Nifty

:

18534.40

Sensex

:

62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Login

Nifty
Sensex

:
:

18534.40
62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Poddar Pigments Ltd.

Dyes & Pigments

Rating :

55/99

BSE: 524570 | NSE: PODDARMENT

Watchlist

NSE BSE

315.75

31-May-2023

Day's Open
Day's High
Day's Low
Previous Close

318.80
319.00
315.20
318.80

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

4772
15.15
332.00
231.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

334.48
12.23
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

332.33
1.11%
1.13

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.70
-2.43
-6.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.76
1.57
-0.86

PAT CAGR (%)

10 Years
5 Years
3 Years

5.21
2.15
-

P:E (Median)

8 Years
5 Years
3 Years

11.61
11.61
11.86

P:BV (Average)

8 Years
5 Years
3 Years

1.01
1.01
1.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.34
7.18
7.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 86.58 82.81 4.55% 82.57 76.66 7.71% 89.53 75.72 18.24% 82.00 60.36 35.85%
Expenses 76.52 75.65 1.15% 72.87 67.96 7.22% 79.54 70.68 12.54% 73.97 54.70 35.23%
EBITDA 10.06 7.16 40.50% 9.70 8.70 11.49% 9.99 5.03 98.61% 8.03 5.66 41.87%
EBIDTM 10.18% 7.61% 10.36% 9.96% 9.89% 5.86% 8.60% 8.25%
Other Income 1.43 1.40 2.14% 1.79 0.61 193.44% 1.58 1.22 29.51% 0.79 1.35 -41.48%
Interest 0.08 0.10 -20.00% 0.05 0.08 -37.50% 0.07 0.11 -36.36% 0.07 0.10 -30.00%
Depreciation 1.57 0.63 149.21% 1.62 0.50 224.00% 1.57 0.52 201.92% 1.44 0.49 193.88%
PBT 9.83 7.83 25.54% 9.81 8.73 12.37% 9.93 5.63 76.38% 7.31 6.43 13.69%
Tax 2.38 2.44 -2.46% 2.86 1.93 48.19% 2.44 1.29 89.15% 1.87 1.71 9.36%
PAT 7.45 5.39 38.22% 6.96 6.80 2.35% 7.49 4.34 72.58% 5.44 4.72 15.25%
PATM 7.54% 5.73% 7.43% 7.79% 7.42% 5.05% 5.83% 6.88%
EPS 7.03 5.09 38.11% 6.56 6.42 2.18% 7.07 4.09 72.86% 5.13 4.45 15.28%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 340.68 295.54 260.70 356.67 357.09 334.15 328.72 325.99 318.31 313.23 275.55 Net Sales Growth 15.27% 13.36% -26.91% -0.12% 6.87% 1.65% 0.84% 2.41% 1.62% 13.67% Cost Of Goods Sold 235.88 207.27 180.64 269.29 279.50 256.58 252.73 253.81 253.79 252.34 221.37 Gross Profit 104.80 88.28 80.06 87.37 77.58 77.57 75.99 72.19 64.52 60.88 54.19 GP Margin 30.76% 29.87% 30.71% 24.50% 21.73% 23.21% 23.12% 22.14% 20.27% 19.44% 19.67% Total Expenditure 302.90 268.77 230.80 328.72 333.81 309.39 301.38 301.89 295.38 290.59 255.17 Power & Fuel Cost - 4.75 4.29 5.86 5.84 6.01 5.41 4.76 4.45 4.16 4.44 % Of Sales - 1.61% 1.65% 1.64% 1.64% 1.80% 1.65% 1.46% 1.40% 1.33% 1.61% Employee Cost - 32.86 25.56 26.69 23.64 21.32 19.13 17.50 14.99 12.68 10.57 % Of Sales - 11.12% 9.80% 7.48% 6.62% 6.38% 5.82% 5.37% 4.71% 4.05% 3.84% Manufacturing Exp. - 8.26 7.04 8.96 9.38 8.94 8.45 8.74 7.53 7.76 6.53 % Of Sales - 2.79% 2.70% 2.51% 2.63% 2.68% 2.57% 2.68% 2.37% 2.48% 2.37% General & Admin Exp. - 8.77 6.84 8.11 7.43 8.73 7.39 5.25 4.47 4.70 5.05 % Of Sales - 2.97% 2.62% 2.27% 2.08% 2.61% 2.25% 1.61% 1.40% 1.50% 1.83% Selling & Distn. Exp. - 6.27 5.82 8.62 7.59 7.28 7.75 9.29 8.30 6.91 5.29 % Of Sales - 2.12% 2.23% 2.42% 2.13% 2.18% 2.36% 2.85% 2.61% 2.21% 1.92% Miscellaneous Exp. - 0.61 0.61 1.17 0.42 0.53 0.52 2.54 1.85 2.03 5.29 % Of Sales - 0.21% 0.23% 0.33% 0.12% 0.16% 0.16% 0.78% 0.58% 0.65% 0.70% EBITDA 37.78 26.77 29.90 27.95 23.28 24.76 27.34 24.10 22.93 22.64 20.38 EBITDA Margin 11.09% 9.06% 11.47% 7.84% 6.52% 7.41% 8.32% 7.39% 7.20% 7.23% 7.40% Other Income 5.59 4.58 3.64 4.40 4.38 7.45 4.46 4.53 2.94 1.74 1.93 Interest 0.27 0.60 0.49 0.61 0.93 0.80 0.85 0.91 1.10 1.71 2.06 Depreciation 6.20 2.13 2.11 2.92 3.12 3.08 2.93 2.62 2.85 2.60 2.65 PBT 36.88 28.61 30.95 28.82 23.61 28.32 28.02 25.10 21.93 20.07 17.60 Tax 9.55 7.36 7.29 7.57 7.07 9.22 7.75 6.76 5.62 5.63 4.73 Tax Rate 25.89% 25.73% 23.55% 26.27% 29.94% 32.56% 27.66% 26.93% 25.63% 29.48% 27.00% PAT 27.34 21.25 23.66 21.25 16.54 19.11 20.27 18.34 16.31 13.47 12.79 PAT before Minority Interest 27.34 21.25 23.66 21.25 16.54 19.11 20.27 18.34 16.31 13.47 12.79 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 8.03% 7.19% 9.08% 5.96% 4.63% 5.72% 6.17% 5.63% 5.12% 4.30% 4.64% PAT Growth 28.66% -10.19% 11.34% 28.48% -13.45% -5.72% 10.52% 12.45% 21.08% 5.32% EPS 25.79 20.05 22.32 20.05 15.60 18.03 19.12 17.30 15.39 12.71 12.07

