Nifty

:

11274.20

Sensex

:

38014.62

569.40 (5.32%)
1921.15 (5.32%)

Login

Nifty
Sensex

:
:

11274.20
38014.62

569.40 (5.32%)
1921.15 (5.32%)

Poddar Pigments Ltd.

Dyes & Pigments

Rating :

59/99

BSE: 524570 | NSE: PODDARMENT

Watchlist

NSE BSE

164.55

20-Sep-2019

Open
High
Low
Previous Close

161.40
169.95
160.65
161.90

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

3094
5.11
239.25
140.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

179.42
9.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

168.22
1.77%
0.80

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.84
2.33
2.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

6.67
0.30
-3.16

PAT CAGR (%)

10 Years
5 Years
3 Years

1.65
0.28
-6.55

P:E (Median)

8 Years
5 Years
3 Years

9.08
11.19
13.34

P:BV (Average)

8 Years
5 Years
3 Years

1.27
1.57
1.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.66
7.12
8.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 109.07 97.68 11.66% 106.45 100.71 5.70% 96.16 96.24 -0.08% 103.76 89.58 15.83%
Expenses 102.23 93.85 8.93% 98.85 94.81 4.26% 89.57 91.03 -1.60% 98.95 82.65 19.72%
EBITDA 6.83 3.82 78.80% 7.60 5.89 29.03% 6.59 5.22 26.25% 4.81 6.93 -30.59%
EBIDTM 6.26% 3.91% 7.14% 5.85% 6.85% 5.42% 4.63% 7.74%
Other Income 0.52 1.43 -63.64% 1.07 1.53 -30.07% 0.37 3.14 -88.22% 1.51 1.36 11.03%
Interest 0.09 0.17 -47.06% -0.01 0.14 - 0.12 0.09 33.33% 0.18 0.05 260.00%
Depreciation 0.72 0.74 -2.70% 0.81 0.74 9.46% 0.80 0.77 3.90% 0.77 0.82 -6.10%
PBT 6.53 4.34 50.46% 7.88 6.55 20.31% 6.03 7.50 -19.60% 5.37 7.42 -27.63%
Tax 1.76 1.10 60.00% 2.58 2.12 21.70% 1.76 2.46 -28.46% 1.64 2.48 -33.87%
PAT 4.77 3.24 47.22% 5.29 4.43 19.41% 4.27 5.04 -15.28% 3.73 4.94 -24.49%
PATM 4.38% 3.32% 4.97% 4.39% 4.44% 5.23% 3.60% 5.51%
EPS 4.50 3.06 47.06% 4.99 4.17 19.66% 4.02 4.75 -15.37% 3.52 4.65 -24.30%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 415.44 357.09 368.30 328.72 325.99 318.31 313.23 275.55 221.92 186.48 153.09 Net Sales Growth 8.13% -3.04% 12.04% 0.84% 2.41% 1.62% 13.67% 24.17% 19.00% 21.81% Cost Of Goods Sold 285.90 279.50 256.58 252.73 253.81 253.79 252.34 221.37 173.35 145.86 117.63 Gross Profit 129.54 77.58 111.71 75.99 72.19 64.52 60.88 54.19 48.57 40.63 35.46 GP Margin 31.18% 21.73% 30.33% 23.12% 22.14% 20.27% 19.44% 19.67% 21.89% 21.79% 23.16% Total Expenditure 389.60 333.81 343.54 301.38 301.89 295.38 290.59 255.17 201.85 170.56 140.88 Power & Fuel Cost - 5.84 6.01 5.41 4.76 4.45 4.16 4.44 3.72 3.23 2.85 % Of Sales - 1.64% 1.63% 1.65% 1.46% 1.40% 1.33% 1.61% 1.68% 1.73% 1.86% Employee Cost - 23.64 21.32 19.13 17.50 14.99 12.68 10.57 8.92 8.48 7.06 % Of Sales - 6.62% 5.79% 5.82% 5.37% 4.71% 4.05% 3.84% 4.02% 4.55% 4.61% Manufacturing Exp. - 9.38 8.94 8.45 8.74 7.53 7.76 6.53 5.59 3.25 4.76 % Of Sales - 2.63% 2.43% 2.57% 2.68% 2.37% 2.48% 2.37% 2.52% 1.74% 3.11% General & Admin Exp. - 7.43 8.73 7.39 5.25 4.47 4.70 5.05 4.12 4.25 3.33 % Of Sales - 2.08% 2.37% 2.25% 1.61% 1.40% 1.50% 1.83% 1.86% 2.28% 2.18% Selling & Distn. Exp. - 7.59 41.43 7.75 9.29 8.30 6.91 5.29 4.49 3.99 3.30 % Of Sales - 2.13% 11.25% 2.36% 2.85% 2.61% 2.21% 1.92% 2.02% 2.14% 2.16% Miscellaneous Exp. - 0.42 0.53 0.52 2.54 1.85 2.03 1.93 1.66 1.51 3.30 % Of Sales - 0.12% 0.14% 0.16% 0.78% 0.58% 0.65% 0.70% 0.75% 0.81% 1.27% EBITDA 25.83 23.28 24.76 27.34 24.10 22.93 22.64 20.38 20.07 15.92 12.21 EBITDA Margin 6.22% 6.52% 6.72% 8.32% 7.39% 7.20% 7.23% 7.40% 9.04% 8.54% 7.98% Other Income 3.47 4.38 7.45 4.46 4.53 2.94 1.74 1.93 1.13 2.51 8.29 Interest 0.38 0.93 0.80 0.85 0.91 1.10 1.71 2.06 2.13 2.10 1.19 Depreciation 3.10 3.12 3.08 2.93 2.62 2.85 2.60 2.65 2.70 2.33 2.16 PBT 25.81 23.61 28.32 28.02 25.10 21.93 20.07 17.60 16.37 14.00 17.16 Tax 7.74 7.07 9.22 7.75 6.76 5.62 5.63 4.73 4.58 4.44 3.12 Tax Rate 29.99% 29.94% 32.56% 27.66% 26.93% 25.63% 29.48% 27.00% 31.74% 31.71% 18.18% PAT 18.06 16.54 19.11 20.27 18.34 16.31 13.47 12.79 9.84 9.55 14.04 PAT before Minority Interest 18.06 16.54 19.11 20.27 18.34 16.31 13.47 12.79 9.84 9.55 14.04 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 4.35% 4.63% 5.19% 6.17% 5.63% 5.12% 4.30% 4.64% 4.43% 5.12% 9.17% PAT Growth 2.32% -13.45% -5.72% 10.52% 12.45% 21.08% 5.32% 29.98% 3.04% -31.98% Unadjusted EPS 17.03 15.59 18.01 19.10 17.29 15.38 12.69 12.06 9.28 9.00 12.10

