Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Chemicals

Rating :
46/99

BSE: 500730 | NSE: NOCIL

64.40
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  67.00
  •  67.70
  •  64.00
  •  67.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1156581
  •  755.29
  •  145.00
  •  45.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,121.15
  • 7.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,078.72
  • 3.69%
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.73%
  • 0.00%
  • 51.11%
  • FII
  • DII
  • Others
  • 2.32%
  • 2.26%
  • 10.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.11
  • 7.72
  • 12.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.79
  • 21.01
  • 12.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.39
  • 26.54
  • 23.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 11.84
  • 13.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.08
  • 1.08
  • 1.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.22
  • 8.51
  • 9.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
194.31
0.00
0
209.73
0.00
0
229.59
0.00
0
241.58
0.00
0
Expenses
157.73
0.00
0
161.26
0.00
0
173.01
0.00
0
181.66
0.00
0
EBITDA
36.58
0.00
0
48.47
0.00
0
56.58
0.00
0
59.92
0.00
0
EBIDTM
18.83%
0.00%
23.11%
0.00%
24.64%
0.00%
24.80%
0.00%
Other Income
1.39
0.00
0
2.07
0.00
0
2.59
0.00
0
2.36
0.00
0
Interest
0.32
0.00
0
0.33
0.00
0
0.32
0.00
0
0.16
0.00
0
Depreciation
8.26
0.00
0
8.03
0.00
0
7.97
0.00
0
6.71
0.00
0
PBT
29.39
0.00
0
42.18
0.00
0
50.88
0.00
0
55.41
0.00
0
Tax
8.40
0.00
0
-12.75
0.00
-
18.00
0.00
0
19.24
0.00
0
PAT
20.99
0.00
0
54.93
0.00
0
32.88
0.00
0
36.17
0.00
0
PATM
10.80%
0.00%
26.19%
0.00%
14.32%
0.00%
14.97%
0.00%
EPS
1.27
0.00
0
3.32
0.00
0
1.99
0.00
0
2.19
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
875.21
1,042.90
967.64
742.21
715.21
719.00
596.14
488.18
481.49
452.81
435.99
Net Sales Growth
0.00%
7.78%
30.37%
3.78%
-0.53%
20.61%
22.11%
1.39%
6.33%
3.86%
 
Cost Of Goods Sold
392.50
466.82
440.62
359.58
359.50
388.57
349.02
315.70
294.86
262.63
249.13
Gross Profit
482.71
576.08
527.02
382.63
355.70
330.43
247.12
172.48
186.63
190.19
186.86
GP Margin
55.15%
55.24%
54.46%
51.55%
49.73%
45.96%
41.45%
35.33%
38.76%
42.00%
42.86%
Total Expenditure
673.66
750.18
702.24
583.00
575.83
605.73
533.77
467.25
446.57
400.73
389.65
Power & Fuel Cost
-
75.52
65.74
51.78
54.37
65.81
63.25
51.17
51.97
46.04
44.46
% Of Sales
-
7.24%
6.79%
6.98%
7.60%
9.15%
10.61%
10.48%
10.79%
10.17%
10.20%
Employee Cost
-
70.21
71.19
64.19
60.77
50.28
42.74
37.19
36.01
30.36
32.50
% Of Sales
-
6.73%
7.36%
8.65%
8.50%
6.99%
7.17%
7.62%
7.48%
6.70%
7.45%
Manufacturing Exp.
-
59.15
54.47
46.75
45.53
43.97
33.57
28.03
29.47
27.99
26.43
% Of Sales
-
5.67%
5.63%
6.30%
6.37%
6.12%
5.63%
5.74%
6.12%
6.18%
6.06%
General & Admin Exp.
-
38.12
34.93
33.47
6.38
6.37
4.56
3.26
2.75
2.86
5.92
% Of Sales
-
3.66%
3.61%
4.51%
0.89%
0.89%
0.76%
0.67%
0.57%
0.63%
1.36%
Selling & Distn. Exp.
-
32.19
29.26
24.69
23.14
23.31
19.28
16.85
15.51
15.25
14.03
% Of Sales
-
3.09%
3.02%
3.33%
3.24%
3.24%
3.23%
3.45%
3.22%
3.37%
3.22%
Miscellaneous Exp.
-
8.17
6.03
2.54
26.14
27.41
21.36
15.07
16.00
15.59
14.03
% Of Sales
-
0.78%
0.62%
0.34%
3.65%
3.81%
3.58%
3.09%
3.32%
3.44%
3.94%
EBITDA
201.55
292.72
265.40
159.21
139.38
113.27
62.37
20.93
34.92
52.08
46.34
EBITDA Margin
23.03%
28.07%
27.43%
21.45%
19.49%
15.75%
10.46%
4.29%
7.25%
11.50%
10.63%
Other Income
8.41
9.96
14.55
9.52
3.53
3.97
10.83
13.40
23.46
5.70
14.06
Interest
1.13
0.63
1.22
2.22
9.34
16.51
17.39
3.75
0.43
0.12
0.15
Depreciation
30.97
24.31
24.03
19.73
14.63
14.50
18.74
9.01
10.10
9.08
8.71
PBT
177.86
277.74
254.70
146.78
118.94
86.24
37.08
21.57
47.85
48.58
51.53
Tax
32.89
92.89
84.77
49.66
40.68
29.14
11.19
1.68
13.30
15.07
16.54
Tax Rate
18.49%
33.44%
33.28%
33.83%
34.20%
33.79%
31.93%
3.83%
27.80%
31.02%
32.10%
PAT
144.97
184.85
169.93
97.12
78.26
57.10
23.85
42.13
34.55
33.51
35.00
PAT before Minority Interest
144.97
184.85
169.93
97.12
78.26
57.10
23.85
42.13
34.55
33.51
35.00
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
16.56%
17.72%
17.56%
13.09%
10.94%
7.94%
4.00%
8.63%
7.18%
7.40%
8.03%
PAT Growth
0.00%
8.78%
74.97%
24.10%
37.06%
139.41%
-43.39%
21.94%
3.10%
-4.26%
 
