Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Chemicals

Rating :
51/99

BSE: 500730 | NSE: NOCIL

261.40
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  264.00
  •  266.90
  •  258.20
  •  263.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1016875
  •  2673.48
  •  278.00
  •  103.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,346.94
  • 49.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,266.53
  • 0.77%
  • 3.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.89%
  • 6.05%
  • 50.16%
  • FII
  • DII
  • Others
  • 2.16%
  • 3.67%
  • 4.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 4.49
  • -3.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.12
  • -3.85
  • -14.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.85
  • -1.86
  • -21.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.69
  • 16.01
  • 14.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.18
  • 2.67
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.60
  • 11.88
  • 11.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
321.99
212.66
51.41%
274.57
194.31
41.31%
221.59
209.73
5.65%
106.51
229.59
-53.61%
Expenses
269.65
176.06
53.16%
236.82
157.73
50.14%
189.92
161.26
17.77%
98.53
173.01
-43.05%
EBITDA
52.34
36.60
43.01%
37.75
36.58
3.20%
31.67
48.47
-34.66%
7.98
56.58
-85.90%
EBIDTM
16.26%
17.21%
13.75%
18.83%
14.29%
23.11%
7.49%
24.64%
Other Income
2.34
3.12
-25.00%
1.69
1.39
21.58%
1.02
2.07
-50.72%
10.74
2.59
314.67%
Interest
0.22
0.35
-37.14%
0.24
0.32
-25.00%
0.26
0.33
-21.21%
0.25
0.32
-21.88%
Depreciation
10.06
9.48
6.12%
9.09
8.26
10.05%
9.13
8.03
13.70%
9.15
7.97
14.81%
PBT
44.40
29.89
48.54%
30.11
29.39
2.45%
23.30
42.18
-44.76%
9.32
50.88
-81.68%
Tax
7.07
8.02
-11.85%
7.80
8.40
-7.14%
6.48
-12.75
-
-2.63
18.00
-
PAT
37.33
21.87
70.69%
22.31
20.99
6.29%
16.82
54.93
-69.38%
11.95
32.88
-63.66%
PATM
11.59%
10.28%
8.13%
10.80%
7.59%
26.19%
11.22%
14.32%
EPS
2.25
1.32
70.45%
1.34
1.27
5.51%
1.01
3.32
-69.58%
0.72
1.99
-63.82%

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
-
924.66
846.29
1,042.90
967.64
742.21
715.21
719.00
596.14
488.18
481.49
Net Sales Growth
-
9.26%
-18.85%
7.78%
30.37%
3.78%
-0.53%
20.61%
22.11%
1.39%
 