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 218.64 197.17 160.37 109.79 94.64 81.84 71.16 60.85 53.48 46.71 Share Capital 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 Total Reserves 208.03 186.56 149.76 99.18 84.03 71.23 60.55 50.24 42.87 36.10 Non-Current Liabilities 5.03 4.93 4.27 4.96 4.74 4.66 4.32 8.83 10.91 11.78 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.72 3.91 6.81 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.83 3.43 2.27 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 83.83 75.08 70.42 21.86 23.84 34.20 38.58 33.70 49.18 24.00 Trade Payables 14.23 13.03 15.36 12.13 14.97 19.07 14.93 9.60 15.22 11.68 Other Current Liabilities 7.88 7.21 7.21 6.40 4.21 5.32 9.51 11.16 6.40 3.30 Short Term Borrowings 0.00 0.00 1.14 3.02 0.75 6.37 10.90 9.90 13.65 0.00 Short Term Provisions 61.72 54.84 46.71 0.32 3.90 3.43 3.25 3.05 13.92 9.02 Total Liabilities 307.50 277.18 235.06 136.61 123.22 120.70 114.06 103.38 113.57 82.49 Net Block 37.94 25.98 27.41 25.27 26.19 28.15 30.33 31.75 30.88 20.09 Gross Block 46.87 31.92 30.33 69.87 68.89 67.60 67.42 66.64 63.18 50.53 Accumulated Depreciation 8.93 5.94 2.91 44.60 42.70 39.45 37.10 34.89 32.31 30.43 Non Current Assets 109.40 82.06 71.62 29.81 28.41 29.94 35.35 37.32 39.09 26.37 Capital Work in Progress 0.33 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.05 0.02 Non Current Investment 64.85 55.23 43.48 2.76 1.01 0.00 3.43 3.98 6.64 6.26 Long Term Loans & Adv. 6.28 0.83 0.71 1.57 1.00 1.48 0.85 0.67 0.83 0.00 Other Non Current Assets 0.01 0.01 0.02 0.21 0.21 0.31 0.73 0.92 0.70 0.00 Current Assets 198.10 195.12 163.44 106.80 94.80 90.76 78.71 66.06 74.49 56.11 Current Investments 22.54 26.50 12.36 9.00 5.00 0.00 0.16 0.10 0.04 0.00 Inventories 49.16 47.27 32.24 37.15 39.48 37.83 35.28 30.04 29.58 19.76 Sundry Debtors 47.02 47.90 51.75 51.15 33.87 42.46 39.06 28.85 25.52 19.16 Cash & Bank 11.19 9.24 11.54 3.23 7.85 4.90 0.76 2.49 1.25 1.07 Other Current Assets 68.19 1.18 0.77 0.07 8.60 5.57 3.45 4.58 18.09 16.12 Short Term Loans & Adv. 67.43 63.03 54.78 6.20 8.53 5.50 3.45 4.51 18.02 14.79 Net Current Assets 114.27 120.04 93.02 84.93 70.96 56.56 40.13 32.36 25.30 32.11 Total Assets 307.50 277.18 235.06 136.61 123.21 120.70 114.06 103.38 113.58 82.48

