Nifty

:

20875.55

Sensex

:

69399.88

-62.15 (-0.30%)
-253.85 (-0.36%)

Login

Nifty
Sensex

:
:

20875.55
69399.88

-62.15 (-0.30%)
-253.85 (-0.36%)

Poddar Pigments Ltd.

Dyes & Pigments

Rating :

53/99

BSE: 524570 | NSE: PODDARMENT

Watchlist

NSE BSE

356.00

06-Dec-2023

Open
High
Low
Previous Close

355.15
359.00
354.50
355.05

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

3978
14.20
397.00
245.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

375.81
13.74
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

340.00
0.99%
1.14

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.84
-0.94
9.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.31
10.28
4.89

PAT CAGR (%)

10 Years
5 Years
3 Years

7.34
10.57
4.94

P:E (Median)

8 Years
5 Years
3 Years

12.02
11.62
12.31

P:BV (Average)

8 Years
5 Years
3 Years

1.04
1.04
1.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.51
7.17
8.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 89.06 89.53 -0.52% 91.97 82.00 12.16% 86.58 82.81 4.55% 82.57 76.66 7.71%
Expenses 80.76 79.54 1.53% 81.95 73.97 10.79% 76.52 75.65 1.15% 72.87 67.96 7.22%
EBITDA 8.30 9.99 -16.92% 10.02 8.03 24.78% 10.06 7.16 40.50% 9.70 8.70 11.49%
EBIDTM 8.09% 9.89% 9.46% 8.60% 10.18% 7.61% 10.36% 9.96%
Other Income 1.85 1.58 17.09% 1.10 0.79 39.24% 1.43 1.40 2.14% 1.79 0.61 193.44%
Interest 0.04 0.07 -42.86% 0.05 0.07 -28.57% 0.08 0.10 -20.00% 0.05 0.08 -37.50%
Depreciation 1.65 1.57 5.10% 1.63 1.44 13.19% 1.57 0.63 149.21% 1.62 0.50 224.00%
PBT 8.46 9.93 -14.80% 9.43 7.31 29.00% 9.83 7.83 25.54% 9.81 8.73 12.37%
Tax 2.40 2.44 -1.64% 2.57 1.87 37.43% 2.38 2.44 -2.46% 2.86 1.93 48.19%
PAT 6.07 7.49 -18.96% 6.87 5.44 26.29% 7.45 5.39 38.22% 6.96 6.80 2.35%
PATM 5.91% 7.42% 6.48% 5.83% 7.54% 5.73% 7.43% 7.79%
EPS 5.72 7.07 -19.09% 6.48 5.13 26.32% 7.03 5.09 38.11% 6.56 6.42 2.18%

