Nifty
Sensex
:
:
22396.60
73837.19
-5.80 (-0.03%)
-15.75 (-0.02%)

Chemicals

Rating :
52/99

BSE: 543213 | NSE: ROSSARI

760.85
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  758.00
  •  771.95
  •  750.05
  •  756.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60103
  •  457.73
  •  903.85
  •  656.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,197.59
  • 33.44
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,274.26
  • 0.07%
  • 4.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.32%
  • 0.19%
  • 9.14%
  • FII
  • DII
  • Others
  • 4.02%
  • 17.66%
  • 0.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.73
  • 26.25
  • 32.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.78
  • 22.57
  • 11.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.66
  • 18.62
  • 10.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 47.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 28.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
463.77
389.27
19.14%
483.47
425.44
13.64%
410.61
434.71
-5.54%
406.47
438.93
-7.40%
Expenses
400.10
335.11
19.39%
419.90
368.89
13.83%
352.86
376.98
-6.40%
351.88
386.62
-8.99%
EBITDA
63.67
54.16
17.56%
63.57
56.55
12.41%
57.75
57.73
0.03%
54.58
52.31
4.34%
EBIDTM
13.73%
13.91%
13.15%
13.29%
14.06%
13.28%
13.43%
11.92%
Other Income
3.50
1.11
215.32%
1.36
0.82
65.85%
2.19
0.74
195.95%
2.81
1.97
42.64%
Interest
4.32
4.67
-7.49%
5.03
8.22
-38.81%
6.32
5.08
24.41%
4.35
4.80
-9.38%
Depreciation
15.09
15.96
-5.45%
15.11
15.63
-3.33%
14.11
15.32
-7.90%
16.02
16.54
-3.14%
PBT
47.76
34.65
37.84%
44.79
33.51
33.66%
39.51
38.08
3.76%
37.03
32.94
12.42%
Tax
13.39
8.99
48.94%
11.86
9.71
22.14%
10.24
10.01
2.30%
8.25
10.19
-19.04%
PAT
34.37
25.66
33.94%
32.93
23.80
38.36%
29.27
28.06
4.31%
28.77
22.75
26.46%
PATM
7.41%
6.59%
6.81%
5.59%
7.13%
6.46%
7.08%
5.18%
EPS
6.23
4.66
33.69%
5.97
4.34
37.56%
5.30
5.21
1.73%
5.25
4.37
20.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Mar 15
Mar 14
Net Sales
1,764.32
1,655.88
1,482.97
709.35
600.09
516.22
291.80
178.66
171.07
155.00
Net Sales Growth
4.50%
11.66%
109.06%
18.21%
16.25%
76.91%
63.33%
4.44%
10.37%
 
Cost Of Goods Sold
1,241.53
1,171.32
1,107.79
462.20
371.70
339.27
196.56
130.58
123.41
107.97
Gross Profit
522.79
484.57
375.18
247.15
228.39
176.95
95.24
48.07
47.65
47.04
GP Margin
29.63%
29.26%
25.30%
34.84%
38.06%
34.28%
32.64%
26.91%
27.85%
30.35%
Total Expenditure
1,524.74
1,441.32
1,306.68
586.29
495.35
438.67
247.14
166.14
156.49
140.34
Power & Fuel Cost
-
20.40
11.91
2.40
1.74
1.26
0.85
0.80
0.64
0.55
% Of Sales
-
1.23%
0.80%
0.34%
0.29%
0.24%
0.29%
0.45%
0.37%
0.35%
Employee Cost
-
98.62
67.93
41.98
37.21
27.52
19.61
11.53
11.36
10.72
% Of Sales
-
5.96%
4.58%
5.92%
6.20%
5.33%
6.72%
6.45%
6.64%
6.92%
Manufacturing Exp.
-
28.23
25.67
18.88
26.64
27.82
2.35
3.28
3.32
3.00
% Of Sales
-
1.70%
1.73%
2.66%
4.44%
5.39%
0.81%
1.84%
1.94%
1.94%
General & Admin Exp.
-
30.32
25.14
14.74
16.83
13.64
10.78
1.38
5.89
6.32
% Of Sales
-
1.83%
1.70%
2.08%
2.80%
2.64%
3.69%
0.77%
3.44%
4.08%
Selling & Distn. Exp.
-
66.67
48.37
34.74
33.96
24.43
9.58
3.05
7.52
8.09
% Of Sales
-
4.03%
3.26%
4.90%
5.66%
4.73%
3.28%
1.71%
4.40%
5.22%
Miscellaneous Exp.
-
25.78
19.86
11.36
7.27
4.73
7.41
15.51
4.35
3.70
% Of Sales
-
1.56%
1.34%
1.60%
1.21%
0.92%
2.54%
8.68%
2.54%
2.39%
EBITDA
239.57
214.56
176.29
123.06
104.74
77.55
44.66
12.52
14.58
14.66
EBITDA Margin
13.58%
12.96%
11.89%
17.35%
17.45%
15.02%
15.31%
7.01%
8.52%
9.46%
Other Income
9.86
13.95
19.14
9.19
3.72
0.91
1.41
0.38
0.30
0.33
Interest
20.02
22.32
12.66
2.99
3.56
2.88
1.36
3.53
5.05
5.43
Depreciation
60.33
62.93
48.05
22.83
16.85
12.19
5.16
4.52
5.09
5.09
PBT
169.09
143.26
134.73
106.43
88.06
63.39
39.55
4.85
4.75
4.46
Tax
43.74
36.96
38.58
26.79
22.59
17.71
10.53
1.47
1.02
0.66
Tax Rate
25.87%
25.80%
28.64%
25.17%
25.65%
27.94%
26.62%
30.31%
21.47%
14.80%
PAT
125.34
107.26
97.67
79.81
65.47
45.68
29.01
3.39
3.73
3.80
PAT before Minority Interest
125.34
107.26
97.69
79.64
65.47
45.68
29.01
3.39
3.73
3.80
Minority Interest
0.00
0.00
-0.02
0.17
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.10%
6.48%
6.59%
11.25%
10.91%
8.85%
9.94%
1.90%
2.18%
2.45%
PAT Growth
25.00%
9.82%
22.38%
21.90%
43.32%
57.46%
755.75%
-9.12%
-1.84%
 
