Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Chemicals

Rating :
55/99

BSE: 500730 | NSE: NOCIL

257.00
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 250.25
  • 259.60
  • 248.10
  • 248.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  857322
  •  2191.16
  •  321.30
  •  190.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,277.82
  • 24.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,197.41
  • 1.17%
  • 2.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.85%
  • 6.19%
  • 49.56%
  • FII
  • DII
  • Others
  • 2.54%
  • 3.83%
  • 4.03%

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
  • 16.30
  • 19.40
  • 24.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.46
  • 2.74
  • 2.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 13.57
  • 14.48

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
462.74
321.99
43.71%
388.91
274.57
41.64%
375.16
221.59
69.30%
344.50
106.51
223.44%
Expenses
351.32
269.65
30.29%
338.16
236.48
43.00%
324.88
189.64
71.31%
271.08
98.08
176.39%
EBITDA
111.42
52.34
112.88%
50.75
38.09
33.24%
50.28
31.95
57.37%
73.42
8.43
770.94%
EBIDTM
24.08%
16.26%
13.05%
13.87%
13.40%
14.42%
21.31%
7.91%
Other Income
1.21
2.34
-48.29%
0.49
1.35
-63.70%
1.37
0.74
85.14%
1.11
10.29
-89.21%
Interest
0.39
0.22
77.27%
0.28
0.24
16.67%
0.19
0.26
-26.92%
0.23
0.25
-8.00%
Depreciation
16.30
10.06
62.03%
10.82
9.09
19.03%
10.68
9.13
16.98%
10.54
9.15
15.19%
PBT
95.94
44.40
116.08%
40.14
30.11
33.31%
40.78
23.30
75.02%
63.76
9.32
584.12%
Tax
27.02
7.07
282.18%
10.35
7.80
32.69%
10.79
6.48
66.51%
16.35
-2.63
-
PAT
68.92
37.33
84.62%
29.79
22.31
33.53%
29.99
16.82
78.30%
47.41
11.95
296.74%
PATM
14.89%
11.59%
7.66%
8.13%
7.99%
7.59%
13.76%
11.22%
EPS
4.14
2.25
84.00%
1.79
1.34
33.58%
1.80
1.01
78.22%
2.85
0.72
295.83%

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
1,571.31
924.66
846.29
1,042.90
967.64
742.21
715.21
719.00
596.14
488.18
481.49
Net Sales Growth
69.93%
9.26%
-18.85%
7.78%
30.37%
3.78%
-0.53%
20.61%
22.11%
1.39%
 
Cost Of Goods Sold
859.31
504.63
387.84
466.82
440.62
359.58
359.50
388.57
349.02
315.70
294.86
Gross Profit
712.00
420.03
458.45
576.08
527.02
382.63
355.70
330.43
247.12
172.48
186.63
GP Margin
45.31%
45.43%
54.17%
55.24%
54.46%
51.55%
49.73%
45.96%
41.45%
35.33%
38.76%
Total Expenditure
1,285.44
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
285.87
130.81
178.23
292.72
265.40
159.21
139.38
113.27
62.37
20.93
34.92
EBITDA Margin
18.19%
14.15%
21.06%
28.07%
27.43%
21.45%
19.49%
15.75%
10.46%
4.29%
7.25%
Other Income
4.18
14.72
9.17
9.96
14.55
9.52
3.53
3.97
10.83
13.40
23.46
Interest
1.09
0.97
1.32
0.63
1.22
2.22
9.34
16.51
17.39
3.75
0.43
Depreciation
48.34
37.43
33.74
24.31
24.03
19.73
14.63
14.50
18.74
9.01
10.10
PBT
240.62
107.13
152.34
277.74
254.70
146.78
118.94
86.24
37.08
21.57
47.85
Tax
64.51
18.72
21.67
92.89
84.77
49.66
40.68
29.14
11.19
1.68
13.30
Tax Rate
26.81%
17.47%
14.22%
33.44%
33.28%
33.83%
34.20%
33.79%
31.93%
3.83%
27.80%
PAT
176.11
88.41
130.67
184.85
169.93
97.12
78.26
57.10
23.85
42.13
34.55
PAT before Minority Interest
176.11
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
0.00
PAT Margin
11.21%
9.56%
15.44%
17.72%
17.56%
13.09%
10.94%
7.94%
4.00%
8.63%
7.18%
PAT Growth
99.20%
-32.34%
-29.31%
8.78%
74.97%
24.10%
37.06%
139.41%
-43.39%
21.94%
 
EPS
10.57
5.31
7.84
11.10
10.20
5.83
4.70
3.43
1.43
2.53
2.07

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
71.73
42.43
33.68
33.84
41.50
44.79
44.00
43.26
36.36
38.04
Cash Conversion Cycle
88.90
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.