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 317.49 242.96 188.17 218.64 197.17 160.37 109.79 94.64 81.84 71.16 Share Capital 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 Total Reserves 306.88 232.35 177.56 208.03 186.56 149.76 99.18 84.03 71.23 60.55 Non-Current Liabilities 9.87 3.60 4.11 5.03 4.93 4.27 4.96 4.74 4.66 4.32 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 63.51 52.79 53.06 83.83 75.08 70.42 21.86 23.84 34.20 38.58 Trade Payables 14.95 11.92 16.66 14.23 13.03 15.36 12.13 14.97 19.07 14.93 Other Current Liabilities 10.21 8.70 11.00 7.88 7.21 7.21 6.40 4.21 5.32 9.51 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 1.14 3.02 0.75 6.37 10.90 Short Term Provisions 38.35 32.17 25.41 61.72 54.84 46.71 0.32 3.90 3.43 3.25 Total Liabilities 390.87 299.35 245.34 307.50 277.18 235.06 136.61 123.22 120.70 114.06 Net Block 98.29 34.51 36.09 37.94 25.98 27.41 25.27 26.19 28.15 30.33 Gross Block 114.13 48.34 47.85 46.87 31.95 30.33 69.87 68.89 67.60 67.42 Accumulated Depreciation 15.84 13.83 11.76 8.93 5.97 2.91 44.60 42.70 39.45 37.10 Non Current Assets 216.71 125.37 77.66 109.40 82.06 71.62 29.81 28.41 29.94 35.35 Capital Work in Progress 6.99 36.21 8.04 0.33 0.01 0.00 0.00 0.00 0.00 0.01 Non Current Investment 109.95 48.58 17.38 64.85 55.23 43.48 2.76 1.01 0.00 3.43 Long Term Loans & Adv. 1.40 6.00 16.15 6.28 0.83 0.71 1.57 1.00 1.48 0.85 Other Non Current Assets 0.07 0.08 0.00 0.01 0.01 0.02 0.21 0.21 0.31 0.73 Current Assets 174.16 173.97 167.69 198.10 195.12 163.44 106.80 94.80 90.76 78.71 Current Investments 12.21 42.50 32.88 22.54 26.50 12.36 9.00 5.00 0.00 0.16 Inventories 62.47 43.22 50.78 49.16 47.27 32.24 37.15 39.48 37.83 35.28 Sundry Debtors 52.31 40.78 40.62 47.02 47.90 51.75 51.15 33.87 42.46 39.06 Cash & Bank 2.15 8.98 11.64 11.19 9.24 11.54 3.23 7.85 4.90 0.76 Other Current Assets 45.03 0.87 0.96 0.76 64.21 55.55 6.27 8.60 5.57 3.45 Short Term Loans & Adv. 44.54 37.63 30.80 67.43 63.03 54.78 6.20 8.53 5.50 3.45 Net Current Assets 110.66 121.18 114.62 114.27 120.04 93.02 84.93 70.96 56.56 40.13 Total Assets 390.87 299.34 245.35 307.50 277.18 235.06 136.61 123.21 120.70 114.06

