Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Petrochemicals

Rating :
49/99

BSE: 513121 | NSE: ORICONENT

40.25
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  40.00
  •  41.05
  •  38.90
  •  39.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  422018
  •  168.99
  •  45.00
  •  17.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 632.90
  • 5.15
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 788.28
  • 1.24%
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.83%
  • 4.23%
  • 20.23%
  • FII
  • DII
  • Others
  • 4.19%
  • 0.32%
  • 4.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.85
  • -10.85
  • -16.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.39
  • -13.87
  • -12.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.75
  • 2.14
  • -34.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.21
  • 10.81
  • 5.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 0.74
  • 0.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 7.86
  • 6.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
106.93
100.55
6.35%
119.46
78.72
51.75%
190.66
196.10
-2.77%
195.18
196.05
-0.44%
Expenses
113.91
101.89
11.80%
111.42
78.12
42.63%
169.98
173.91
-2.26%
170.41
168.06
1.40%
EBITDA
-6.98
-1.33
-
8.04
0.60
1,240.00%
20.68
22.19
-6.80%
24.78
27.99
-11.47%
EBIDTM
-6.53%
-1.33%
6.73%
0.76%
10.85%
11.32%
12.69%
14.28%
Other Income
8.26
6.05
36.53%
5.46
5.81
-6.02%
4.50
8.85
-49.15%
7.15
5.72
25.00%
Interest
3.33
3.06
8.82%
3.37
3.90
-13.59%
4.09
5.81
-29.60%
3.60
3.90
-7.69%
Depreciation
8.11
8.33
-2.64%
8.70
8.80
-1.14%
20.46
22.24
-8.00%
20.94
22.83
-8.28%
PBT
2.92
6.90
-57.68%
133.13
-6.29
-
-1.37
0.98
-
9.18
6.97
31.71%
Tax
1.96
-0.62
-
4.70
-1.29
-
4.04
2.08
94.23%
-0.31
-0.49
-
PAT
0.97
7.52
-87.10%
128.44
-5.00
-
-5.40
-1.09
-
9.49
7.46
27.21%
PATM
0.91%
7.48%
107.51%
-6.35%
-2.83%
-0.56%
4.86%
3.81%
EPS
-0.83
0.22
-
8.26
-0.75
-
0.03
-0.20
-
0.37
0.29
27.59%

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
612.23
657.46
921.55
1,119.24
1,013.81
1,167.76
1,168.93
1,047.76
887.12
991.97
973.18
Net Sales Growth
7.14%
-28.66%
-17.66%
10.40%
-13.18%
-0.10%
11.56%
18.11%
-10.57%
1.93%
 