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 350.18 340.67 295.54 260.70 356.67 357.09 334.15 328.72 325.99 318.31 313.23 Net Sales Growth 5.79% 15.27% 13.36% -26.91% -0.12% 6.87% 1.65% 0.84% 2.41% 1.62% Cost Of Goods Sold 239.52 235.87 207.27 180.64 269.29 279.50 256.58 252.73 253.81 253.79 252.34 Gross Profit 110.66 104.80 88.28 80.06 87.37 77.58 77.57 75.99 72.19 64.52 60.88 GP Margin 31.60% 30.76% 29.87% 30.71% 24.50% 21.73% 23.21% 23.12% 22.14% 20.27% 19.44% Total Expenditure 312.10 302.70 268.77 230.80 328.72 333.81 309.39 301.38 301.89 295.38 290.59 Power & Fuel Cost - 5.68 4.75 4.29 5.86 5.84 6.01 5.41 4.76 4.45 4.16 % Of Sales - 1.67% 1.61% 1.65% 1.64% 1.64% 1.80% 1.65% 1.46% 1.40% 1.33% Employee Cost - 31.12 32.86 25.56 26.69 23.64 21.32 19.13 17.50 14.99 12.68 % Of Sales - 9.13% 11.12% 9.80% 7.48% 6.62% 6.38% 5.82% 5.37% 4.71% 4.05% Manufacturing Exp. - 11.20 8.26 7.04 8.96 9.38 8.94 8.45 8.74 7.53 7.76 % Of Sales - 3.29% 2.79% 2.70% 2.51% 2.63% 2.68% 2.57% 2.68% 2.37% 2.48% General & Admin Exp. - 11.50 8.77 6.84 8.11 7.43 8.73 7.39 5.25 4.47 4.70 % Of Sales - 3.38% 2.97% 2.62% 2.27% 2.08% 2.61% 2.25% 1.61% 1.40% 1.50% Selling & Distn. Exp. - 6.64 6.27 5.82 8.62 7.59 7.28 7.75 9.29 8.30 6.91 % Of Sales - 1.95% 2.12% 2.23% 2.42% 2.13% 2.18% 2.36% 2.85% 2.61% 2.21% Miscellaneous Exp. - 0.67 0.61 0.61 1.17 0.42 0.53 0.52 2.54 1.85 6.91 % Of Sales - 0.20% 0.21% 0.23% 0.33% 0.12% 0.16% 0.16% 0.78% 0.58% 0.65% EBITDA 38.08 37.97 26.77 29.90 27.95 23.28 24.76 27.34 24.10 22.93 22.64 EBITDA Margin 10.87% 11.15% 9.06% 11.47% 7.84% 6.52% 7.41% 8.32% 7.39% 7.20% 7.23% Other Income 6.17 5.59 4.58 3.64 4.40 4.38 7.45 4.46 4.53 2.94 1.74 Interest 0.22 0.47 0.60 0.49 0.61 0.93 0.80 0.85 0.91 1.10 1.71 Depreciation 6.47 6.20 2.13 2.11 2.92 3.12 3.08 2.93 2.62 2.85 2.60 PBT 37.53 36.89 28.61 30.95 28.82 23.61 28.32 28.02 25.10 21.93 20.07 Tax 10.21 9.55 7.36 7.29 7.57 7.07 9.22 7.75 6.76 5.62 5.63 Tax Rate 27.20% 25.89% 25.73% 23.55% 26.27% 29.94% 32.56% 27.66% 26.93% 25.63% 29.48% PAT 27.35 27.34 21.25 23.66 21.25 16.54 19.11 20.27 18.34 16.31 13.47 PAT before Minority Interest 27.35 27.34 21.25 23.66 21.25 16.54 19.11 20.27 18.34 16.31 13.47 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 7.81% 8.03% 7.19% 9.08% 5.96% 4.63% 5.72% 6.17% 5.63% 5.12% 4.30% PAT Growth 8.88% 28.66% -10.19% 11.34% 28.48% -13.45% -5.72% 10.52% 12.45% 21.08% EPS 25.80 25.79 20.05 22.32 20.05 15.60 18.03 19.12 17.30 15.39 12.71

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 293.71 317.49 242.96 188.17 218.64 197.17 160.37 109.79 94.64 81.84 Share Capital 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 Total Reserves 283.10 306.88 232.35 177.56 208.03 186.56 149.76 99.18 84.03 71.23 Non-Current Liabilities 5.94 9.87 3.60 4.11 5.03 4.93 4.27 4.96 4.74 4.66 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 54.07 63.51 52.79 53.06 83.83 75.08 70.42 21.86 23.84 34.20 Trade Payables 21.24 14.95 11.92 16.66 14.23 13.03 15.36 12.13 14.97 19.07 Other Current Liabilities 10.65 10.21 8.70 11.00 7.88 7.21 7.21 6.40 4.21 5.32 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 1.14 3.02 0.75 6.37 Short Term Provisions 22.18 38.35 32.17 25.41 61.72 54.84 46.71 0.32 3.90 3.43 Total Liabilities 353.72 390.87 299.35 245.34 307.50 277.18 235.06 136.61 123.22 120.70 Net Block 101.49 98.29 34.51 36.09 37.94 25.98 27.41 25.27 26.19 28.15 Gross Block 123.30 114.13 48.34 47.85 46.87 31.95 30.33 69.87 68.89 67.60 Accumulated Depreciation 21.81 15.84 13.83 11.76 8.93 5.97 2.91 44.60 42.70 39.45 Non Current Assets 164.01 216.71 125.37 77.66 109.40 82.06 71.62 29.81 28.41 29.94 Capital Work in Progress 0.00 6.99 36.21 8.04 0.33 0.01 0.00 0.00 0.00 0.00 Non Current Investment 60.10 109.95 48.58 17.38 64.85 55.23 43.48 2.76 1.01 0.00 Long Term Loans & Adv. 2.33 1.40 6.00 16.15 6.28 0.83 0.71 1.57 1.00 1.48 Other Non Current Assets 0.08 0.07 0.08 0.00 0.01 0.01 0.02 0.21 0.21 0.31 Current Assets 189.71 174.16 173.97 167.69 198.10 195.12 163.44 106.80 94.80 90.76 Current Investments 10.12 12.21 42.50 32.88 22.54 26.50 12.36 9.00 5.00 0.00 Inventories 62.41 62.47 43.22 50.78 49.16 47.27 32.24 37.15 39.48 37.83 Sundry Debtors 53.35 52.31 40.78 40.62 47.02 47.90 51.75 51.15 33.87 42.46 Cash & Bank 34.85 2.15 8.98 11.64 11.19 9.24 11.54 3.23 7.85 4.90 Other Current Assets 28.97 0.49 0.87 0.96 68.19 64.21 55.55 6.27 8.60 5.57 Short Term Loans & Adv. 27.25 44.54 37.63 30.80 67.43 63.03 54.78 6.20 8.53 5.50 Net Current Assets 135.64 110.66 121.18 114.62 114.27 120.04 93.02 84.93 70.96 56.56 Total Assets 353.72 390.87 299.34 245.35 307.50 277.18 235.06 136.61 123.21 120.70

