Nifty

:

14956.20

Sensex

:

50441.07

18.10 (0.12%)
35.75 (0.07%)

Login

Nifty
Sensex

:
:

14956.20
50441.07

18.10 (0.12%)
35.75 (0.07%)

Polychem Ltd.

Chemicals

Rating :

N/A

BSE: 506605 | NSE: POLYCHEM

Watchlist

NSE BSE

442.40

08-Mar-2021

Open
High
Low
Previous Close

427.10
464.90
425.05
457.25

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

32
3.10
738.25
270.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

17.87
18.66
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11.16
2.83%
0.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.88
23.74
6.02

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
50.01

PAT CAGR (%)

10 Years
5 Years
3 Years

-
55.29
137.21

P:E (Median)

8 Years
5 Years
3 Years

-
9.13
7.49

P:BV (Average)

8 Years
5 Years
3 Years

0.52
0.86
0.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.33
8.75
4.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 2.94 5.60 -47.50% 2.57 6.27 -59.01% 1.44 5.86 -75.43% 5.28 4.52 16.81%
Expenses 2.92 4.74 -38.40% 2.72 5.58 -51.25% 1.75 5.24 -66.60% 4.58 4.35 5.29%
EBITDA 0.02 0.86 -97.67% -0.14 0.69 - -0.32 0.62 - 0.71 0.17 317.65%
EBIDTM 0.65% 15.39% -5.60% 11.00% -21.85% 10.50% 13.40% 3.87%
Other Income 0.47 0.26 80.77% 0.22 0.25 -12.00% 0.48 0.17 182.35% 0.08 0.23 -65.22%
Interest 0.01 0.01 0.00% 0.01 0.00 0 0.01 0.00 0 0.00 0.00 0
Depreciation 0.14 0.23 -39.13% 0.12 0.08 50.00% 0.11 0.08 37.50% 0.13 0.05 160.00%
PBT 0.34 0.89 -61.80% -0.06 0.86 - 0.05 0.71 -92.96% 0.65 0.35 85.71%
Tax 0.00 0.18 -100.00% 0.01 0.17 -94.12% 0.00 0.16 -100.00% 0.19 0.01 1,800.00%
PAT 0.34 0.71 -52.11% -0.06 0.69 - 0.05 0.55 -90.91% 0.46 0.34 35.29%
PATM 11.40% 12.69% -2.41% 10.94% 3.48% 9.41% 8.75% 7.46%
EPS 8.38 17.75 -52.79% -1.55 17.15 - 1.25 13.77 -90.92% 11.55 8.43 37.01%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 6.92 8.66 -20.09% 5.90 9.62 -38.67% 2.75 9.60 -71.35% 8.75 9.04 -3.21%
Expenses 6.44 7.38 -12.74% 5.82 8.82 -34.01% 3.51 8.41 -58.26% 8.10 7.89 2.66%
EBITDA 0.47 1.28 -63.28% 0.07 0.80 -91.25% -0.76 1.19 - 0.65 1.16 -43.97%
EBIDTM 6.85% 14.82% 1.25% 8.37% -27.61% 12.33% 7.45% 12.77%
Other Income 0.49 0.28 75.00% 0.24 0.27 -11.11% 0.53 0.16 231.25% 0.40 0.19 110.53%
Interest 0.01 0.01 0.00% 0.01 0.00 0 0.01 0.00 0 0.01 0.00 0
Depreciation 0.20 0.31 -35.48% 0.18 0.11 63.64% 0.16 0.11 45.45% 0.17 0.11 54.55%
PBT 0.76 1.25 -39.20% 0.13 0.97 -86.60% -0.40 1.24 - 0.88 1.23 -28.46%
Tax 0.00 0.18 -100.00% 0.01 0.17 -94.12% 0.00 0.16 -100.00% 0.19 0.01 1,800.00%
PAT 0.76 1.07 -28.97% 0.12 0.79 -84.81% -0.40 1.08 - 0.69 1.22 -43.44%
