Nifty

:

14400.70

Sensex

:

48859.84

28.80 (0.20%)
-18.70 (-0.04%)

Login

Nifty
Sensex

:
:

14400.70
48859.84

28.80 (0.20%)
-18.70 (-0.04%)

Poddar Pigments Ltd.

Dyes & Pigments

Rating :

58/99

BSE: 524570 | NSE: PODDARMENT

Watchlist

NSE BSE

190.20

22-Jan-2021

Open
High
Low
Previous Close

195.80
196.90
189.15
193.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

5033
9.64
226.50
101.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

203.29
12.19
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

191.65
N/A
0.96

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.70
1.82
2.20

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.93
3.27
2.72

PAT CAGR (%)

10 Years
5 Years
3 Years

8.33
2.99
3.60

P:E (Median)

8 Years
5 Years
3 Years

10.00
11.45
11.01

P:BV (Average)

8 Years
5 Years
3 Years

0.88
0.88
0.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.12
7.20
6.60

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 60.55 95.39 -36.52% 36.10 96.90 -62.75% 76.90 93.77 -17.99% 87.47 85.13 2.75%
Expenses 55.21 88.12 -37.35% 34.74 90.06 -61.43% 69.96 86.17 -18.81% 80.88 78.55 2.97%
EBITDA 5.34 7.27 -26.55% 1.36 6.83 -80.09% 6.94 7.60 -8.68% 6.59 6.59 0.00%
EBIDTM 7.76% 6.76% 3.45% 6.26% 7.96% 7.14% 6.72% 6.85%
Other Income 0.70 0.83 -15.66% 1.59 0.52 205.77% 1.69 1.07 57.94% 1.37 0.37 270.27%
Interest 0.08 0.06 33.33% 0.07 0.09 -22.22% 0.08 -0.01 - 0.07 0.12 -41.67%
Depreciation 0.53 0.74 -28.38% 0.53 0.72 -26.39% 0.74 0.81 -8.64% 0.72 0.80 -10.00%
PBT 5.44 7.30 -25.48% 2.36 6.53 -63.86% 7.80 7.88 -1.02% 7.18 6.03 19.07%
Tax 1.51 1.95 -22.56% 0.74 1.76 -57.95% 1.85 2.58 -28.29% 2.01 1.76 14.20%
PAT 3.93 5.36 -26.68% 1.62 4.77 -66.04% 5.95 5.29 12.48% 5.17 4.27 21.08%
PATM 5.71% 4.98% 4.09% 4.37% 6.83% 4.97% 5.27% 4.44%
EPS 3.71 5.05 -26.53% 1.52 4.50 -66.22% 5.62 5.00 12.40% 4.88 4.03 21.09%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 261.02 356.67 357.09 334.15 328.72 325.99 318.31 313.23 275.55 221.92 186.48 Net Sales Growth -29.68% -0.12% 6.87% 1.65% 0.84% 2.41% 1.62% 13.67% 24.17% 19.00% Cost Of Goods Sold 187.34 269.29 279.50 256.58 252.73 253.81 253.79 252.34 221.37 173.35 145.86 Gross Profit 73.68 87.37 77.58 77.57 75.99 72.19 64.52 60.88 54.19 48.57 40.63 GP Margin 28.23% 24.50% 21.73% 23.21% 23.12% 22.14% 20.27% 19.44% 19.67% 21.89% 21.79% Total Expenditure 240.79 328.36 333.81 309.39 301.38 301.89 295.38 290.59 255.17 201.85 170.56 Power & Fuel Cost - 5.86 5.84 6.01 5.41 4.76 4.45 4.16 4.44 3.72 3.23 % Of Sales - 1.64% 1.64% 1.80% 1.65% 1.46% 1.40% 1.33% 1.61% 1.68% 1.73% Employee Cost - 26.69 23.64 21.32 19.13 17.50 14.99 12.68 10.57 8.92 8.48 % Of Sales - 7.48% 6.62% 6.38% 5.82% 5.37% 4.71% 4.05% 3.84% 4.02% 4.55% Manufacturing Exp. - 8.96 9.38 8.94 8.45 8.74 7.53 7.76 6.53 5.59 3.25 % Of Sales - 2.51% 2.63% 2.68% 2.57% 2.68% 2.37% 2.48% 2.37% 2.52% 1.74% General & Admin Exp. - 8.11 7.43 8.73 7.39 5.25 4.47 4.70 5.05 4.12 4.25 % Of Sales - 2.27% 2.08% 2.61% 2.25% 1.61% 1.40% 1.50% 1.83% 1.86% 2.28% Selling & Distn. Exp. - 8.62 7.59 7.28 7.75 9.29 8.30 6.91 5.29 4.49 3.99 % Of Sales - 2.42% 2.13% 2.18% 2.36% 2.85% 2.61% 2.21% 1.92% 2.02% 2.14% Miscellaneous Exp. - 0.82 0.42 0.53 0.52 2.54 1.85 2.03 1.93 1.66 3.99 % Of Sales - 0.23% 0.12% 0.16% 0.16% 0.78% 0.58% 0.65% 0.70% 0.75% 0.81% EBITDA 20.23 28.31 23.28 24.76 27.34 24.10 22.93 22.64 20.38 20.07 15.92 EBITDA Margin 7.75% 7.94% 6.52% 7.41% 8.32% 7.39% 7.20% 7.23% 7.40% 9.04% 8.54% Other Income 5.35 4.40 4.38 7.45 4.46 4.53 2.94 1.74 1.93 1.13 2.51 Interest 0.30 0.97 0.93 0.80 0.85 0.91 1.10 1.71 2.06 2.13 2.10 Depreciation 2.52 2.92 3.12 3.08 2.93 2.62 2.85 2.60 2.65 2.70 2.33 PBT 22.78 28.82 23.61 28.32 28.02 25.10 21.93 20.07 17.60 16.37 14.00 Tax 6.11 7.57 7.07 9.22 7.75 6.76 5.62 5.63 4.73 4.58 4.44 Tax Rate 26.82% 26.27% 29.94% 32.56% 27.66% 26.93% 25.63% 29.48% 27.00% 31.74% 31.71% PAT 16.67 21.25 16.54 19.11 20.27 18.34 16.31 13.47 12.79 9.84 9.55 PAT before Minority Interest 16.67 21.25 16.54 19.11 20.27 18.34 16.31 13.47 12.79 9.84 9.55 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 6.39% 5.96% 4.63% 5.72% 6.17% 5.63% 5.12% 4.30% 4.64% 4.43% 5.12% PAT Growth -15.34% 28.48% -13.45% -5.72% 10.52% 12.45% 21.08% 5.32% 29.98% 3.04% EPS 15.73 20.05 15.60 18.03 19.12 17.30 15.39 12.71 12.07 9.28 9.