 110.00 88.31 88.59 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover -253.86 -88.94 -827.85 -17.87 3.35 587.48 7.03 213.54 -1533.01 -52.83

Annual Reports:

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.

Feedback