PATM 10.96% 12.35% 2.07% 8.24% -14.53% 11.25% 7.84% 13.48%
EPS 13.94 22.35 -37.63% 0.94 18.42 -94.90% -4.80 20.72 - 14.43 20.12 -28.28%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 12.23 23.01 18.91 16.27 14.39 12.63 17.79 16.88 9.47 7.74 5.27 Net Sales Growth -45.03% 21.68% 16.23% 13.06% 13.94% -29.01% 5.39% 78.25% 22.35% 46.87% Cost Of Goods Sold 5.60 11.76 11.63 10.33 8.68 7.00 10.35 11.00 6.53 5.03 3.27 Gross Profit 6.63 11.25 7.29 5.94 5.71 5.64 7.44 5.88 2.94 2.71 1.99 GP Margin 54.20% 48.89% 38.55% 36.51% 39.68% 44.66% 41.82% 34.83% 31.05% 35.01% 37.76% Total Expenditure 11.97 20.11 18.91 17.02 15.04 12.93 16.73 16.26 10.81 8.69 6.33 Power & Fuel Cost - 0.04 0.04 0.04 0.04 0.05 0.08 0.07 0.07 0.06 0.05 % Of Sales - 0.17% 0.21% 0.25% 0.28% 0.40% 0.45% 0.41% 0.74% 0.78% 0.95% Employee Cost - 2.90 2.55 2.18 2.03 1.96 1.70 1.15 1.03 0.85 0.78 % Of Sales - 12.60% 13.48% 13.40% 14.11% 15.52% 9.56% 6.81% 10.88% 10.98% 14.80% Manufacturing Exp. - 3.23 2.68 2.49 2.32 1.87 2.41 2.18 1.59 1.37 0.90 % Of Sales - 14.04% 14.17% 15.30% 16.12% 14.81% 13.55% 12.91% 16.79% 17.70% 17.08% General & Admin Exp. - 1.07 1.21 1.30 1.29 1.28 1.06 1.15 0.89 0.86 0.76 % Of Sales - 4.65% 6.40% 7.99% 8.96% 10.13% 5.96% 6.81% 9.40% 11.11% 14.42% Selling & Distn. Exp. - 1.07 0.74 0.63 0.61 0.58 1.03 0.71 0.53 0.40 0.34 % Of Sales - 4.65% 3.91% 3.87% 4.24% 4.59% 5.79% 4.21% 5.60% 5.17% 6.45% Miscellaneous Exp. - 0.04 0.07 0.05 0.06 0.21 0.11 0.01 0.16 0.14 0.34 % Of Sales - 0.17% 0.37% 0.31% 0.42% 1.66% 0.62% 0.06% 1.69% 1.81% 4.55% EBITDA 0.27 2.90 0.00 -0.75 -0.65 -0.30 1.06 0.62 -1.34 -0.95 -1.06 EBITDA Margin 2.21% 12.60% 0% -4.61% -4.52% -2.38% 5.96% 3.67% -14.15% -12.27% -20.11% Other Income 1.25 0.75 0.88 0.84 1.46 1.08 0.72 1.05 1.04 0.74 0.74 Interest 0.03 0.03 0.00 0.01 0.00 0.00 0.00 0.04 0.02 0.01 0.00 Depreciation 0.50 0.51 0.18 0.19 0.18 0.23 0.30 0.14 0.11 0.12 0.09 PBT 0.98 3.11 0.70 -0.10 0.64 0.55 1.47 1.49 -0.43 -0.34 -0.42 Tax 0.20 0.70 0.00 0.03 -0.19 0.12 0.53 0.05 0.04 -0.07 -0.34 Tax Rate 20.41% 22.51% 0.00% -30.00% -29.69% 21.82% 36.05% 3.36% -9.30% 20.59% 80.95% PAT 0.79 2.41 0.70 -0.14 0.83 0.42 0.94 1.44 -0.47 -0.26 -0.08 PAT before Minority Interest 0.79 2.41 0.70 -0.14 0.83 0.42 0.94 1.44 -0.47 -0.26 -0.08 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 6.46% 10.47% 3.70% -0.86% 5.77% 3.33% 5.28% 8.53% -4.96% -3.36% -1.52% PAT Growth -65.50% 244.29% - - 97.62% -55.32% -34.72% - - - EPS 19.75 60.25 17.50 -3.50 20.75 10.50 23.50 36.00 -11.75 -6.50 -2.00

