Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Chemicals

Rating :
51/99

BSE: 506532 | NSE: KERALACHEM

222.55
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  228.00
  •  234.00
  •  204.45
  •  228.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  207
  •  24.57
  •  338.00
  •  144.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 207.28
  • 11.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 284.69
  • 1.31%
  • 1.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.48%
  • 1.52%
  • 21.91%
  • FII
  • DII
  • Others
  • 0%
  • 0.05%
  • 2.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.89
  • 2.18
  • 9.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.82
  • 4.78
  • 8.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.00
  • 4.18
  • 71.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.94
  • 15.96
  • 13.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 1.09
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.98
  • 6.18
  • 6.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
106.44
94.13
13.08%
105.05
75.68
38.81%
102.56
87.31
17.47%
94.52
91.07
3.79%
Expenses
98.15
85.04
15.42%
97.73
72.25
35.27%
88.41
75.29
17.43%
80.63
79.14
1.88%
EBITDA
8.29
9.09
-8.80%
7.31
3.43
113.12%
14.15
12.01
17.82%
13.89
11.93
16.43%
EBIDTM
7.79%
9.66%
6.96%
4.54%
13.80%
13.76%
14.70%
13.10%
Other Income
1.39
0.12
1,058.33%
0.76
-1.82
-
0.22
0.45
-51.11%
0.33
1.31
-74.81%
Interest
1.35
1.58
-14.56%
0.92
1.80
-48.89%
1.21
2.06
-41.26%
1.32
1.89
-30.16%
Depreciation
3.58
3.77
-5.04%
3.83
3.92
-2.30%
3.99
3.96
0.76%
3.94
3.92
0.51%
PBT
4.74
3.86
22.80%
3.32
-4.10
-
9.17
6.45
42.17%
8.97
7.43
20.73%
Tax
1.23
1.06
16.04%
1.02
-3.18
-
2.65
1.70
55.88%
2.66
1.58
68.35%
PAT
3.51
2.80
25.36%
2.30
-0.93
-
6.52
4.75
37.26%
6.30
5.85
7.69%
PATM
3.30%
2.98%
2.19%
-1.22%
6.36%
5.44%
6.67%
6.42%
EPS
3.71
2.98
24.50%
2.40
-1.19
-
7.03
4.84
45.25%
6.74
6.06
11.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
408.57
396.26
342.17
303.03
342.13
355.72
358.56
357.42
289.25
306.22
245.82
Net Sales Growth
17.34%
15.81%
12.92%
-11.43%
-3.82%
-0.79%
0.32%
23.57%
-5.54%
24.57%
 