EPS
22.71
19.43
17.69
14.46
11.86
8.28
5.26
0.61
0.68
0.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
915.17
805.16
408.77
286.68
123.81
94.37
Share Capital
11.03
11.01
10.39
10.15
4.40
4.40
Total Reserves
900.63
790.87
396.27
276.04
119.41
89.97
Non-Current Liabilities
182.50
251.37
59.10
69.02
37.15
3.61
Secured Loans
34.93
0.00
0.00
33.96
0.67
1.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
84.66
98.75
58.12
34.57
34.71
0.00
Current Liabilities
474.01
360.24
176.88
168.85
121.80
67.64
Trade Payables
185.19
186.15
131.11
97.00
105.98
40.39
Other Current Liabilities
122.46
99.73
17.41
20.33
11.91
5.54
Short Term Borrowings
29.01
0.00
0.00
27.05
3.27
18.83
Short Term Provisions
137.36
74.36
28.35
24.47
0.63
2.88
Total Liabilities
1,571.68
1,416.77
644.75
524.55
282.76
165.62
Net Block
583.61
607.14
181.25
93.54
74.00
45.03
Gross Block
741.39
704.33
233.82
122.47
86.19
87.62
Accumulated Depreciation
157.79
97.18
52.57
28.93
12.19
42.59
Non Current Assets
723.38
741.91
263.33
178.08
122.92
60.08
Capital Work in Progress
16.08
1.34
0.32
21.75
2.83
9.99
Non Current Investment
25.18
24.37
0.00
4.17
0.00
3.00
Long Term Loans & Adv.
98.37
108.69
62.12
58.20
38.70
2.07
Other Non Current Assets
0.14
0.36
19.65
0.42
7.39
0.00
Current Assets
848.31
674.87
381.42
346.46
159.84
105.53
Current Investments
26.00
11.55
0.00
13.73
0.00
4.16
Inventories
188.48
189.93
95.35
58.17
54.90
35.10
Sundry Debtors
353.66
304.85
144.07
94.14
85.92
59.80
Cash & Bank
124.57
52.35
88.26
127.23
6.01
0.76
Other Current Assets
155.60
5.59
1.60
0.92
13.01
5.72
Short Term Loans & Adv.
151.28
110.60
52.13
52.28
12.52
5.40
Net Current Assets
374.30
314.63
204.53
177.61
38.04
37.89
Total Assets
1,571.69
1,416.78
644.75
524.54
282.76
165.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
152.39
29.36
47.77
56.83
71.18
23.59
PBT
144.22
136.28
106.84
88.06
63.39
39.55
Adjustment
83.15
55.25
20.58
19.99
16.76
5.64
Changes in Working Capital
-27.20
-112.05
-48.30
-31.07
11.39
-11.07
Cash after chg. in Working capital
200.17
79.48
79.11
76.98
91.55
34.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-47.78
-50.12
-31.35
-20.15
-20.37
-10.53
Other Direct Exp. Paid
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
Cash From Investing Activity
-180.89
-298.88
-37.18
-190.30
-36.42
-20.49
Net Fixed Assets
-16.06
-31.54
-76.44
-55.20
5.15
Net Investments
-112.23
-371.61
5.96
-14.98
2.97
Others
-52.60
104.27
33.30
-120.12
-44.54
Cash from Financing Activity
60.85
291.79
-24.59
156.94
-29.15
-4.67
Net Cash Inflow / Outflow
32.35
22.27
-14.00
23.47
5.61
-1.57
Opening Cash & Equivalents
37.48
15.21
29.21
5.74
0.63
2.33
Closing Cash & Equivalent
69.83
37.48
15.21
29.21
5.74
0.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
165.29
145.65
78.31
56.39
281.39
214.47
113.64
106.56
100.59
ROA
7.18%
9.48%
13.62%
16.22%
20.38%
20.00%
3.04%
3.11%
3.03%
ROE
12.52%
16.17%
22.99%
31.94%
41.88%
36.33%
6.99%
8.18%
8.60%
ROCE
18.48%
24.37%
28.70%
38.02%
54.40%
40.37%
10.30%
10.70%
10.69%
Fixed Asset Turnover
2.31
3.18
4.01
5.78
5.94
3.65
3.41
2.54
2.30
Receivable days
72.00
55.00
60.78
54.48
51.48
65.53
61.97
61.77
66.45
Inventory Days
41.37
34.95
39.17
34.21
31.80
35.88
57.73
78.22
98.62
Payable days
57.86
52.27
90.07
76.09
59.57
55.94
57.81
59.03
72.35
Cash Conversion Cycle
55.52
37.69
9.88
12.61
23.70
45.47
61.89
80.96
92.72
Total Debt/Equity
0.08
0.01
0.00
0.23
0.04
0.22
0.45
0.93
1.00
Interest Cover
7.46
11.77
36.57
25.76
23.03
30.15
2.38
1.94
1.82

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.