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 24.32 36.64 41.54 30.75 26.70 12.63 Net Sales Growth -34.13% -11.80% 35.09% 15.17% 111.40% Cost Of Goods Sold 12.97 19.83 23.94 19.19 16.65 7.00 Gross Profit 11.35 16.80 17.61 11.56 10.06 5.64 GP Margin 46.68% 45.85% 42.39% 37.59% 37.68% 44.66% Total Expenditure 23.87 32.69 35.68 30.23 26.71 12.93 Power & Fuel Cost - 0.15 0.15 0.13 0.13 0.05 % Of Sales - 0.41% 0.36% 0.42% 0.49% 0.40% Employee Cost - 5.83 5.22 4.49 4.13 1.96 % Of Sales - 15.91% 12.57% 14.60% 15.47% 15.52% Manufacturing Exp. - 3.43 2.94 2.67 2.50 1.87 % Of Sales - 9.36% 7.08% 8.68% 9.36% 14.81% General & Admin Exp. - 1.90 2.11 2.26 2.09 1.28 % Of Sales - 5.19% 5.08% 7.35% 7.83% 10.13% Selling & Distn. Exp. - 1.27 0.83 0.70 0.69 0.58 % Of Sales - 3.47% 2.00% 2.28% 2.58% 4.59% Miscellaneous Exp. - 0.27 0.49 0.79 0.53 0.21 % Of Sales - 0.74% 1.18% 2.57% 1.99% 1.66% EBITDA 0.43 3.95 5.86 0.52 -0.01 -0.30 EBITDA Margin 1.77% 10.78% 14.11% 1.69% -0.04% -2.38% Other Income 1.66 1.12 0.59 0.34 0.94 1.00 Interest 0.04 0.04 0.00 0.01 0.04 0.00 Depreciation 0.71 0.70 0.32 0.29 0.30 0.23 PBT 1.37 4.32 6.12 0.56 0.59 0.46 Tax 0.20 0.70 0.00 0.03 -0.19 0.12 Tax Rate 14.60% 16.20% 0.00% 5.36% -32.20% 26.09% PAT 1.17 3.07 3.62 0.23 0.81 0.34 PAT before Minority Interest 1.00 3.63 6.12 0.53 0.79 0.34 Minority Interest -0.17 -0.56 -2.50 -0.30 0.02 0.00 PAT Margin 4.81% 8.38% 8.71% 0.75% 3.03% 2.69% PAT Growth -71.88% -15.19% 1,473.91% -71.60% 138.24% EPS 29.25 76.75 90.50 5.75 20.25 8.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 20.17 17.93 17.26 17.54 16.47 16.17 15.35 13.92 14.40 14.66 Share Capital 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 Total Reserves 19.77 17.53 16.85 17.13 16.07 15.77 14.95 13.51 13.99 14.25 Non-Current Liabilities 0.27 -0.11 -0.12 -0.15 -0.12 -0.09 -0.07 -0.02 -0.11 -0.09 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 0.06 0.01 0.01 Current Liabilities 2.38 1.86 1.83 1.58 1.19 1.21 2.41 1.36 0.97 0.62 Trade Payables 0.82 0.93 1.32 0.95 0.73 0.52 2.16 0.91 0.61 0.22 Other Current Liabilities 1.52 0.92 0.50 0.62 0.28 0.13 0.22 0.37 0.31 0.34 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.03 0.01 0.01 0.01 0.19 0.56 0.04 0.08 0.04 0.06 Total Liabilities 22.82 19.68 18.97 18.97 17.54 17.29 17.69 15.26 15.26 15.19 Net Block 1.42 0.97 0.54 0.42 0.54 0.64 0.69 0.50 0.37 0.30 Gross Block 2.47 1.50 0.91 0.60 1.48 1.36 1.13 0.87 0.63 1.94 Accumulated Depreciation 1.04 0.53 0.37 0.18 0.95 0.72 0.44 0.37 0.26 1.64 Non Current Assets 11.30 10.32 5.52 5.62 4.74 4.84 3.95 6.60 6.09 9.25 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 9.28 8.59 4.23 4.05 3.33 3.44 1.44 4.88 4.63 2.36 Long Term Loans & Adv. 0.20 0.27 0.33 0.26 0.62 0.60 1.66 1.21 0.94 0.32 Other Non Current Assets 0.40 0.49 0.42 0.90 0.25 0.15 0.15 0.00 0.15 6.28 Current Assets 11.51 9.36 13.45 13.35 12.80 12.45 13.75 8.66 9.17 5.93 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.00 0.00 Inventories 2.26 2.33 2.20 2.16 2.31 2.15 2.49 2.09 2.19 1.84 Sundry Debtors 4.07 3.68 3.24 2.38 2.36 2.24 4.02 2.34 1.53 1.36 Cash & Bank 4.53 1.45 2.86 2.78 2.54 1.68 1.22 1.63 2.14 2.27 Other Current Assets 0.65 0.69 0.43 0.69 5.58 6.38 6.01 2.61 0.31 0.46 Short Term Loans & Adv. 0.29 1.21 4.72 5.35 5.54 6.34 5.97 2.55 0.28 0.40 Net Current Assets 9.14 7.49 11.62 11.77 11.61 11.24 11.33 7.30 8.20 5.32 Total Assets 22.81 19.68 18.97 18.97 17.54 17.29 17.70 15.26 15.26 15.18

