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

Chemicals

Rating :
53/99

BSE: 506734 | NSE: MYSORPETRO

110.00
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 113.85
  • 113.95
  • 108.10
  • 110.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24
  •  1.11
  •  144.95
  •  83.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72.42
  • 2.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71.51
  • 2.27%
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.99%
  • 5.45%
  • 17.24%
  • FII
  • DII
  • Others
  • 0%
  • 1.39%
  • 2.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.88
  • 27.39
  • 17.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.03
  • 1.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.67
  • -9.40
  • 137.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.96
  • 2.44
  • 5.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.23
  • 0.32
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.30
  • 8.63
  • 9.38

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
8.33
8.14
2.33%
1.45
1.29
12.40%
5.02
13.65
-63.22%
6.44
8.39
-23.24%
Expenses
8.76
8.66
1.15%
3.72
2.07
79.71%
5.81
14.16
-58.97%
7.12
8.94
-20.36%
EBITDA
-0.43
-0.52
-
-2.27
-0.78
-
-0.79
-0.51
-
-0.68
-0.55
-
EBIDTM
-5.20%
-6.32%
-156.98%
-60.06%
-15.65%
-3.73%
-10.51%
-6.51%
Other Income
1.09
1.96
-44.39%
1.24
2.04
-39.22%
3.79
2.66
42.48%
3.42
1.98
72.73%
Interest
0.19
0.06
216.67%
0.12
0.06
100.00%
0.07
0.09
-22.22%
0.06
0.09
-33.33%
Depreciation
0.11
0.15
-26.67%
0.11
0.15
-26.67%
0.15
0.15
0.00%
0.15
0.15
0.00%
PBT
0.36
1.23
-70.73%
-1.26
1.05
-
2.79
1.92
45.31%
2.53
1.20
110.83%
Tax
1.31
2.46
-46.75%
2.38
1.93
23.32%
2.89
24.97
-88.43%
2.62
0.16
1,537.50%
PAT
-0.96
-1.23
-
-3.64
-0.88
-
-0.10
-23.05
-
-0.10
1.04
-
PATM
-11.49%
-15.06%
-251.10%
-67.88%
-2.03%
-168.86%
-1.47%
12.36%
EPS
9.66
11.20
-13.75%
10.75
9.03
19.05%
14.63
-14.94
-
14.79
14.20
4.15%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
21.24
20.90
22.84
12.98
32.58
6.23
30.30
Net Sales Growth
-32.51%
-8.49%
75.96%
-60.16%
422.95%
-79.44%
 
Cost Of Goods Sold
20.26
19.89
21.55
12.20
31.91
5.66
5.27
Gross Profit
0.98
1.01
1.29
0.78
0.66
0.57
25.02
GP Margin
4.63%
4.83%
5.65%
6.01%
2.03%
9.15%
82.57%
Total Expenditure
25.41
23.65
24.99
15.53
35.95
9.79
24.59
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.97
% Of Sales
-
0%
0%
0%
0%
0%
3.20%
Employee Cost
-
2.39
2.22
2.13
2.07
2.24
11.12
% Of Sales
-
11.44%
9.72%
16.41%
6.35%
35.96%
36.70%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
2.83
% Of Sales
-
0%
0%
0%
0%
0%
9.34%
General & Admin Exp.
-
0.74
0.56
0.71
0.86
1.48
2.36
% Of Sales
-
3.54%
2.45%
5.47%
2.64%
23.76%
7.79%
Selling & Distn. Exp.
-
0.45
0.51
0.22
0.00
0.03
0.86
% Of Sales
-
2.15%
2.23%
1.69%
0%
0.48%
2.84%
Miscellaneous Exp.
-
0.19
0.15
0.27
1.11
0.38
1.18
% Of Sales
-
0.91%
0.66%
2.08%
3.41%
6.10%
3.89%
EBITDA
-4.17
-2.75
-2.15
-2.55
-3.37
-3.56
5.71
EBITDA Margin
-19.63%
-13.16%
-9.41%
-19.65%
-10.34%
-57.14%
18.84%
Other Income
9.54
11.20
9.07
6.21
8.76
10.34
1.36
Interest
0.44
0.26
0.34
0.06
0.04
0.07
1.20
Depreciation
0.52
0.59
0.60
0.63
0.68
0.78
2.93
PBT
4.42
7.60
5.97
2.96
4.67
5.93
2.93
Tax
9.20
9.90
26.16
0.54
0.74
16.97
0.87
Tax Rate
208.14%
130.26%
-2669.39%
18.24%
15.85%
24.06%
29.69%
PAT
-4.80
32.69
-2.24
2.43
3.93
53.55
2.06
PAT before Minority Interest
-4.80
32.69
-2.24
2.43
3.93
53.55
2.06
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-22.60%
156.41%
-9.81%
18.72%
12.06%
859.55%
6.80%
PAT Growth
0.00%
-
-
-38.17%
-92.66%
2,499.51%
 
