Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Chemicals

Rating :
66/99

BSE: 538666 | NSE: SHARDACROP

278.00
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  296.95
  •  296.95
  •  273.10
  •  286.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58063
  •  163.40
  •  346.30
  •  99.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,583.01
  • 15.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,459.45
  • 1.40%
  • 1.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.79%
  • 0.24%
  • 2.67%
  • FII
  • DII
  • Others
  • 4.95%
  • 16.99%
  • 0.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.00
  • 13.53
  • 12.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.55
  • 13.43
  • 0.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.95
  • 7.48
  • -2.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 18.72
  • 17.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.14
  • 2.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.82
  • 8.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
875.56
764.36
14.55%
382.70
470.73
-18.70%
324.15
308.98
4.91%
423.01
456.13
-7.26%
Expenses
712.24
610.17
16.73%
352.44
423.92
-16.86%
304.32
275.11
10.62%
363.85
384.64
-5.41%
EBITDA
163.33
154.19
5.93%
30.26
46.81
-35.36%
19.83
33.88
-41.47%
59.16
71.50
-17.26%
EBIDTM
18.65%
20.17%
7.91%
9.94%
6.12%
10.96%
13.98%
15.67%
Other Income
10.26
9.24
11.04%
21.32
4.71
352.65%
8.83
19.20
-54.01%
10.92
3.12
250.00%
Interest
0.45
0.21
114.29%
0.44
0.04
1,000.00%
0.44
4.30
-89.77%
0.59
3.67
-83.92%
Depreciation
35.01
38.04
-7.97%
33.90
23.32
45.37%
32.97
19.68
67.53%
35.25
18.35
92.10%
PBT
138.14
125.18
10.35%
17.24
28.16
-38.78%
-4.75
29.09
-
34.24
52.60
-34.90%
Tax
-3.55
19.54
-
11.38
7.88
44.42%
0.87
12.90
-93.26%
11.48
18.36
-37.47%
PAT
141.68
105.64
34.12%
5.86
20.28
-71.10%
-5.62
16.19
-
22.76
34.23
-33.51%
PATM
16.18%
13.82%
1.53%
4.31%
-1.73%
5.24%
5.38%
7.50%
EPS
15.71
11.71
34.16%
0.65
2.25
-71.11%
-0.62
1.80
-
2.52
3.80
-33.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,005.42
2,001.14
1,706.59
1,399.23
1,222.12
1,061.06
790.37
776.09
612.91
442.19
351.33
Net Sales Growth
0.26%
17.26%
21.97%
14.49%
15.18%
34.25%
1.84%
26.62%
38.61%
25.86%
 