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 188.17 218.64 197.17 160.37 109.79 94.64 81.84 71.16 60.85 53.48 Share Capital 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 Total Reserves 177.56 208.03 186.56 149.76 99.18 84.03 71.23 60.55 50.24 42.87 Non-Current Liabilities 4.11 5.03 4.93 4.27 4.96 4.74 4.66 4.32 8.83 10.91 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.72 3.91 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.83 3.43 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 53.06 83.83 75.08 70.42 21.86 23.84 34.20 38.58 33.70 49.18 Trade Payables 16.66 14.23 13.03 15.36 12.13 14.97 19.07 14.93 9.60 15.22 Other Current Liabilities 11.00 7.88 7.21 7.21 6.40 4.21 5.32 9.51 11.16 6.40 Short Term Borrowings 0.00 0.00 0.00 1.14 3.02 0.75 6.37 10.90 9.90 13.65 Short Term Provisions 25.41 61.72 54.84 46.71 0.32 3.90 3.43 3.25 3.05 13.92 Total Liabilities 245.34 307.50 277.18 235.06 136.61 123.22 120.70 114.06 103.38 113.57 Net Block 36.09 37.94 25.98 27.41 25.27 26.19 28.15 30.33 31.75 30.88 Gross Block 47.85 46.87 31.95 30.33 69.87 68.89 67.60 67.42 66.64 63.18 Accumulated Depreciation 11.76 8.93 5.97 2.91 44.60 42.70 39.45 37.10 34.89 32.31 Non Current Assets 77.66 109.40 82.06 71.62 29.81 28.41 29.94 35.35 37.32 39.09 Capital Work in Progress 8.04 0.33 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.05 Non Current Investment 17.38 64.85 55.23 43.48 2.76 1.01 0.00 3.43 3.98 6.64 Long Term Loans & Adv. 16.15 6.28 0.83 0.71 1.57 1.00 1.48 0.85 0.67 0.83 Other Non Current Assets 0.00 0.01 0.01 0.02 0.21 0.21 0.31 0.73 0.92 0.70 Current Assets 167.69 198.10 195.12 163.44 106.80 94.80 90.76 78.71 66.06 74.49 Current Investments 32.88 22.54 26.50 12.36 9.00 5.00 0.00 0.16 0.10 0.04 Inventories 50.78 49.16 47.27 32.24 37.15 39.48 37.83 35.28 30.04 29.58 Sundry Debtors 40.62 47.02 47.90 51.75 51.15 33.87 42.46 39.06 28.85 25.52 Cash & Bank 11.64 11.19 9.24 11.54 3.23 7.85 4.90 0.76 2.49 1.25 Other Current Assets 31.76 0.76 1.18 0.77 6.27 8.60 5.57 3.45 4.58 18.09 Short Term Loans & Adv. 30.80 67.43 63.03 54.78 6.20 8.53 5.50 3.45 4.51 18.02 Net Current Assets 114.62 114.27 120.04 93.02 84.93 70.96 56.56 40.13 32.36 25.30 Total Assets 245.35 307.50 277.18 235.06 136.61 123.21 120.70 114.06 103.38 113.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 30.59 22.25 6.98 27.14 4.40 19.33 13.98 9.76 18.71 2.03 PBT 28.82 23.61 28.32 28.02 25.10 21.93 19.10 17.53 14.43 14.00 Adjustment 0.37 1.99 -1.43 0.87 2.64 2.58 4.10 3.98 5.85 2.92 Changes in Working Capital 8.93 4.07 -11.73 6.28 -16.57 0.54 -3.92 -7.00 2.61 -11.37 Cash after chg. in Working capital 38.12 29.67 15.17 35.16 11.17 25.06 19.28 14.51 22.89 5.54 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.53 -7.42 -8.19 -8.02 -6.77 -5.73 -5.30 -4.75 -4.18 -3.51 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 -26.00 -15.60 -6.43 -13.58 -8.10 -7.12 2.42 -0.77 -2.53 -13.58 Net Fixed Assets -8.69 -15.24 -1.63 39.54 -0.98 -1.29 -0.17 -0.79 -3.41 -12.68 Net Investments 37.13 -5.66 -25.89 -44.08 -5.75 -6.01 3.59 0.49 2.60 -0.42 Others -54.44 5.30 21.09 -9.04 -1.37 0.18 -1.00 -0.47 -1.72 -0.48 Cash from Financing Activity -4.14 -4.94 -2.75 -5.37 -1.36 -9.41 -12.39 -10.89 -15.00 11.61 Net Cash Inflow / Outflow 0.45 1.71 -2.20 8.20 -5.06 2.80 4.02 -1.89 1.19 0.06 Opening Cash & Equivalents 9.88 8.18 10.38 2.18 7.24 4.44 0.42 2.32 1.13 1.07 Closing Cash & Equivalent 10.33 9.88 8.18 10.38 2.18 7.24 4.44 0.42 2.32 1.13