Unadjusted EPS
8.77
11.19
10.35
6.00
4.87
3.55
1.48
2.62
2.15
2.08
2.18

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
1,163.01
1,046.67
913.13
469.93
414.96
377.56
364.99
334.14
310.91
288.72
Share Capital
165.42
164.48
163.58
160.79
160.79
160.79
160.79
160.79
160.79
160.79
Total Reserves
993.37
878.58
746.88
309.14
254.17
216.77
204.20
173.36
150.13
127.93
Non-Current Liabilities
124.44
120.02
128.32
158.30
158.08
123.74
208.64
116.39
39.12
38.77
Secured Loans
0.00
0.00
5.00
15.00
50.50
71.83
93.17
75.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.71
Long Term Provisions
15.02
15.85
16.91
95.31
64.68
11.64
87.40
18.35
17.40
0.00
Current Liabilities
154.82
164.43
119.49
130.29
233.14
231.05
229.47
97.12
96.02
96.91
Trade Payables
98.34
115.65
81.18
72.94
83.87
117.27
65.48
60.97
73.68
60.34
Other Current Liabilities
49.89
41.18
34.17
31.54
51.69
40.89
44.13
17.74
10.38
5.03
Short Term Borrowings
0.00
0.00
0.00
0.87
75.47
59.06
37.34
5.46
0.00
0.00
Short Term Provisions
6.59
7.60
4.14
24.94
22.11
13.82
82.53
12.95
11.96
31.54
Total Liabilities
1,442.27
1,331.12
1,160.94
758.52
806.18
732.35
803.10
547.65
446.05
424.40
Net Block
656.58
527.26
542.07
306.60
310.86
320.42
320.49
93.43
98.60
100.38
Gross Block
853.74
701.31
707.58
459.30
450.71
448.43
430.13
194.12
189.76
183.65
Accumulated Depreciation
197.16
174.05
165.51
152.70
139.85
128.01
109.64
100.69
91.16
83.26
Non Current Assets
858.46
657.94
743.88
444.68
425.91
393.22
475.20
276.53
187.10
124.38
Capital Work in Progress
131.27
42.47
4.47
6.08
3.42
2.86
3.65
128.49
35.33
23.79
Non Current Investment
23.22
52.86
176.85
22.43
22.43
22.43
22.43
0.18
0.21
0.21
Long Term Loans & Adv.
32.85
20.80
12.10
101.59
80.82
37.51
93.34
21.74
43.21
0.00
Other Non Current Assets
14.54
14.55
8.39
7.98
8.38
10.00
35.29
32.70
9.76
0.00
Current Assets
583.81
673.18
417.06
313.83
380.27
339.13
327.91
271.13
258.96
300.02
Current Investments
104.48
228.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
170.71
155.27
114.58
132.63
187.73
160.13
115.71
114.33
107.02
82.85
Sundry Debtors
232.19
243.36
166.54
151.05
167.19
147.72
110.87
99.58
86.68
86.11
Cash & Bank
42.43
32.04
122.22
15.38
7.55
15.27
12.17
39.88
46.47
53.04
Other Current Assets
34.00
7.39
10.25
9.64
17.80
16.02
89.16
17.34
18.81
78.02
Short Term Loans & Adv.
7.59
6.30
3.47
5.13
3.37
3.19
71.37
1.35
2.76
78.02
Net Current Assets
428.99
508.75
297.57
183.54
147.13
108.08
98.43
174.01
162.94
203.10
Total Assets
1,442.27
1,331.12
1,160.94
758.51
806.18
732.35
803.11
547.66
446.06
424.40

