Nifty

:

16352.45

Sensex

:

54884.66

182.30 (1.13%)
632.13 (1.17%)

Login

Nifty
Sensex

:
:

16352.45
54884.66

182.30 (1.13%)
632.13 (1.17%)

Poddar Pigments Ltd.

Dyes & Pigments

Rating :

60/99

BSE: 524570 | NSE: PODDARMENT

Watchlist

NSE BSE

267.55

27-May-2022

Open
High
Low
Previous Close

269.00
274.80
262.90
268.55

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

3636
9.75
433.85
216.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

286.05
10.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

277.06
0.93%
0.93

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

11.03
11.99
10.91

P:BV (Average)

8 Years
5 Years
3 Years

1.04
1.04
1.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.01
7.50
6.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 76.66 83.13 -7.78% 75.72 60.55 25.05% 60.36 36.10 67.20% 80.92 76.90 5.23%
Expenses 67.96 73.00 -6.90% 70.68 55.46 27.44% 54.70 34.74 57.46% 68.06 69.96 -2.72%
EBITDA 8.70 10.13 -14.12% 5.03 5.09 -1.18% 5.66 1.36 316.18% 12.86 6.94 85.30%
EBIDTM 9.96% 10.75% 5.86% 7.40% 8.25% 3.45% 13.98% 7.96%
Other Income 0.61 1.26 -51.59% 1.22 0.70 74.29% 1.35 1.59 -15.09% 0.09 1.69 -94.67%
Interest 0.08 0.05 60.00% 0.11 0.08 37.50% 0.10 0.07 42.86% 0.08 0.08 0.00%
Depreciation 0.50 0.53 -5.66% 0.52 0.53 -1.89% 0.49 0.53 -7.55% 0.52 0.74 -29.73%
PBT 8.73 10.80 -19.17% 5.63 5.19 8.48% 6.43 2.36 172.46% 12.35 7.80 58.33%
Tax 1.93 2.99 -35.45% 1.29 1.51 -14.57% 1.71 0.74 131.08% 2.05 1.85 10.81%
PAT 6.80 7.81 -12.93% 4.34 3.68 17.93% 4.72 1.62 191.36% 10.30 5.95 73.11%
PATM 7.79% 8.29% 5.05% 5.35% 6.88% 4.09% 11.20% 6.83%
EPS 6.42 7.37 -12.89% 4.09 3.47 17.87% 4.45 1.52 192.76% 9.72 5.62 72.95%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 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 293.66 260.70 356.67 357.09 334.15 328.72 325.99 318.31 313.23 275.55 221.92 Net Sales Growth 14.41% -26.91% -0.12% 6.87% 1.65% 0.84% 2.41% 1.62% 13.67% 24.17% Cost Of Goods Sold 201.24 180.64 269.29 279.50 256.58 252.73 253.81 253.79 252.34 221.37 173.35 Gross Profit 92.42 80.06 87.37 77.58 77.57 75.99 72.19 64.52 60.88 54.19 48.57 GP Margin 31.47% 30.71% 24.50% 21.73% 23.21% 23.12% 22.14% 20.27% 19.44% 19.67% 21.89% Total Expenditure 261.40 230.80 328.72 333.81 309.39 301.38 301.89 295.38 290.59 255.17 201.85 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 32.25 29.90 27.95 23.28 24.76 27.34 24.10 22.93 22.64 20.38 20.07 EBITDA Margin 10.98% 11.47% 7.84% 6.52% 7.41% 8.32% 7.39% 7.20% 7.23% 7.40% 9.04% Other Income 3.27 3.64 4.40 4.38 7.45 4.46 4.53 2.94 1.74 1.93 1.13 Interest 0.37 0.49 0.61 0.93 0.80 0.85 0.91 1.10 1.71 2.06 2.13 Depreciation 2.03 2.11 2.92 3.12 3.08 2.93 2.62 2.85 2.60 2.65 2.70 PBT 33.14 30.95 28.82 23.61 28.32 28.02 25.10 21.93 20.07 17.60 16.37 Tax 6.98 7.29 7.57 7.07 9.22 7.75 6.76 5.62 5.63 4.73 4.58 Tax Rate 21.06% 23.55% 26.27% 29.94% 32.56% 27.66% 26.93% 25.63% 29.48% 27.00% 31.74% PAT 26.16 23.66 21.25 16.54 19.11 20.27 18.34 16.31 13.47 12.79 9.84 PAT before Minority Interest 26.16 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 8.91% 9.08% 5.96% 4.63% 5.72% 6.17% 5.63% 5.12% 4.30% 4.64% 4.43% PAT Growth 37.25% 11.34% 28.48% -13.45% -5.72% 10.52% 12.45% 21.08% 5.32% 29.98% EPS 24.68 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 llp

Annual Reports:

News Update:

Poddar Pigments starts commercial production at manufacturing facility in Rajasthan
24th Mar 2022, 10:29 AM

The unit has been set up to manufacture Additive & Colour Masterbatches and Engineering Plastic Compounds
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