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 177.36 206.07 185.83 151.15 103.48 89.20 77.13 67.07 57.35 50.40 ROA 7.69% 5.66% 7.46% 10.91% 14.12% 13.38% 11.47% 11.77% 9.07% 9.75% ROE 10.45% 7.95% 10.69% 15.00% 17.94% 18.49% 17.61% 19.38% 17.22% 19.07% ROCE 14.64% 11.80% 16.24% 21.05% 24.99% 25.08% 23.91% 23.26% 20.70% 24.17% Fixed Asset Turnover 8.49 10.25 12.04 7.13 5.12 5.07 5.04 4.48 3.69 3.53 Receivable days 39.79 42.88 48.50 52.58 43.67 40.28 43.75 41.25 41.46 40.66 Inventory Days 45.37 43.56 38.70 35.46 39.37 40.80 39.23 39.68 45.47 44.90 Payable days 17.69 15.04 16.65 16.89 9.57 5.20 7.56 7.91 6.66 16.21 Cash Conversion Cycle 67.47 71.39 70.54 71.15 73.47 75.88 75.42 73.02 80.28 69.35 Total Debt/Equity 0.00 0.00 0.00 0.01 0.03 0.01 0.08 0.21 0.36 0.45 Interest Cover 30.81 26.51 36.24 33.98 28.53 20.99 12.17 9.52 7.76 7.65

Top Investors:

pramila maheshkumar bang

manan mahesh bang

himshikhar investment limited

integrated investment management services llp

Annual Reports:

News Update:

Poddar Pigments - Quarterly Results
6th Nov 2020, 12:12 PM

Read More

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.

Feedback