Cost Of Goods Sold
-
504.63
387.84
466.82
440.62
359.58
359.50
388.57
349.02
315.70
294.86
Gross Profit
-
420.03
458.45
576.08
527.02
382.63
355.70
330.43
247.12
172.48
186.63
GP Margin
-
45.43%
54.17%
55.24%
54.46%
51.55%
49.73%
45.96%
41.45%
35.33%
38.76%
Total Expenditure
-
793.85
668.06
750.18
702.24
583.00
575.83
605.73
533.77
467.25
446.57
Power & Fuel Cost
-
79.43
72.20
75.52
65.74
51.78
54.37
65.81
63.25
51.17
51.97
% Of Sales
-
8.59%
8.53%
7.24%
6.79%
6.98%
7.60%
9.15%
10.61%
10.48%
10.79%
Employee Cost
-
70.05
76.73
70.51
71.19
64.19
60.77
50.28
42.74
37.19
36.01
% Of Sales
-
7.58%
9.07%
6.76%
7.36%
8.65%
8.50%
6.99%
7.17%
7.62%
7.48%
Manufacturing Exp.
-
57.45
57.04
59.15
54.47
46.75
45.53
43.97
33.57
28.03
29.47
% Of Sales
-
6.21%
6.74%
5.67%
5.63%
6.30%
6.37%
6.12%
5.63%
5.74%
6.12%
General & Admin Exp.
-
39.95
38.34
37.82
34.93
33.47
6.38
6.37
4.56
3.26
2.75
% Of Sales
-
4.32%
4.53%
3.63%
3.61%
4.51%
0.89%
0.89%
0.76%
0.67%
0.57%
Selling & Distn. Exp.
-
36.73
30.97
32.19
29.26
24.69
23.14
23.31
19.28
16.85
15.51
% Of Sales
-
3.97%
3.66%
3.09%
3.02%
3.33%
3.24%
3.24%
3.23%
3.45%
3.22%
Miscellaneous Exp.
-
5.61
4.94
8.17
6.03
2.54
26.14
27.41
21.36
15.07
15.51
% Of Sales
-
0.61%
0.58%
0.78%
0.62%
0.34%
3.65%
3.81%
3.58%
3.09%
3.32%
EBITDA
-
130.81
178.23
292.72
265.40
159.21
139.38
113.27
62.37
20.93
34.92
EBITDA Margin
-
14.15%
21.06%
28.07%
27.43%
21.45%
19.49%
15.75%
10.46%
4.29%
7.25%
Other Income
-
14.72
9.17
9.96
14.55
9.52
3.53
3.97
10.83
13.40
23.46
Interest
-
0.97
1.32
0.63
1.22
2.22
9.34
16.51
17.39
3.75
0.43
Depreciation
-
37.43
33.74
24.31
24.03
19.73
14.63
14.50
18.74
9.01
10.10
PBT
-
107.13
152.34
277.74
254.70
146.78
118.94
86.24
37.08
21.57
47.85
Tax
-
18.72
21.67
92.89
84.77
49.66
40.68
29.14
11.19
1.68
13.30
Tax Rate
-
17.47%
14.22%
33.44%
33.28%
33.83%
34.20%
33.79%
31.93%
3.83%
27.80%
PAT
-
88.41
130.67
184.85
169.93
97.12
78.26
57.10
23.85
42.13
34.55
PAT before Minority Interest
-
88.41
130.67
184.85
169.93
97.12
78.26
57.10
23.85
42.13
34.55
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
9.56%
15.44%
17.72%
17.56%
13.09%
10.94%
7.94%
4.00%
8.63%
7.18%
PAT Growth
-
-32.34%
-29.31%
8.78%
74.97%
24.10%
37.06%
139.41%
-43.39%
21.94%
 
EPS
-
5.31
7.85
11.11
10.21
5.84
4.70
3.43
1.43
2.53
2.08

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
1,284.73
1,185.24
1,163.01
1,046.67
913.13
469.93
414.96
377.56
364.99
334.14
Share Capital
166.22
165.61
165.42
164.48
163.58
160.79
160.79
160.79
160.79
160.79
Total Reserves
1,113.05
1,013.79
993.37
878.58
746.88
309.14
254.17
216.77
204.20
173.36
Non-Current Liabilities
119.50
116.37
124.44
120.02
128.32
158.30
158.08
123.74
208.64
116.39
Secured Loans
0.00
0.00
0.00
0.00
5.00
15.00
50.50
71.83
93.17
75.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
16.10
16.76
15.02
15.85
16.91
95.31
64.68
11.64
87.40
18.35
Current Liabilities
210.36
140.63
154.82
164.43
119.49
130.29
233.14
231.05
229.47
97.12
Trade Payables
170.26
89.48
98.34
115.65
81.18
72.94
83.87
117.27
65.48
60.97
Other Current Liabilities
33.22
44.30
49.89
41.18
34.17
31.54
51.69
40.89
44.13
17.74
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.87
75.47
59.06
37.34
5.46
Short Term Provisions
6.88
6.85
6.59
7.60
4.14
24.94
22.11
13.82
82.53
12.95
Total Liabilities
1,614.59
1,442.24
1,442.27
1,331.12
1,160.94
758.52
806.18
732.35
803.10
547.65
Net Block
917.18
796.93
656.58
527.26
542.07
306.60
310.86
320.42
320.49
93.43
Gross Block
1,183.00
1,027.73
853.74
701.31
707.58
459.30
450.71
448.43
430.13
194.12
Accumulated Depreciation
265.82
230.80
197.16
174.05
165.51
152.70
139.85
128.01
109.64
100.69
Non Current Assets
991.94
1,016.67
862.50
657.94
743.88
444.68
425.91
393.22
475.20
276.53
Capital Work in Progress
14.10
156.34
131.27
42.47
4.47
6.08
3.42
2.86
3.65
128.49
Non Current Investment
25.42
24.50
27.26
52.86
176.85
22.43
22.43
22.43
22.43
0.18
Long Term Loans & Adv.
26.38
28.33
36.13
20.80
12.10
101.59
80.82
37.51
93.34
21.74
Other Non Current Assets
8.86
10.57
11.26
14.55
8.39
7.98
8.38
10.00
35.29
32.70
Current Assets
622.65
425.57
579.77
673.18
417.06
313.83
380.27
339.13
327.91
271.13
Current Investments
43.45
30.36
102.94
228.82
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
165.66
136.43
170.71
155.27
114.58
132.63
187.73
160.13
115.71
114.33
Sundry Debtors
308.56
203.21
232.19
243.36
166.54
151.05
167.19
147.72
110.87
99.58
Cash & Bank
80.41
13.83
39.93
32.04
122.22
15.38
7.55
15.27
12.17
39.88
Other Current Assets
24.57
33.54
26.41
7.39
13.72
14.77
17.80
16.02
89.16
17.34
Short Term Loans & Adv.
8.52
8.20
7.59
6.30
3.47
5.13
3.37
3.19
71.37
1.35
Net Current Assets
412.29
284.94
424.95
508.75
297.57
183.54
147.13
108.08
98.43
174.01
Total Assets
1,614.59
1,442.24
1,442.27
1,331.12
1,160.94
758.51
806.18
732.35
803.11
547.66