Cost Of Goods Sold
219.72
210.60
162.34
133.47
174.13
186.62
197.40
200.12
146.65
141.03
132.28
Gross Profit
188.85
185.65
179.82
169.56
168.00
169.10
161.16
157.30
142.59
165.19
113.54
GP Margin
46.22%
46.85%
52.55%
55.95%
49.10%
47.54%
44.95%
44.01%
49.30%
53.94%
46.19%
Total Expenditure
364.92
351.26
306.34
272.80
313.09
320.09
322.42
334.01
273.51
263.91
224.62
Power & Fuel Cost
-
44.16
43.82
42.10
40.92
34.64
40.64
45.81
38.58
42.73
32.62
% Of Sales
-
11.14%
12.81%
13.89%
11.96%
9.74%
11.33%
12.82%
13.34%
13.95%
13.27%
Employee Cost
-
41.29
39.66
37.33
36.89
33.15
31.38
28.02
24.57
24.72
18.68
% Of Sales
-
10.42%
11.59%
12.32%
10.78%
9.32%
8.75%
7.84%
8.49%
8.07%
7.60%
Manufacturing Exp.
-
36.29
39.34
39.45
40.64
35.23
30.06
32.80
36.26
30.07
24.01
% Of Sales
-
9.16%
11.50%
13.02%
11.88%
9.90%
8.38%
9.18%
12.54%
9.82%
9.77%
General & Admin Exp.
-
10.49
12.61
11.89
13.34
21.25
10.41
10.94
12.60
10.76
6.53
% Of Sales
-
2.65%
3.69%
3.92%
3.90%
5.97%
2.90%
3.06%
4.36%
3.51%
2.66%
Selling & Distn. Exp.
-
2.90
2.17
2.58
1.44
1.69
3.61
5.83
5.86
7.90
5.01
% Of Sales
-
0.73%
0.63%
0.85%
0.42%
0.48%
1.01%
1.63%
2.03%
2.58%
2.04%
Miscellaneous Exp.
-
5.52
6.40
5.98
5.74
7.52
8.92
10.49
8.99
6.69
5.01
% Of Sales
-
1.39%
1.87%
1.97%
1.68%
2.11%
2.49%
2.93%
3.11%
2.18%
2.23%
EBITDA
43.64
45.00
35.83
30.23
29.04
35.63
36.14
23.41
15.74
42.31
21.20
EBITDA Margin
10.68%
11.36%
10.47%
9.98%
8.49%
10.02%
10.08%
6.55%
5.44%
13.82%
8.62%
Other Income
2.70
1.44
1.61
0.92
4.59
9.05
2.33
2.11
0.27
2.08
1.25
Interest
4.80
5.58
8.40
8.81
6.71
6.99
7.57
9.80
8.03
8.84
6.43
Depreciation
15.34
15.52
15.63
15.01
15.03
13.71
12.76
14.33
16.52
15.71
9.81
PBT
26.20
25.32
13.41
7.33
11.88
23.98
18.14
1.39
-8.54
19.83
6.20
Tax
7.56
7.39
1.06
2.41
7.28
11.74
9.58
4.98
-2.00
10.85
1.49
Tax Rate
28.85%
29.19%
7.90%
32.88%
61.28%
48.96%
52.81%
358.27%
23.42%
54.72%
24.03%
PAT
18.63
17.39
11.24
3.47
4.45
14.17
10.73
-1.42
-6.09
11.13
4.69
PAT before Minority Interest
18.04
17.93
12.35
4.92
4.60
12.24
8.56
-3.59
-6.55
8.98
4.71
Minority Interest
-0.59
-0.54
-1.11
-1.45
-0.15
1.93
2.17
2.17
0.46
2.15
-0.02
PAT Margin
4.56%
4.39%
3.28%
1.15%
1.30%
3.98%
2.99%
-0.40%
-2.11%
3.63%
1.91%
PAT Growth
49.40%
54.72%
223.92%
-22.02%
-68.60%
32.06%
-
-
-
137.31%
 
