Nifty

:

17274.30

Sensex

:

58065.47

386.95 (2.29%)
1276.66 (2.25%)

Login

Nifty
Sensex

:
:

17274.30
58065.47

386.95 (2.29%)
1276.66 (2.25%)

Poddar Pigments Ltd.

Dyes & Pigments

Rating :

47/99

BSE: 524570 | NSE: PODDARMENT

Watchlist

NSE BSE

269.20

04-Oct-2022

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

263.35
272.00
263.25
262.70

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

2746
7.35
390.00
231.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

280.69
12.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

271.71
0.95%
0.87

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.62
-4.53
-9.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.07
1.81
5.13

PAT CAGR (%)

10 Years
5 Years
3 Years

9.17
3.14
12.67

P:E (Median)

8 Years
5 Years
3 Years

11.27
11.99
11.43

P:BV (Average)

8 Years
5 Years
3 Years

1.02
1.02
1.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.17
7.43
7.26

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 82.00 60.36 35.85% 82.81 80.92 2.34% 76.66 83.13 -7.78% 75.72 60.55 25.05%
Expenses 73.97 54.70 35.23% 75.65 68.06 11.15% 67.96 73.00 -6.90% 70.68 55.46 27.44%
EBITDA 8.03 5.66 41.87% 7.16 12.86 -44.32% 8.70 10.13 -14.12% 5.03 5.09 -1.18%
EBIDTM 8.60% 8.25% 7.61% 13.98% 9.96% 10.75% 5.86% 7.40%
Other Income 0.79 1.35 -41.48% 1.40 0.09 1,455.56% 0.61 1.26 -51.59% 1.22 0.70 74.29%
Interest 0.07 0.10 -30.00% 0.10 0.08 25.00% 0.08 0.05 60.00% 0.11 0.08 37.50%
Depreciation 1.44 0.49 193.88% 0.63 0.52 21.15% 0.50 0.53 -5.66% 0.52 0.53 -1.89%
PBT 7.31 6.43 13.69% 7.83 12.35 -36.60% 8.73 10.80 -19.17% 5.63 5.19 8.48%
Tax 1.87 1.71 9.36% 2.44 2.05 19.02% 1.93 2.99 -35.45% 1.29 1.51 -14.57%
PAT 5.44 4.72 15.25% 5.39 10.30 -47.67% 6.80 7.81 -12.93% 4.34 3.68 17.93%
PATM 5.83% 6.88% 5.73% 11.20% 7.79% 8.29% 5.05% 5.35%
EPS 5.13 4.45 15.28% 5.09 9.72 -47.63% 6.42 7.37 -12.89% 4.09 3.47 17.87%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 317.19 260.70 356.67 357.09 334.15 328.72 325.99 318.31 313.23 275.55 221.92 Net Sales Growth 11.31% -26.91% -0.12% 6.87% 1.65% 0.84% 2.41% 1.62% 13.67% 24.17% Cost Of Goods Sold 223.83 180.64 269.29 279.50 256.58 252.73 253.81 253.79 252.34 221.37 173.35 Gross Profit 93.36 80.06 87.37 77.58 77.57 75.99 72.19 64.52 60.88 54.19 48.57 GP Margin 29.43% 30.71% 24.50% 21.73% 23.21% 23.12% 22.14% 20.27% 19.44% 19.67% 21.89% Total Expenditure 288.26 230.80 328.72 333.81 309.39 301.38 301.89 295.38 290.59 255.17 201.85 Power & Fuel Cost - 4.29 5.86 5.84 6.01 5.41 4.76 4.45 4.16 4.44 3.72 % Of Sales - 1.65% 1.64% 1.64% 1.80% 1.65% 1.46% 1.40% 1.33% 1.61% 1.68% Employee Cost - 25.56 26.69 23.64 21.32 19.13 17.50 14.99 12.68 10.57 8.92 % Of Sales - 9.80% 7.48% 6.62% 6.38% 5.82% 5.37% 4.71% 4.05% 3.84% 4.02% Manufacturing Exp. - 7.04 8.96 9.38 8.94 8.45 8.74 7.53 7.76 6.53 5.59 % Of Sales - 2.70% 2.51% 2.63% 2.68% 2.57% 2.68% 2.37% 2.48% 2.37% 2.52% General & Admin Exp. - 6.84 8.11 7.43 8.73 7.39 5.25 4.47 4.70 5.05 4.12 % Of Sales - 2.62% 2.27% 2.08% 2.61% 2.25% 1.61% 1.40% 1.50% 1.83% 1.86% Selling & Distn. Exp. - 5.82 8.62 7.59 7.28 7.75 9.29 8.30 6.91 5.29 4.49 % Of Sales - 2.23% 2.42% 2.13% 2.18% 2.36% 2.85% 2.61% 2.21% 1.92% 2.02% Miscellaneous Exp. - 0.61 1.17 0.42 0.53 0.52 2.54 1.85 2.03 1.93 4.49 % Of Sales - 0.23% 0.33% 0.12% 0.16% 0.16% 0.78% 0.58% 0.65% 0.70% 0.75% EBITDA 28.92 29.90 27.95 23.28 24.76 27.34 24.10 22.93 22.64 20.38 20.07 EBITDA Margin 9.12% 11.47% 7.84% 6.52% 7.41% 8.32% 7.39% 7.20% 7.23% 7.40% 9.04% Other Income 4.02 3.64 4.40 4.38 7.45 4.46 4.53 2.94 1.74 1.93 1.13 Interest 0.36 0.49 0.61 0.93 0.80 0.85 0.91 1.10 1.71 2.06 2.13 Depreciation 3.09 2.11 2.92 3.12 3.08 2.93 2.62 2.85 2.60 2.65 2.70 PBT 29.50 30.95 28.82 23.61 28.32 28.02 25.10 21.93 20.07 17.60 16.37 Tax 7.53 7.29 7.57 7.07 9.22 7.75 6.76 5.62 5.63 4.73 4.58 Tax Rate 25.53% 23.55% 26.27% 29.94% 32.56% 27.66% 26.93% 25.63% 29.48% 27.00% 31.74% PAT 21.97 23.66 21.25 16.54 19.11 20.27 18.34 16.31 13.47 12.79 9.84 PAT before Minority Interest 21.97 23.66 21.25 16.54 19.11 20.27 18.34 16.31 13.47 12.79 9.84 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 6.93% 9.08% 5.96% 4.63% 5.72% 6.17% 5.63% 5.12% 4.30% 4.64% 4.43% PAT Growth -17.13% 11.34% 28.48% -13.45% -5.72% 10.52% 12.45% 21.08% 5.32% 29.98% EPS 20.73 22.32 20.05 15.60 18.03 19.12 17.30 15.39 12.71 12.07 9.28