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 25.14 22.26 18.68 18.59 15.25 Share Capital 0.40 0.40 0.40 0.40 0.40 Total Reserves 24.73 21.86 18.28 18.18 14.84 Non-Current Liabilities 0.59 0.11 0.07 0.04 -0.12 Secured Loans 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.27 0.23 0.19 0.19 0.00 Current Liabilities 6.62 5.78 6.74 6.31 1.19 Trade Payables 1.10 1.03 2.27 1.77 0.73 Other Current Liabilities 5.29 4.54 4.32 4.37 0.28 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.23 0.21 0.15 0.17 0.19 Total Liabilities 32.23 27.49 22.34 21.49 16.32 Net Block 3.56 2.66 2.23 2.20 0.54 Gross Block 5.15 3.55 2.82 2.49 1.48 Accumulated Depreciation 1.59 0.89 0.58 0.30 0.95 Non Current Assets 12.36 10.98 6.09 6.30 3.60 Capital Work in Progress 0.00 0.08 0.00 0.00 0.00 Non Current Investment 8.12 7.43 3.06 2.90 2.19 Long Term Loans & Adv. 0.28 0.32 0.38 0.31 0.62 Other Non Current Assets 0.40 0.49 0.42 0.90 0.25 Current Assets 19.88 16.52 16.25 15.18 12.72 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 4.32 4.79 5.03 5.40 2.31 Sundry Debtors 7.71 8.53 7.28 5.38 2.36 Cash & Bank 6.71 1.69 3.15 3.01 2.54 Other Current Assets 1.14 1.04 0.45 1.00 5.50 Short Term Loans & Adv. 0.39 0.46 0.34 0.39 5.46 Net Current Assets 13.26 10.73 9.51 8.87 11.53 Total Assets 32.24 27.50 22.34 21.48 16.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 2.81 -0.95 -0.85 -0.13 0.41 1.85 -4.32 -4.17 4.74 -1.58 PBT 3.11 0.70 -0.10 0.64 0.55 1.47 1.49 -0.43 -0.35 -0.39 Adjustment -0.08 -0.69 -0.57 -0.84 -0.68 -0.34 -0.79 -0.87 -0.43 -0.17 Changes in Working Capital 0.38 -1.03 -0.16 -0.47 0.77 1.19 -4.95 -2.81 5.49 -0.85 Cash after chg. in Working capital 3.41 -1.02 -0.83 -0.67 0.63 2.32 -4.26 -4.11 4.71 -1.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.60 0.08 -0.02 0.55 -0.23 -0.48 -0.07 -0.06 0.02 -0.17 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 -0.74 0.43 1.35 0.27 0.24 -1.52 4.08 3.54 -5.23 0.43 Net Fixed Assets -0.97 -0.59 -0.31 0.88 -0.12 -0.23 -0.26 -0.24 1.31 1.16 Net Investments -0.69 -4.36 -0.18 -0.72 0.11 -2.00 3.44 2.75 -5.27 -1.00 Others 0.92 5.38 1.84 0.11 0.25 0.71 0.90 1.03 -1.27 0.27 Cash from Financing Activity -0.34 0.00 -0.11 -0.10 -0.10 0.00 -0.04 -0.02 0.00 0.00 Net Cash Inflow / Outflow 1.73 -0.51 0.38 0.04 0.55 0.33 -0.27 -0.65 -0.49 -1.15 Opening Cash & Equivalents 0.75 1.26 0.88 0.84 0.29 1.35 1.62 2.28 2.77 3.91 Closing Cash & Equivalent 2.48 0.75 1.26 0.88 0.84 1.68 1.35 1.62 2.28 2.77