EPS
20.47
19.11
12.35
3.81
4.89
15.57
11.79
-1.56
-6.69
12.23
5.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
173.03
153.34
150.56
148.55
133.55
130.20
108.16
108.68
113.49
104.09
Share Capital
9.08
9.08
9.08
9.08
9.08
24.88
9.08
9.08
8.40
8.40
Total Reserves
163.95
144.27
141.48
139.47
124.47
105.33
99.08
99.61
105.09
95.69
Non-Current Liabilities
27.77
28.39
38.19
42.97
54.31
44.35
28.80
29.13
25.42
30.42
Secured Loans
-3.29
-0.42
4.54
8.99
15.45
18.40
18.83
22.12
15.62
21.46
Unsecured Loans
26.38
29.11
29.32
28.66
24.32
15.50
0.00
0.00
0.00
0.00
Long Term Provisions
3.35
2.26
2.29
3.17
2.66
3.87
3.89
3.40
3.23
2.42
Current Liabilities
102.76
107.03
121.96
113.72
110.12
78.02
79.91
80.55
74.98
69.61
Trade Payables
24.59
21.68
21.64
25.24
24.48
22.60
27.87
29.13
22.31
22.65
Other Current Liabilities
18.14
27.43
19.32
15.99
8.96
4.87
5.86
6.10
4.48
4.58
Short Term Borrowings
51.13
47.77
68.25
59.32
63.69
39.80
42.21
42.72
39.10
36.40
Short Term Provisions
8.90
10.14
12.75
13.17
12.98
10.75
3.97
2.60
9.09
5.98
Total Liabilities
306.46
291.77
313.32
306.37
300.85
256.33
222.83
226.49
222.48
204.58
Net Block
112.76
120.61
129.92
113.38
110.27
119.99
117.72
125.38
116.68
121.88
Gross Block
182.52
175.22
167.53
138.06
123.98
277.25
263.55
257.96
232.93
223.43
Accumulated Depreciation
69.76
54.61
37.61
24.68
13.71
157.26
145.83
132.58
116.25
101.55
Non Current Assets
141.64
156.98
164.06
156.53
145.12
134.24
131.43
138.41
129.87
133.13
Capital Work in Progress
1.85
4.16
3.57
10.28
12.82
8.55
8.80
8.58
8.51
6.56
Non Current Investment
0.94
0.87
0.92
0.89
0.90
0.74
0.77
0.82
0.82
0.82
Long Term Loans & Adv.
20.57
22.76
24.84
20.67
8.36
4.96
4.12
3.63
3.86
3.87
Other Non Current Assets
5.51
8.58
4.81
11.30
12.77
0.00
0.03
0.00
0.00
0.00
Current Assets
164.83
134.80
149.26
149.84
155.72
122.09
91.40
88.08
92.61
71.45
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
92.89
91.26
69.95
72.78
73.86
61.45
55.04
52.57
53.95
43.68
Sundry Debtors
62.52
34.28
63.47
61.47
52.43
20.39
22.18
22.29
26.06
17.52
Cash & Bank
2.67
2.25
5.77
7.33
15.08
27.15
1.83
1.42
2.11
1.59
Other Current Assets
6.75
3.65
6.15
3.91
14.35
13.10
12.35
11.81
10.49
8.66
Short Term Loans & Adv.
2.55
3.35
3.91
4.35
4.70
4.81
4.05
6.14
4.62
3.45
Net Current Assets
62.07
27.77
27.30
36.12
45.60
44.07
11.49
7.54
17.63
1.84
Total Assets
306.47
291.78
313.32
306.37
300.84
256.33
222.83
226.49
222.48
204.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
18.91
40.10
22.29
26.88
11.48
20.39
20.46
23.51
16.92
20.04
PBT
25.32
13.41
7.33
11.88
23.98
18.14
1.39
-8.54
19.83
6.20
Adjustment
22.43
24.95
22.82
22.25
20.79
18.03
24.07
24.97
22.29
15.64
Changes in Working Capital
-23.41
6.08
-2.12
4.55
-25.55
-9.95
-2.03
9.50
-18.54
-0.75
Cash after chg. in Working capital
24.34
44.44
28.03
38.68
19.22
26.23
23.43
25.93
23.57
21.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.43
-4.34
-5.73
-11.80
-7.74
-5.84
-2.97
-2.43
-8.13
-0.57
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
-7.42
-10.09
-13.95
-7.44
-3.43
-13.53
-8.21
-24.51
-13.40
-20.00
Net Fixed Assets
-4.85
-7.42
-22.07
-45.20
120.21
-9.81
-4.81
-24.07
-10.09
-4.02
Net Investments
-0.07
0.05
-0.03
22.41
17.99
-12.47
0.05
0.00
-23.91
-0.31
Others
-2.50
-2.72
8.15
15.35
-141.63
8.75
-3.45
-0.44
20.60
-15.67
Cash from Financing Activity
-11.93
-33.15
-7.03
-19.94
-5.40
18.45
-11.84
0.31
-2.99
0.30
Net Cash Inflow / Outflow
-0.44
-3.14
1.32
-0.49
2.65
25.32
0.41
-0.70
0.53
0.34
Opening Cash & Equivalents
1.37
4.50
3.18
3.67
1.03
1.83
1.42
2.11
1.59
1.25
Closing Cash & Equivalent
0.92
1.37
4.50
3.18
3.67
27.15
1.83
1.42
2.11
1.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
190.58
168.90
165.83
163.61
147.09
126.01
119.13
119.71
101.33
92.94
ROA
5.99%
4.08%
1.59%
1.52%
4.39%
3.57%
-1.60%
-2.92%
4.21%
2.42%
ROE
10.99%
8.13%
3.29%
3.26%
9.87%
7.69%
-3.31%
-5.89%
8.25%
4.55%
ROCE
12.61%
8.80%
6.32%
7.52%
13.80%
13.52%
6.38%
-0.29%
17.13%
8.04%
Fixed Asset Turnover
2.22
2.00
1.99
2.62
1.77
1.37
1.42
1.21
1.38
1.26
Receivable days
44.48
51.93
75.09
60.60
37.36
20.95
21.93
29.69
25.28
23.33
Inventory Days
84.61
85.65
85.78
78.01
69.42
57.33
53.06
65.40
56.63
61.61
Payable days
24.39
25.14
31.96
28.58
28.60
28.71
31.70
34.58
31.02
32.00
Cash Conversion Cycle
104.70
112.44
128.91
110.03
78.18
49.56
43.29
60.51
50.89
52.94
Total Debt/Equity
0.46
0.55
0.72
0.70
0.81
0.59
0.61
0.63
0.50
0.58
Interest Cover
5.53
2.60
1.83
2.77
4.43
3.40
1.14
-0.06
3.24
1.97

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.