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
164.06
102.34
142.19
170.37
30.05
44.17
-0.49
-25.63
25.99
48.49
PBT
277.74
254.70
146.78
118.94
86.24
35.05
43.82
47.85
48.58
51.53
Adjustment
16.40
16.57
13.09
20.38
28.58
26.33
-22.62
-10.50
5.43
2.31
Changes in Working Capital
-41.95
-88.34
27.84
61.91
-65.95
-13.62
-18.59
-53.19
-9.13
7.11
Cash after chg. in Working capital
252.19
182.93
187.71
201.23
48.87
47.76
2.61
-15.83
44.88
60.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-88.13
-80.59
-45.52
-30.86
-18.82
-3.59
-3.10
-9.80
-18.89
-12.46
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
-100.73
-141.53
-9.57
-12.27
-5.33
-17.82
-78.96
-50.07
-4.72
3.27
Net Fixed Assets
-239.79
-27.69
-237.42
-11.14
-2.66
-17.60
-110.40
-96.59
-17.52
-5.52
Net Investments
153.33
-100.61
-154.09
0.00
0.00
0.00
-22.25
-0.23
0.00
0.00
Others
-14.27
-13.23
381.94
-1.13
-2.67
-0.22
53.69
46.75
12.80
8.79
Cash from Financing Activity
-50.20
-42.55
-30.58
-150.77
-32.64
-23.21
51.51
68.91
-28.02
-26.08
Net Cash Inflow / Outflow
13.13
-81.74
102.04
7.33
-7.92
3.14
-27.94
-6.79
-6.75
25.68
Opening Cash & Equivalents
24.39
105.96
3.92
5.39
13.94
10.92
38.83
45.62
52.37
27.36
Closing Cash & Equivalent
37.04
24.39
105.96
13.06
6.14
13.94
10.92
38.83
45.62
53.04

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.)
70.05
63.42
55.66
29.23
25.81
23.48
22.70
20.78
19.34
17.96
ROA
13.33%
13.64%
10.12%
10.00%
7.42%
3.11%
6.24%
6.95%
7.70%
8.49%
ROE
16.79%
17.40%
14.07%
17.69%
14.41%
6.42%
12.05%
10.71%
11.18%
12.64%
ROCE
25.14%
25.85%
20.84%
24.04%
18.74%
10.03%
10.24%
13.31%
15.80%
17.17%
Fixed Asset Turnover
1.34
1.40
1.40
1.73
1.75
1.47
1.70
2.69
2.60
2.53
Receivable days
83.22
75.62
70.83
73.65
73.18
73.08
72.52
65.88
65.06
66.85
Inventory Days
57.04
49.78
55.14
74.14
80.84
77.95
79.27
78.29
71.49
60.49
Payable days
33.70
33.84
41.50
44.79
44.00
43.26
36.36
38.04
40.45
36.81
Cash Conversion Cycle
106.56
91.56
84.47
102.99
110.01
107.77
115.43
106.13
96.11
90.53
Total Debt/Equity
0.00
0.00
0.02
0.07
0.36
0.41
0.41
0.24
0.00
0.06
Interest Cover
441.86
209.77
67.12
13.73
6.22
3.02
12.67
111.87
391.18
350.86

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.