Cost Of Goods Sold
1,388.75
1,387.59
1,143.75
897.37
784.24
710.07
514.04
544.29
419.32
309.31
245.07
Gross Profit
616.67
613.55
562.84
501.86
437.87
351.00
276.33
231.80
193.59
132.88
106.27
GP Margin
30.75%
30.66%
32.98%
35.87%
35.83%
33.08%
34.96%
29.87%
31.59%
30.05%
30.25%
Total Expenditure
1,732.85
1,664.42
1,350.76
1,077.57
942.90
881.76
631.00
636.77
491.01
361.18
289.93
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
33.36
33.54
28.88
27.30
24.37
18.13
13.59
10.87
8.41
5.23
% Of Sales
-
1.67%
1.97%
2.06%
2.23%
2.30%
2.29%
1.75%
1.77%
1.90%
1.49%
Manufacturing Exp.
-
0.28
0.38
0.46
0.42
14.29
13.19
0.00
0.00
0.00
0.00
% Of Sales
-
0.01%
0.02%
0.03%
0.03%
1.35%
1.67%
0%
0%
0%
0%
General & Admin Exp.
-
141.21
112.91
97.63
79.80
78.71
60.61
78.90
60.83
43.46
39.63
% Of Sales
-
7.06%
6.62%
6.98%
6.53%
7.42%
7.67%
10.17%
9.92%
9.83%
11.28%
Selling & Distn. Exp.
-
40.71
41.02
45.46
44.00
27.62
19.83
0.00
0.00
0.00
0.00
% Of Sales
-
2.03%
2.40%
3.25%
3.60%
2.60%
2.51%
0%
0%
0%
0%
Miscellaneous Exp.
-
61.27
19.17
7.78
7.14
26.71
5.20
0.00
0.00
0.00
0.00
% Of Sales
-
3.06%
1.12%
0.56%
0.58%
2.52%
0.66%
0%
0%
0%
0%
EBITDA
272.58
336.72
355.83
321.66
279.22
179.30
159.37
139.32
121.90
81.01
61.40
EBITDA Margin
13.59%
16.83%
20.85%
22.99%
22.85%
16.90%
20.16%
17.95%
19.89%
18.32%
17.48%
Other Income
51.33
17.92
16.56
15.68
25.45
28.72
32.83
14.88
6.59
7.59
4.08
Interest
1.92
20.22
15.26
9.33
8.33
9.30
7.91
0.36
0.14
0.21
0.15
Depreciation
137.13
99.39
69.94
56.26
35.05
23.31
28.93
36.69
42.72
37.12
30.57
PBT
184.87
235.03
287.19
271.75
261.28
175.41
155.37
117.15
85.63
51.27
34.76
Tax
20.18
58.68
96.42
81.39
86.09
52.43
44.32
33.23
17.59
9.55
6.15
Tax Rate
10.92%
24.97%
33.57%
29.95%
32.95%
29.89%
28.53%
28.37%
20.54%
18.63%
17.69%
PAT
164.68
176.34
190.76
190.43
175.13
122.97
111.05
83.96
68.31
41.71
28.61
PAT before Minority Interest
164.65
176.34
190.77
190.36
175.20
122.97
111.05
83.92
68.05
41.71
28.61
Minority Interest
-0.03
0.00
-0.01
0.07
-0.07
0.00
0.00
0.04
0.26
0.00
0.00
PAT Margin
8.21%
8.81%
11.18%
13.61%
14.33%
11.59%
14.05%
10.82%
11.15%
9.43%
8.14%
PAT Growth
-6.61%
-7.56%
0.17%
8.74%
42.42%
10.73%
32.27%
22.91%
63.77%
45.79%
 
