Nifty

:

18268.40

Sensex

:

61350.26

143.00 (0.79%)
383.21 (0.63%)

Login

Nifty
Sensex

:
:

18268.40
61350.26

143.00 (0.79%)
383.21 (0.63%)

Poddar Pigments Ltd.

Dyes & Pigments

Rating :

64/99

BSE: 524570 | NSE: PODDARMENT

Watchlist

NSE BSE

329.45

26-Oct-2021

Open
High
Low
Previous Close

320.05
333.85
320.05
322.05

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

8572
28.13
433.85
166.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

349.23
12.71
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

337.59
0.76%
1.37

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

10.61
12.11
10.82

P:BV (Average)

8 Years
5 Years
3 Years

1.04
1.04
1.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.59
7.47
6.62

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 60.36 36.10 67.20% 80.92 76.90 5.23% 83.13 87.47 -4.96% 60.55 95.39 -36.52%
Expenses 54.70 34.74 57.46% 68.06 69.96 -2.72% 73.00 80.88 -9.74% 55.21 88.12 -37.35%
EBITDA 5.66 1.36 316.18% 12.86 6.94 85.30% 10.13 6.59 53.72% 5.34 7.27 -26.55%
EBIDTM 8.25% 3.45% 13.98% 7.96% 10.75% 6.72% 7.76% 6.76%
Other Income 1.35 1.59 -15.09% 0.09 1.69 -94.67% 1.26 1.37 -8.03% 0.70 0.83 -15.66%
Interest 0.10 0.07 42.86% 0.08 0.08 0.00% 0.05 0.07 -28.57% 0.08 0.06 33.33%
Depreciation 0.49 0.53 -7.55% 0.52 0.74 -29.73% 0.53 0.72 -26.39% 0.53 0.74 -28.38%
PBT 6.43 2.36 172.46% 12.35 7.80 58.33% 10.80 7.18 50.42% 5.44 7.30 -25.48%
Tax 1.71 0.74 131.08% 2.05 1.85 10.81% 2.99 2.01 48.76% 1.51 1.95 -22.56%
PAT 4.72 1.62 191.36% 10.30 5.95 73.11% 7.81 5.17 51.06% 3.93 5.36 -26.68%
PATM 6.88% 4.09% 11.20% 6.83% 8.29% 5.27% 5.71% 4.98%
EPS 4.45 1.52 192.76% 9.72 5.62 72.95% 7.37 4.88 51.02% 3.71 5.05 -26.53%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 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 284.96 356.67 357.09 334.15 328.72 325.99 318.31 313.23 275.55 221.92 186.48 Net Sales Growth -3.68% -0.12% 6.87% 1.65% 0.84% 2.41% 1.62% 13.67% 24.17% 19.00% Cost Of Goods Sold 198.61 269.29 279.50 256.58 252.73 253.81 253.79 252.34 221.37 173.35 145.86 Gross Profit 86.35 87.37 77.58 77.57 75.99 72.19 64.52 60.88 54.19 48.57 40.63 GP Margin 30.30% 24.50% 21.73% 23.21% 23.12% 22.14% 20.27% 19.44% 19.67% 21.89% 21.79% Total Expenditure 250.97 328.36 333.81 309.39 301.38 301.89 295.38 290.59 255.17 201.85 170.56 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 33.99 28.31 23.28 24.76 27.34 24.10 22.93 22.64 20.38 20.07 15.92 EBITDA Margin 11.93% 7.94% 6.52% 7.41% 8.32% 7.39% 7.20% 7.23% 7.40% 9.04% 8.54% Other Income 3.40 4.40 4.38 7.45 4.46 4.53 2.94 1.74 1.93 1.13 2.51 Interest 0.31 0.97 0.93 0.80 0.85 0.91 1.10 1.71 2.06 2.13 2.10 Depreciation 2.07 2.92 3.12 3.08 2.93 2.62 2.85 2.60 2.65 2.70 2.33 PBT 35.02 28.82 23.61 28.32 28.02 25.10 21.93 20.07 17.60 16.37 14.00 Tax 8.26 7.57 7.07 9.22 7.75 6.76 5.62 5.63 4.73 4.58 4.44 Tax Rate 23.59% 26.27% 29.94% 32.56% 27.66% 26.93% 25.63% 29.48% 27.00% 31.74% 31.71% PAT 26.76 21.25 16.54 19.11 20.27 18.34 16.31 13.47 12.79 9.84 9.55 PAT before Minority Interest 26.76 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 9.39% 5.96% 4.63% 5.72% 6.17% 5.63% 5.12% 4.30% 4.64% 4.43% 5.12% PAT Growth 47.85% 28.48% -13.45% -5.72% 10.52% 12.45% 21.08% 5.32% 29.98% 3.04% EPS 25.25 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:

investor education and protection fund authority ministry of corporate affairs

pramila maheshkumar bang

manan mahesh bang

himshikhar investment limited

integrated investment management services llp

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