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 5.88 3.64 0.28 0.02 0.00 PBT 4.32 6.12 0.56 0.59 0.00 Adjustment -0.25 -0.16 0.54 -0.04 0.00 Changes in Working Capital 2.42 -2.40 -0.80 -1.07 0.00 Cash after chg. in Working capital 6.49 3.57 0.30 -0.52 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.60 0.08 -0.02 0.55 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -3.61 -4.20 0.27 -0.01 0.00 Net Fixed Assets -0.97 -0.59 -0.31 0.88 Net Investments -0.69 -4.36 -0.18 -0.72 Others -1.95 0.75 0.76 -0.17 Cash from Financing Activity -0.41 0.00 -0.11 -0.10 0.00 Net Cash Inflow / Outflow 1.87 -0.56 0.45 -0.09 0.00 Opening Cash & Equivalents 0.98 1.55 1.10 1.19 0.00 Closing Cash & Equivalent 2.85 0.98 1.55 1.11 0.00

Financial Ratios

Standalone /

Consolidated

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.) 499.26 443.81 427.16 434.13 407.77 400.35 380.01 344.47 356.32 362.81 ROA 11.34% 3.60% -0.73% 4.54% 2.42% 5.39% 8.71% -3.09% -1.72% -0.54% ROE 12.65% 3.96% -0.80% 4.88% 2.58% 5.98% 9.81% -3.33% -1.81% -0.56% ROCE 16.48% 3.98% -0.56% 3.74% 3.36% 9.34% 10.41% -2.88% -2.26% -2.83% Fixed Asset Turnover 11.59 15.71 22.28 15.51 10.04 15.99 18.91 14.15 6.65 2.30 Receivable days 61.50 66.84 61.26 53.65 58.85 57.38 61.42 66.78 62.02 72.43 Inventory Days 36.39 43.64 47.47 50.56 57.13 42.63 44.25 73.79 86.38 117.69 Payable days 16.34 23.02 26.13 22.04 19.38 31.15 36.53 28.43 18.79 12.63 Cash Conversion Cycle 81.56 87.45 82.59 82.17 96.60 68.86 69.15 112.14 129.62 177.49 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 100.61 0.00 -16.59 0.00 156.83 0.00 43.39 -20.18 -41.11 -160.04

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 622.22 551.05 462.40 460.12 377.36 ROA 12.14% 24.56% 2.40% 4.15% 2.08% ROE 15.30% 29.90% 2.83% 4.64% 2.23% ROCE 18.40% 29.92% 3.04% 3.76% 3.06% Fixed Asset Turnover 8.42 13.05 11.76 14.32 9.61 Receivable days 80.89 69.46 73.94 49.62 60.50 Inventory Days 45.36 43.14 60.95 49.45 59.16 Payable days 12.56 18.07 26.87 18.37 22.58 Cash Conversion Cycle 113.70 94.52 108.02 80.70 97.08 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 Interest Cover 123.51 0.00 96.15 14.55 133.40

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