Cost Of Goods Sold
255.59
205.19
336.59
414.64
342.71
520.65
514.06
392.94
307.13
362.66
375.48
Gross Profit
356.64
452.27
584.96
704.60
671.10
647.10
654.87
654.82
579.99
629.30
597.70
GP Margin
58.25%
68.79%
63.48%
62.95%
66.20%
55.41%
56.02%
62.50%
65.38%
63.44%
61.42%
Total Expenditure
565.72
604.86
825.56
1,013.83
945.31
1,056.78
1,075.41
956.49
787.44
862.55
871.35
Power & Fuel Cost
-
82.02
99.14
103.43
102.39
88.00
76.13
82.09
82.16
69.94
45.19
% Of Sales
-
12.48%
10.76%
9.24%
10.10%
7.54%
6.51%
7.83%
9.26%
7.05%
4.64%
Employee Cost
-
52.59
59.31
59.64
64.69
66.10
72.69
42.41
43.03
38.27
30.12
% Of Sales
-
8.00%
6.44%
5.33%
6.38%
5.66%
6.22%
4.05%
4.85%
3.86%
3.10%
Manufacturing Exp.
-
180.96
188.35
342.53
296.48
188.20
113.80
321.61
263.84
285.26
352.72
% Of Sales
-
27.52%
20.44%
30.60%
29.24%
16.12%
9.74%
30.70%
29.74%
28.76%
36.24%
General & Admin Exp.
-
27.22
70.76
33.06
55.05
86.43
67.70
76.94
66.11
74.07
48.86
% Of Sales
-
4.14%
7.68%
2.95%
5.43%
7.40%
5.79%
7.34%
7.45%
7.47%
5.02%
Selling & Distn. Exp.
-
38.01
38.72
45.03
56.98
65.16
199.09
26.43
11.17
18.61
3.95
% Of Sales
-
5.78%
4.20%
4.02%
5.62%
5.58%
17.03%
2.52%
1.26%
1.88%
0.41%
Miscellaneous Exp.
-
18.88
32.69
15.51
27.02
42.23
31.95
14.07
14.00
13.74
3.95
% Of Sales
-
2.87%
3.55%
1.39%
2.67%
3.62%
2.73%
1.34%
1.58%
1.39%
1.54%
EBITDA
46.52
52.60
95.99
105.41
68.50
110.98
93.52
91.27
99.68
129.42
101.83
EBITDA Margin
7.60%
8.00%
10.42%
9.42%
6.76%
9.50%
8.00%
8.71%
11.24%
13.05%
10.46%
Other Income
25.37
26.06
33.25
37.28
57.72
48.30
32.15
33.49
27.41
27.94
34.02
Interest
14.39
15.80
17.73
17.89
18.15
22.36
27.56
15.88
15.72
16.40
13.09
Depreciation
58.21
83.53
90.36
75.37
71.85
66.90
56.56
37.55
40.32
37.20
27.06
PBT
143.86
-20.66
21.15
49.43
36.22
70.01
41.55
71.33
71.05
103.76
95.69
Tax
10.39
-0.27
-1.45
9.09
9.68
24.87
16.47
43.64
26.64
33.07
31.60
Tax Rate
7.22%
3.70%
-6.00%
18.39%
30.09%
33.01%
33.69%
33.96%
38.10%
32.49%
33.02%
PAT
133.50
-1.93
22.55
36.30
17.90
38.27
18.67
43.25
21.83
34.75
38.58
PAT before Minority Interest
146.05
-7.03
25.59
40.33
22.49
50.47
32.42
84.86
43.28
68.73
64.09
Minority Interest
12.55
5.10
-3.04
-4.03
-4.59
-12.20
-13.75
-41.61
-21.45
-33.98
-25.51
PAT Margin
21.81%
-0.29%
2.45%
3.24%
1.77%
3.28%
1.60%
4.13%
2.46%
3.50%
3.96%
PAT Growth
1,401.69%
-
-37.88%
102.79%
-53.23%
104.98%
-56.83%
98.12%
-37.18%
-9.93%
 
EPS
8.50
-0.12
1.44
2.31
1.14
2.44
1.19
2.75
1.39
2.21
2.46

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
923.62
865.91
877.48
852.52
896.88
643.85
631.70
596.09
577.88
544.51
Share Capital
31.41
31.41
31.41
31.41
31.41
31.41
31.41
31.41
31.41
31.41
Total Reserves
892.20
834.50
846.07
821.10
865.47
612.43
600.29
564.67
546.47
513.09
Non-Current Liabilities
114.85
130.67
207.33
423.37
490.87
233.66
266.01
133.55
140.77
149.02
Secured Loans
58.23
47.46
108.79
321.96
72.91
110.96
106.94
30.94
31.76
40.90
Unsecured Loans
0.00
22.25
13.17
15.83
349.14
71.62
69.82
47.17
47.87
41.90
Long Term Provisions
14.85
15.24
15.09
14.13
13.92
12.11
10.18
3.42
2.96
2.33
Current Liabilities
266.83
346.11
539.54
344.39
421.24
473.55
370.78
236.04
223.59
164.83
Trade Payables
65.35
94.95
88.99
92.31
84.47
85.28
108.37
63.13
71.17
54.94
Other Current Liabilities
51.60
49.89
90.74
59.50
82.98
192.14
65.51
54.98
45.76
42.39
Short Term Borrowings
147.37
193.86
352.24
187.15
236.27
192.59
177.19
107.51
92.05
52.71
Short Term Provisions
2.51
7.40
7.56
5.43
17.52
3.55
19.71
10.42
14.61
14.80
Total Liabilities
1,464.39
1,499.84
1,787.10
1,779.02
1,965.88
1,530.72
1,516.39
1,175.13
1,135.10
1,026.21
Net Block
714.58
754.68
775.19
750.78
835.14
859.76
726.21
536.70
543.05
484.96
Gross Block
1,306.88
1,281.96
1,209.64
1,129.07
1,169.00
1,139.02
975.77
729.85
699.83
615.84
Accumulated Depreciation
592.30
527.29
434.44
378.29
333.87
279.26
249.56
193.15
156.78
130.88
Non Current Assets
950.26
987.76
1,080.69
1,039.36
1,191.55
1,112.34
1,018.59
875.67
822.04
751.77
Capital Work in Progress
22.45
28.64
13.82
14.61
10.50
32.52
38.56
18.41
2.25
38.65
Non Current Investment
162.54
141.10
207.57
191.58
245.13
132.22
146.60
93.01
52.78
4.52
Long Term Loans & Adv.
40.58
52.56
73.64
72.99
78.09
69.98
83.89
212.25
209.23
199.73
Other Non Current Assets
10.12
10.78
10.48
9.39
22.69
17.85
23.34
15.30
14.73
23.90
Current Assets
514.12
512.08
706.40
739.66
774.32
418.39
497.81
299.45
313.06
274.45
Current Investments
124.99
47.47
122.58
90.07
104.55
62.92
34.02
47.99
21.16
44.81
Inventories
117.75
130.97
195.87
357.20
394.26
107.52
121.05
52.77
57.70
57.18
Sundry Debtors
146.08
183.83
290.58
203.34
200.20
183.47
213.56
134.86
139.45
91.51
Cash & Bank
63.25
83.65
34.54
43.17
27.63
19.50
25.34
30.30
58.19
34.97
Other Current Assets
62.06
14.20
14.19
13.82
47.68
44.99
103.84
33.52
36.56
45.98
Short Term Loans & Adv.
39.44
51.97
48.65
32.06
37.83
41.30
102.78
25.54
31.02
40.71
Net Current Assets
247.29
165.97
166.87
395.27
353.08
-55.16
127.03
63.42
89.47
109.61
Total Assets
1,464.38
1,499.84
1,787.09
1,779.02
1,965.87
1,530.73
1,516.40
1,175.12
1,135.10
1,026.22

