Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Chemicals

Rating :
65/99

BSE: 506532 | NSE: KERALACHEM

305.60
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  328.80
  •  328.80
  •  301.60
  •  319.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  281
  •  33.11
  •  364.00
  •  182.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 277.46
  • 8.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 354.87
  • 1.31%
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.48%
  • 1.47%
  • 21.48%
  • FII
  • DII
  • Others
  • 0%
  • 0.05%
  • 2.52%

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
  • 13.09
  • 14.02
  • 12.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.05
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.11
  • 6.22
  • 6.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
141.60
105.05
34.79%
138.79
102.56
35.33%
119.15
94.52
26.06%
106.44
94.13
13.08%
Expenses
119.20
97.74
21.96%
117.16
88.41
32.52%
107.72
80.63
33.60%
98.15
85.04
15.42%
EBITDA
22.40
7.31
206.43%
21.63
14.15
52.86%
11.42
13.89
-17.78%
8.29
9.09
-8.80%
EBIDTM
15.82%
6.96%
15.58%
13.80%
9.59%
14.70%
7.79%
9.66%
Other Income
0.72
0.76
-5.26%
1.49
0.22
577.27%
0.98
0.33
196.97%
1.39
0.12
1,058.33%
Interest
1.16
0.92
26.09%
1.06
1.21
-12.40%
1.22
1.32
-7.58%
1.35
1.58
-14.56%
Depreciation
3.56
3.83
-7.05%
3.62
3.99
-9.27%
3.61
3.94
-8.38%
3.58
3.77
-5.04%
PBT
18.40
3.32
454.22%
18.44
9.17
101.09%
7.58
8.97
-15.50%
4.74
3.86
22.80%
Tax
5.30
1.02
419.61%
5.17
2.65
95.09%
2.62
2.66
-1.50%
1.23
1.06
16.04%
PAT
13.10
2.30
469.57%
13.28
6.52
103.68%
4.96
6.30
-21.27%
3.51
2.80
25.36%
PATM
9.25%
2.19%
9.57%
6.36%
4.16%
6.67%
3.30%
2.98%
EPS
13.44
2.40
460.00%
13.93
7.03
98.15%
5.18
6.74
-23.15%
3.71
2.98
24.50%

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
505.98
396.26
342.17
303.03
342.13
355.72
358.56
357.42
289.25
306.22
245.82
Net Sales Growth
27.69%
15.81%
12.92%
-11.43%
-3.82%
-0.79%
0.32%
23.57%
-5.54%
24.57%
 
Cost Of Goods Sold
275.57
210.60
162.34
133.47
174.13
186.62
197.40
200.12
146.65
141.03
132.28
Gross Profit
230.41
185.65
179.82
169.56
168.00
169.10
161.16
157.30
142.59
165.19
113.54
GP Margin
45.54%
46.85%
52.55%
55.95%
49.10%
47.54%
44.95%
44.01%
49.30%
53.94%
46.19%
Total Expenditure
442.23
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
63.74
45.00
35.83
30.23
29.04
35.63
36.14
23.41
15.74
42.31
21.20
EBITDA Margin
12.60%
11.36%
10.47%
9.98%
8.49%
10.02%
10.08%
6.55%
5.44%
13.82%
8.62%
Other Income
4.58
1.44
1.61
0.92
4.59
9.05
2.33
2.11
0.27
2.08
1.25
Interest
4.79
5.58
8.40
8.81
6.71
6.99
7.57
9.80
8.03
8.84
6.43
Depreciation
14.37
15.52
15.63
15.01
15.03
13.71
12.76
14.33
16.52
15.71
9.81
PBT
49.16
25.32
13.41
7.33
11.88
23.98
18.14
1.39
-8.54
19.83
6.20
Tax
14.32
7.39
1.06
2.41
7.28
11.74
9.58
4.98
-2.00
10.85
1.49
Tax Rate
29.13%
29.19%
7.90%
32.88%
61.28%
48.96%
52.81%
358.27%
23.42%
54.72%
24.03%
PAT
34.85
17.39
11.24
3.47
4.45
14.17
10.73
-1.42
-6.09
11.13
4.69
PAT before Minority Interest
32.92
17.93
12.35
4.92
4.60
12.24
8.56
-3.59
-6.55
8.98
4.71
Minority Interest
-1.93
-0.54
-1.11
-1.45
-0.15
1.93
2.17
2.17
0.46
2.15
-0.02
PAT Margin
6.89%
4.39%
3.28%
1.15%
1.30%
3.98%
2.99%
-0.40%
-2.11%
3.63%
1.91%
PAT Growth
94.48%
54.72%
223.92%
-22.02%
-68.60%
32.06%
-
-
-
137.31%
 
EPS
38.30
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
40.09
25.14
31.96
28.58
28.60
28.71
31.70
34.58
31.02
32.00
Cash Conversion Cycle
89.00
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:


  • Nitta Gelatin India - Quarterly Results
    6th May 2022, 16:48 PM

    Read More

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.