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -3.19 24.25 30.59 22.25 6.98 27.14 4.40 19.33 13.98 9.76 PBT 28.61 30.95 28.82 23.61 28.32 28.02 25.10 21.93 19.10 17.53 Adjustment -0.25 0.55 0.37 1.99 -1.43 0.87 2.64 2.58 4.10 3.98 Changes in Working Capital -25.18 0.68 8.93 4.07 -11.73 6.28 -16.57 0.54 -3.92 -7.00 Cash after chg. in Working capital 3.18 32.18 38.12 29.67 15.17 35.16 11.17 25.06 19.28 14.51 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.37 -7.93 -7.53 -7.42 -8.19 -8.02 -6.77 -5.73 -5.30 -4.75 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 -0.55 -26.50 -26.00 -15.60 -6.43 -13.58 -8.10 -7.12 2.42 -0.77 Net Fixed Assets -36.57 -28.66 -8.69 -15.24 -1.63 39.54 -0.98 -1.29 -0.17 -0.79 Net Investments -31.08 -40.82 37.13 -5.66 -25.89 -44.08 -5.75 -6.01 3.59 0.49 Others 67.10 42.98 -54.44 5.30 21.09 -9.04 -1.37 0.18 -1.00 -0.47 Cash from Financing Activity -3.03 -0.28 -4.14 -4.94 -2.75 -5.37 -1.36 -9.41 -12.39 -10.89 Net Cash Inflow / Outflow -6.77 -2.52 0.45 1.71 -2.20 8.20 -5.06 2.80 4.02 -1.89 Opening Cash & Equivalents 7.81 10.34 9.88 8.18 10.38 2.18 7.24 4.44 0.42 2.32 Closing Cash & Equivalent 1.04 7.81 10.33 9.88 8.18 10.38 2.18 7.24 4.44 0.42

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 299.24 228.99 177.36 206.07 185.83 151.15 103.48 89.20 77.13 67.07 ROA 6.16% 8.69% 7.69% 5.66% 7.46% 10.91% 14.12% 13.38% 11.47% 11.77% ROE 7.58% 10.97% 10.45% 7.95% 10.69% 15.00% 17.94% 18.49% 17.61% 19.38% ROCE 10.42% 14.58% 14.47% 11.80% 16.24% 21.05% 24.99% 25.08% 23.91% 23.26% Fixed Asset Turnover 4.13 6.12 8.49 10.25 12.04 7.13 5.12 5.07 5.04 4.48 Receivable days 50.58 50.44 39.79 42.88 48.50 52.58 43.67 40.28 43.75 41.25 Inventory Days 57.43 58.25 45.37 43.56 38.70 35.46 39.37 40.80 39.23 39.68 Payable days 23.66 28.87 20.93 15.04 16.65 16.89 9.57 5.20 7.56 7.91 Cash Conversion Cycle 84.35 79.82 64.23 71.39 70.54 71.15 73.47 75.88 75.42 73.02 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.01 0.08 0.21 Interest Cover 48.79 64.41 47.95 26.51 36.24 33.98 28.53 20.99 12.17 9.52

Top Investors:

investor education and protection fund (iepf)

pramila maheshkumar bang

manan mahesh bang

integrated investment management services private limited

Annual Reports:

News Update:

No Latest News!

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