EPS
18.26
19.55
21.15
21.11
19.42
13.63
12.31
9.31
7.57
4.62
3.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,283.91
1,134.82
959.84
805.45
654.51
555.74
465.96
392.45
319.52
279.17
Share Capital
90.22
90.22
90.22
90.22
90.22
90.22
90.22
90.22
18.04
18.04
Total Reserves
1,193.69
1,044.60
869.62
715.23
564.29
465.52
375.74
302.23
301.48
261.12
Non-Current Liabilities
402.92
316.81
255.98
181.35
149.05
10.40
8.60
4.95
4.24
5.77
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.04
0.00
0.00
Unsecured Loans
0.09
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
314.06
237.57
178.07
127.77
127.51
0.21
0.02
0.02
0.00
0.00
Current Liabilities
822.67
1,078.18
662.68
542.04
369.96
348.02
319.58
235.63
165.65
133.68
Trade Payables
636.07
633.82
457.43
383.73
228.09
204.94
196.09
174.48
117.09
90.68
Other Current Liabilities
165.88
162.19
144.62
79.09
72.06
75.31
66.97
47.18
42.84
40.33
Short Term Borrowings
0.00
169.60
0.24
2.00
38.07
39.91
45.88
3.40
2.37
2.21
Short Term Provisions
20.73
112.57
60.40
77.22
31.74
27.86
10.63
10.57
3.34
0.46
Total Liabilities
2,509.74
2,530.05
1,878.52
1,528.93
1,173.55
914.18
794.14
633.07
489.41
418.62
Net Block
371.79
226.29
209.85
130.20
88.35
64.04
64.22
57.80
87.58
107.02
Gross Block
621.51
379.37
295.84
161.26
297.57
250.69
64.22
57.80
87.58
107.02
Accumulated Depreciation
249.72
153.07
85.99
31.06
209.21
186.65
0.00
0.00
0.00
0.00
Non Current Assets
962.15
891.09
669.52
513.48
409.78
231.25
178.60
135.75
130.51
140.84
Capital Work in Progress
219.76
359.95
232.40
209.85
148.78
133.48
88.39
63.06
33.55
18.11
Non Current Investment
0.00
0.00
0.00
0.00
9.00
5.25
4.80
4.01
4.15
4.01
Long Term Loans & Adv.
361.24
275.64
227.26
173.35
163.65
20.48
13.79
7.96
2.68
2.73
Other Non Current Assets
9.37
29.20
0.00
0.09
0.00
8.00
7.40
2.92
2.55
8.98
Current Assets
1,547.58
1,638.96
1,209.00
1,015.45
763.76
682.93
615.53
497.32
358.90
277.78
Current Investments
211.95
22.07
60.68
90.18
85.88
169.24
92.27
32.38
25.50
17.25
Inventories
364.94
530.38
287.77
159.84
139.58
80.77
92.92
102.02
57.91
37.56
Sundry Debtors
811.39
891.93
672.56
619.98
454.44
400.21
376.52
325.94
248.28
214.38
Cash & Bank
123.65
100.54
107.96
64.87
70.24
21.63
35.66
29.71
23.25
6.81
Other Current Assets
35.66
11.42
4.94
4.87
13.62
11.07
18.17
7.26
3.95
1.78
Short Term Loans & Adv.
7.94
82.61
75.08
75.71
11.06
6.55
15.03
6.48
3.28
0.89
Net Current Assets
724.91
560.78
546.31
473.41
393.80
334.91
295.96
261.69
193.25
144.09
Total Assets
2,509.73
2,530.05
1,878.52
1,528.93
1,173.54
914.18
794.13
633.07
489.41
418.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
556.31
16.97
181.49
196.64
46.13
156.29
83.75
38.80
55.13
50.73
PBT
235.03
287.19
271.75
261.28
175.86
156.79
117.15
85.63
51.27
34.76
Adjustment
149.90
85.04
40.78
7.95
3.56
29.14
40.45
42.67
33.20
39.04
Changes in Working Capital
252.15
-275.54
-74.92
-3.33
-72.29
12.03
-33.74
-61.93
-18.52
-14.91
Cash after chg. in Working capital
637.08
96.69
237.61
265.90
107.13
197.95
123.86
66.37
65.94
58.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-80.76
-79.72
-56.12
-69.26
-60.55
-40.24
-40.11
-27.58
-10.81
-8.16
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
-0.45
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-359.83
-162.84
-103.55
-120.28
-21.76
-150.85
-112.51
-46.75
-36.96
-28.82
Net Fixed Assets
-101.92
-211.08
-157.28
75.08
-61.78
-230.76
-31.68
-9.24
39.39
-89.47
Net Investments
-189.25
38.37
29.42
4.64
79.47
-77.44
-61.06
-10.34
-8.26
20.05
Others
-68.66
9.87
24.31
-200.00
-39.45
157.35
-19.77
-27.17
-68.09
40.60
Cash from Financing Activity
-215.54
132.25
-37.88
-88.85
-24.34
-21.86
31.69
-0.39
-0.05
-11.66
Net Cash Inflow / Outflow
-19.05
-13.62
40.06
-12.50
0.03
-16.42
2.94
-8.35
18.11
10.24
Opening Cash & Equivalents
61.25
72.23
32.33
37.99
21.59
32.27
29.61
23.03
6.67
6.11
Closing Cash & Equivalent
50.67
61.25
72.23
32.33
24.80
21.59
32.45
29.61
23.03
6.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
142.31
125.78
106.39
89.28
72.55
61.60
51.65
43.50
35.42
30.94
ROA
7.00%
8.65%
11.17%
12.97%
11.78%
13.00%
11.76%
12.12%
9.19%
7.28%
ROE
14.58%
18.22%
21.57%
24.00%
20.32%
21.74%
19.55%
19.11%
13.93%
10.60%
ROCE
19.72%
26.71%
31.81%
35.95%
28.68%
29.48%
25.89%
23.90%
17.07%
12.57%
Fixed Asset Turnover
4.00
5.06
6.12
5.33
3.87
5.02
12.72
8.43
4.54
4.49
Receivable days
155.34
167.30
168.58
160.44
147.00
179.35
165.18
170.98
190.95
220.75
Inventory Days
81.65
87.49
58.38
44.71
37.90
40.10
45.84
47.62
39.40
30.64
Payable days
153.39
134.15
148.01
121.50
97.41
126.79
112.15
106.62
106.00
104.36
Cash Conversion Cycle
83.60
120.64
78.96
83.65
87.49
92.67
98.88
111.99
124.35
147.02
Total Debt/Equity
0.00
0.15
0.00
0.00
0.06
0.07
0.10
0.01
0.01
0.01
Interest Cover
12.62
19.82
30.12
32.37
19.86
20.65
329.15
630.65
245.12
228.18

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.