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 15.55 -3.19 24.25 30.59 22.25 6.98 27.14 4.40 19.33 13.98 PBT 36.89 28.61 30.95 28.82 23.61 28.32 28.02 25.10 21.93 19.10 Adjustment 4.89 -0.25 0.55 0.37 1.99 -1.43 0.87 2.64 2.58 4.10 Changes in Working Capital -18.25 -25.18 0.68 8.93 4.07 -11.73 6.28 -16.57 0.54 -3.92 Cash after chg. in Working capital 23.54 3.18 32.18 38.12 29.67 15.17 35.16 11.17 25.06 19.28 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.99 -6.37 -7.93 -7.53 -7.42 -8.19 -8.02 -6.77 -5.73 -5.30 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 -0.47 -0.55 -26.50 -26.00 -15.60 -6.43 -13.58 -8.10 -7.12 2.42 Net Fixed Assets -2.18 -36.57 -28.66 -8.69 -15.24 -1.63 39.54 -0.98 -1.29 -0.17 Net Investments 51.94 -31.08 -40.82 37.13 -5.66 -25.89 -44.08 -5.75 -6.01 3.59 Others -50.23 67.10 42.98 -54.44 5.30 21.09 -9.04 -1.37 0.18 -1.00 Cash from Financing Activity -6.64 -3.03 -0.28 -4.14 -4.94 -2.75 -5.37 -1.36 -9.41 -12.39 Net Cash Inflow / Outflow 8.43 -6.77 -2.52 0.45 1.71 -2.20 8.20 -5.06 2.80 4.02 Opening Cash & Equivalents 1.04 7.81 10.34 9.88 8.18 10.38 2.18 7.24 4.44 0.42 Closing Cash & Equivalent 9.47 1.04 7.81 10.33 9.88 8.18 10.38 2.18 7.24 4.44

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 276.82 299.24 228.99 177.36 206.07 185.83 151.15 103.48 89.20 77.13 ROA 7.34% 6.16% 8.69% 7.69% 5.66% 7.46% 10.91% 14.12% 13.38% 11.47% ROE 8.95% 7.58% 10.97% 10.45% 7.95% 10.69% 15.00% 17.94% 18.49% 17.61% ROCE 12.23% 10.42% 14.58% 14.47% 11.80% 16.24% 21.05% 24.99% 25.08% 23.91% Fixed Asset Turnover 3.26 4.13 6.12 8.49 10.25 12.04 7.13 5.12 5.07 5.04 Receivable days 49.85 50.58 50.44 39.79 42.88 48.50 52.58 43.67 40.28 43.75 Inventory Days 58.92 57.43 58.25 45.37 43.56 38.70 35.46 39.37 40.80 39.23 Payable days 28.00 23.66 28.87 20.93 15.04 16.65 16.89 9.57 5.20 7.56 Cash Conversion Cycle 80.78 84.35 79.82 64.23 71.39 70.54 71.15 73.47 75.88 75.42 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.01 0.08 Interest Cover 78.70 48.79 64.41 47.95 26.51 36.24 33.98 28.53 20.99 12.17

Top Investors:

investor education and protection fund authority ministry of corporate affairs

pramila maheshkumar bang

manan mahesh bang

integrated investment management services private limited

Annual Reports:

News Update:

Poddar Pigments - Quarterly Results
6th Nov 2023, 14:02 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