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
83.38
271.62
158.80
102.40
-35.26
248.18
138.91
89.52
76.26
36.72
PBT
-7.33
24.15
49.43
36.22
70.01
41.56
71.34
71.05
103.76
95.71
Adjustment
74.89
94.09
69.90
57.36
58.14
77.23
32.78
38.68
35.32
17.60
Changes in Working Capital
16.26
169.53
44.15
26.38
-147.50
154.05
62.50
10.94
-33.10
-44.43
Cash after chg. in Working capital
83.82
287.77
163.48
119.96
-19.36
272.84
166.61
120.68
105.98
68.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.44
-16.15
-4.67
-17.57
-15.90
-26.64
-27.69
-31.16
-29.72
-32.14
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
1.99
-0.01
0.00
0.00
0.00
Cash From Investing Activity
-53.25
8.36
-85.88
58.96
-199.52
-212.40
-224.26
-95.35
-71.93
-69.99
Net Fixed Assets
-9.76
-34.42
-71.08
-362.30
-208.71
3.77
-0.39
-2.18
-1.57
-0.80
Net Investments
-53.69
10.15
15.57
195.71
65.28
-1.16
-107.04
-0.11
0.34
1.28
Others
10.20
32.63
-30.37
225.55
-56.09
-215.01
-116.83
-93.06
-70.70
-70.47
Cash from Financing Activity
-14.91
-275.51
-90.63
-159.95
267.00
-38.05
78.34
-18.85
13.94
43.26
Net Cash Inflow / Outflow
15.22
4.46
-17.71
1.41
32.22
-2.27
-7.01
-24.69
18.27
9.99
Opening Cash & Equivalents
-2.38
-6.84
10.87
9.46
-22.76
20.95
27.88
50.91
33.11
23.08
Closing Cash & Equivalent
12.84
-2.38
-6.84
10.87
9.46
18.25
20.95
28.05
50.91
33.11

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.)
46.17
42.49
43.23
41.64
44.47
41.00
40.22
57.06
55.29
52.03
ROA
-0.47%
1.56%
2.26%
1.20%
2.89%
2.13%
6.31%
3.75%
6.36%
6.71%
ROE
-1.01%
3.80%
6.05%
3.33%
7.52%
5.08%
13.95%
7.51%
12.49%
12.90%
ROCE
0.91%
3.98%
5.69%
3.92%
8.08%
7.48%
16.10%
11.00%
16.16%
16.80%
Fixed Asset Turnover
0.51
0.74
0.96
0.89
1.05
1.15
1.25
1.26
1.53
1.68
Receivable days
91.58
93.95
80.54
71.95
58.04
59.82
59.76
55.62
41.98
30.33
Inventory Days
69.04
64.72
90.18
133.99
75.91
34.44
29.81
22.40
20.88
17.60
Payable days
142.58
44.43
37.35
34.75
30.67
34.50
33.82
32.48
28.14
20.44
Cash Conversion Cycle
18.04
114.24
133.37
171.18
103.29
59.75
55.75
45.54
34.72
27.48
Total Debt/Equity
0.30
0.40
0.72
0.83
0.97
0.62
0.58
0.33
0.32
0.28
Interest Cover
0.54
2.36
3.76
2.77
4.37
2.77
9.09
5.45
7.21
8.31

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.