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
93.56
179.40
164.06
102.34
142.19
170.37
30.05
44.17
-0.49
-25.63
PBT
107.13
152.34
277.74
254.70
146.78
118.94
86.24
35.05
43.82
47.85
Adjustment
24.98
26.14
16.40
16.57
13.09
20.38
28.58
26.33
-22.62
-10.50
Changes in Working Capital
-38.20
52.25
-41.95
-88.34
27.84
61.91
-65.95
-13.62
-18.59
-53.19
Cash after chg. in Working capital
93.91
230.73
252.19
182.93
187.71
201.23
48.87
47.76
2.61
-15.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.35
-51.33
-88.13
-80.59
-45.52
-30.86
-18.82
-3.59
-3.10
-9.80
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
-62.10
-106.47
-100.73
-141.53
-9.57
-12.27
-5.33
-17.82
-78.96
-50.07
Net Fixed Assets
-14.70
-198.50
-239.79
-27.69
-237.42
-11.14
-2.66
-17.60
-110.40
-96.59
Net Investments
-10.00
76.10
153.33
-100.61
-154.09
0.00
0.00
0.00
-22.25
-0.23
Others
-37.40
15.93
-14.27
-13.23
381.94
-1.13
-2.67
-0.22
53.69
46.75
Cash from Financing Activity
0.27
-100.77
-50.20
-42.55
-30.58
-150.77
-32.64
-23.21
51.51
68.91
Net Cash Inflow / Outflow
31.73
-27.84
13.13
-81.74
102.04
7.33
-7.92
3.14
-27.94
-6.79
Opening Cash & Equivalents
9.40
37.04
24.39
105.96
3.92
5.39
13.94
10.92
38.83
45.62
Closing Cash & Equivalent
44.85
9.40
37.04
24.39
105.96
13.06
6.14
13.94
10.92
38.83

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.)
76.96
71.22
70.05
63.42
55.66
29.23
25.81
23.48
22.70
20.78
ROA
5.78%
9.06%
13.33%
13.64%
10.12%
10.00%
7.42%
3.11%
6.24%
6.95%
ROE
7.19%
11.18%
16.79%
17.40%
14.07%
17.69%
14.41%
6.42%
12.05%
10.71%
ROCE
8.75%
13.09%
25.14%
25.85%
20.84%
24.04%
18.74%
10.03%
10.24%
13.31%
Fixed Asset Turnover
0.84
0.90
1.34
1.40
1.40
1.73
1.75
1.47
1.70
2.69
Receivable days
101.01
93.89
83.22
75.62
70.83
73.65
73.18
73.08
72.52
65.88
Inventory Days
59.62
66.23
57.04
49.78
55.14
74.14
80.84
77.95
79.27
78.29
Payable days
47.26
42.43
33.68
33.84
41.50
44.79
44.00
43.26
36.36
38.04
Cash Conversion Cycle
113.37
117.70
106.58
91.56
84.47
102.99
110.01
107.77
115.43
106.13
Total Debt/Equity
0.00
0.00
0.00
0.00
0.02
0.07
0.36
0.41
0.41
0.24
Interest Cover
111.44
116.41
441.86
209.77
67.12
13.73
6.22
3.02
12.67
111.87

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.