EPS
-7.27
49.53
-3.39
3.68
5.95
81.14
3.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
194.57
163.26
166.71
163.48
147.26
76.23
Share Capital
6.59
6.59
6.59
6.59
6.59
6.59
Total Reserves
187.98
156.67
160.12
156.89
140.67
69.65
Non-Current Liabilities
36.57
27.35
2.20
1.15
1.30
8.30
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.33
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
5.43
Long Term Provisions
0.13
0.10
0.09
0.07
0.10
0.74
Current Liabilities
3.02
3.53
3.90
4.82
3.68
8.36
Trade Payables
0.65
1.17
2.16
3.04
1.35
2.16
Other Current Liabilities
1.07
1.12
0.50
0.48
1.08
5.75
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.29
1.24
1.24
1.30
1.24
0.44
Total Liabilities
234.16
194.14
172.81
169.45
152.24
92.89
Net Block
1.53
1.88
2.40
2.80
5.11
18.55
Gross Block
5.24
5.24
5.51
5.51
25.06
115.63
Accumulated Depreciation
3.72
3.36
3.11
2.70
19.96
97.08
Non Current Assets
212.27
165.06
152.02
148.52
134.80
87.52
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
195.00
139.35
128.75
120.68
91.10
67.90
Long Term Loans & Adv.
1.50
10.64
20.87
25.03
1.09
1.08
Other Non Current Assets
0.00
0.00
0.00
0.00
37.50
0.00
Current Assets
21.89
29.08
20.79
20.93
17.44
5.36
Current Investments
18.33
5.59
0.00
0.00
2.04
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
2.12
Sundry Debtors
1.68
4.86
0.73
0.39
0.00
1.64
Cash & Bank
0.91
1.79
2.28
3.71
0.76
0.79
Other Current Assets
0.97
16.50
16.80
0.02
14.64
0.82
Short Term Loans & Adv.
0.73
0.35
0.98
16.81
14.50
0.55
Net Current Assets
18.88
25.55
16.89
16.11
13.76
-2.99
Total Assets
234.16
194.14
172.81
169.45
152.24
92.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-1.67
-4.97
-2.02
-1.56
-24.50
5.25
PBT
42.59
23.91
4.59
18.50
88.62
2.93
Adjustment
-42.79
-23.62
-5.22
-20.22
-26.77
3.96
Changes in Working Capital
-1.35
-4.98
-1.24
0.81
-3.77
-0.40
Cash after chg. in Working capital
-1.54
-4.69
-1.87
-0.91
58.08
6.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.13
-0.28
-0.15
-0.65
-17.99
-1.25
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
-64.59
0.00
Cash From Investing Activity
2.11
5.72
2.11
6.29
25.30
-3.08
Net Fixed Assets
0.00
0.27
0.00
19.55
90.57
Net Investments
-36.53
7.96
-7.33
-13.71
-7.14
Others
38.64
-2.51
9.44
0.45
-58.13
Cash from Financing Activity
-1.32
-1.29
-1.56
-1.87
-0.84
-2.64
Net Cash Inflow / Outflow
-0.88
-0.54
-1.46
2.86
-0.05
-0.47
Opening Cash & Equivalents
1.44
1.98
3.44
0.58
0.63
1.10
Closing Cash & Equivalent
0.56
1.44
1.98
3.44
0.58
0.63

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
295.54
247.98
253.21
248.31
223.68
115.79
ROA
15.27%
-1.22%
1.42%
2.44%
43.69%
2.22%
ROE
18.27%
-1.36%
1.47%
2.53%
47.92%
2.71%
ROCE
23.95%
14.70%
1.83%
3.03%
61.38%
5.01%
Fixed Asset Turnover
3.99
4.25
2.36
2.13
0.09
0.29
Receivable days
57.10
44.61
15.67
4.33
0.00
17.86
Inventory Days
0.00
0.00
0.00
0.00
0.00
23.05
Payable days
16.71
28.13
77.71
23.02
73.26
32.30
Cash Conversion Cycle
40.40
16.48
-62.04
-18.69
-73.26
8.61
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.08
Interest Cover
167.10
71.15
47.89
106.82
1031.98
3.44

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.