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 242.96 188.17 218.64 197.17 160.37 109.79 94.64 81.84 71.16 60.85 Share Capital 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 Total Reserves 232.35 177.56 208.03 186.56 149.76 99.18 84.03 71.23 60.55 50.24 Non-Current Liabilities 3.60 4.11 5.03 4.93 4.27 4.96 4.74 4.66 4.32 8.83 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.72 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.83 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 52.79 53.06 83.83 75.08 70.42 21.86 23.84 34.20 38.58 33.70 Trade Payables 11.92 16.66 14.23 13.03 15.36 12.13 14.97 19.07 14.93 9.60 Other Current Liabilities 8.70 11.00 7.88 7.21 7.21 6.40 4.21 5.32 9.51 11.16 Short Term Borrowings 0.00 0.00 0.00 0.00 1.14 3.02 0.75 6.37 10.90 9.90 Short Term Provisions 32.17 25.41 61.72 54.84 46.71 0.32 3.90 3.43 3.25 3.05 Total Liabilities 299.35 245.34 307.50 277.18 235.06 136.61 123.22 120.70 114.06 103.38 Net Block 34.51 36.09 37.94 25.98 27.41 25.27 26.19 28.15 30.33 31.75 Gross Block 48.34 47.85 46.87 31.95 30.33 69.87 68.89 67.60 67.42 66.64 Accumulated Depreciation 13.83 11.76 8.93 5.97 2.91 44.60 42.70 39.45 37.10 34.89 Non Current Assets 125.37 77.66 109.40 82.06 71.62 29.81 28.41 29.94 35.35 37.32 Capital Work in Progress 36.21 8.04 0.33 0.01 0.00 0.00 0.00 0.00 0.01 0.00 Non Current Investment 48.58 17.38 64.85 55.23 43.48 2.76 1.01 0.00 3.43 3.98 Long Term Loans & Adv. 6.00 16.15 6.28 0.83 0.71 1.57 1.00 1.48 0.85 0.67 Other Non Current Assets 0.08 0.00 0.01 0.01 0.02 0.21 0.21 0.31 0.73 0.92 Current Assets 173.97 167.69 198.10 195.12 163.44 106.80 94.80 90.76 78.71 66.06 Current Investments 42.50 32.88 22.54 26.50 12.36 9.00 5.00 0.00 0.16 0.10 Inventories 43.22 50.78 49.16 47.27 32.24 37.15 39.48 37.83 35.28 30.04 Sundry Debtors 40.78 40.62 47.02 47.90 51.75 51.15 33.87 42.46 39.06 28.85 Cash & Bank 8.98 11.64 11.19 9.24 11.54 3.23 7.85 4.90 0.76 2.49 Other Current Assets 38.50 0.96 0.76 1.18 55.55 6.27 8.60 5.57 3.45 4.58 Short Term Loans & Adv. 37.63 30.80 67.43 63.03 54.78 6.20 8.53 5.50 3.45 4.51 Net Current Assets 121.18 114.62 114.27 120.04 93.02 84.93 70.96 56.56 40.13 32.36 Total Assets 299.34 245.35 307.50 277.18 235.06 136.61 123.21 120.70 114.06 103.38