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 22.25 6.98 27.14 4.40 19.33 13.98 9.76 18.71 2.03 6.60 PBT 23.61 28.32 28.02 25.10 21.93 19.10 17.53 14.43 14.00 17.16 Adjustment 1.99 -1.43 0.87 2.64 2.58 4.10 3.98 5.85 2.92 -4.23 Changes in Working Capital 4.07 -11.73 6.28 -16.57 0.54 -3.92 -7.00 2.61 -11.37 -2.97 Cash after chg. in Working capital 29.67 15.17 35.16 11.17 25.06 19.28 14.51 22.89 5.54 9.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.42 -8.19 -8.02 -6.77 -5.73 -5.30 -4.75 -4.18 -3.51 -3.51 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.15 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 -15.60 -6.43 -13.58 -8.10 -7.12 2.42 -0.77 -2.53 -13.58 2.06 Net Fixed Assets -15.27 -1.60 39.54 -0.98 -1.29 -0.17 -0.79 -3.41 -12.68 -2.35 Net Investments -5.66 -25.89 -44.08 -5.75 -6.01 3.59 0.49 2.60 -0.42 -2.46 Others 5.33 21.06 -9.04 -1.37 0.18 -1.00 -0.47 -1.72 -0.48 6.87 Cash from Financing Activity -4.94 -2.75 -5.37 -1.36 -9.41 -12.39 -10.89 -15.00 11.61 -9.30 Net Cash Inflow / Outflow 1.71 -2.20 8.20 -5.06 2.80 4.02 -1.89 1.19 0.06 -0.65 Opening Cash & Equivalents 8.18 10.38 2.18 7.24 4.44 0.42 2.32 1.13 1.07 1.72 Closing Cash & Equivalent 9.88 8.18 10.38 2.18 7.24 4.44 0.42 2.32 1.13 1.07

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 206.07 185.83 151.15 103.48 89.20 77.13 67.07 57.35 50.40 44.02 ROA 5.66% 7.46% 10.91% 14.12% 13.38% 11.47% 11.77% 9.07% 9.75% 18.42% ROE 7.95% 10.69% 15.00% 17.94% 18.49% 17.61% 19.38% 17.22% 19.07% 33.08% ROCE 11.80% 16.24% 21.05% 24.99% 25.08% 23.91% 23.26% 20.70% 24.17% 34.98% Fixed Asset Turnover 10.25 12.05 7.13 5.12 5.07 5.04 4.48 3.69 3.53 3.34 Receivable days 42.88 48.50 52.58 43.67 40.28 43.75 41.25 41.46 40.66 42.37 Inventory Days 43.56 38.70 35.46 39.37 40.80 39.23 39.68 45.47 44.90 41.44 Payable days 15.04 15.00 16.89 9.57 5.20 7.56 7.91 6.66 16.21 27.80 Cash Conversion Cycle 71.39 72.19 71.15 73.47 75.88 75.42 73.02 80.28 69.35 56.01 Total Debt/Equity 0.00 0.00 0.01 0.03 0.01 0.08 0.21 0.36 0.45 0.19 Interest Cover 26.51 36.24 33.98 28.53 20.99 12.17 9.52 7.76 7.65 15.42

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

gymkhana partners l.p.

Annual Reports:

News Update:

Poddar Pigments - Quarterly Results
23rd Jul 2019, 17:08 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