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 24.25 30.59 22.25 6.98 27.14 4.40 19.33 13.98 9.76 18.71 PBT 30.95 28.82 23.61 28.32 28.02 25.10 21.93 19.10 17.53 14.43 Adjustment 0.55 0.37 1.99 -1.43 0.87 2.64 2.58 4.10 3.98 5.85 Changes in Working Capital 0.68 8.93 4.07 -11.73 6.28 -16.57 0.54 -3.92 -7.00 2.61 Cash after chg. in Working capital 32.18 38.12 29.67 15.17 35.16 11.17 25.06 19.28 14.51 22.89 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.93 -7.53 -7.42 -8.19 -8.02 -6.77 -5.73 -5.30 -4.75 -4.18 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 -26.50 -26.00 -15.60 -6.43 -13.58 -8.10 -7.12 2.42 -0.77 -2.53 Net Fixed Assets -28.66 -8.69 -15.24 -1.63 39.54 -0.98 -1.29 -0.17 -0.79 -3.41 Net Investments -40.82 37.13 -5.66 -25.89 -44.08 -5.75 -6.01 3.59 0.49 2.60 Others 42.98 -54.44 5.30 21.09 -9.04 -1.37 0.18 -1.00 -0.47 -1.72 Cash from Financing Activity -0.28 -4.14 -4.94 -2.75 -5.37 -1.36 -9.41 -12.39 -10.89 -15.00 Net Cash Inflow / Outflow -2.52 0.45 1.71 -2.20 8.20 -5.06 2.80 4.02 -1.89 1.19 Opening Cash & Equivalents 10.33 9.88 8.18 10.38 2.18 7.24 4.44 0.42 2.32 1.13 Closing Cash & Equivalent 7.81 10.33 9.88 8.18 10.38 2.18 7.24 4.44 0.42 2.32

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 228.99 177.36 206.07 185.83 151.15 103.48 89.20 77.13 67.07 57.35 ROA 8.69% 7.69% 5.66% 7.46% 10.91% 14.12% 13.38% 11.47% 11.77% 9.07% ROE 10.97% 10.45% 7.95% 10.69% 15.00% 17.94% 18.49% 17.61% 19.38% 17.22% ROCE 14.58% 14.47% 11.80% 16.24% 21.05% 24.99% 25.08% 23.91% 23.26% 20.70% Fixed Asset Turnover 6.12 8.49 10.25 12.04 7.13 5.12 5.07 5.04 4.48 3.69 Receivable days 50.44 39.79 42.88 48.50 52.58 43.67 40.28 43.75 41.25 41.46 Inventory Days 58.25 45.37 43.56 38.70 35.46 39.37 40.80 39.23 39.68 45.47 Payable days 28.87 20.93 15.04 16.65 16.89 9.57 5.20 7.56 7.91 6.66 Cash Conversion Cycle 79.82 64.23 71.39 70.54 71.15 73.47 75.88 75.42 73.02 80.28 Total Debt/Equity 0.00 0.00 0.00 0.00 0.01 0.03 0.01 0.08 0.21 0.36 Interest Cover 64.41 47.95 26.51 36.24 33.98 28.53 20.99 12.17 9.52 7.76

Top Investors:

pramila maheshkumar bang

manan mahesh bang

himshikhar investment limited

integrated investment management services private limited

Annual Reports:

News Update:

Poddar Pigments - Quarterly Results
31st Jul 2022, 14:46 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