Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Chemicals

Rating :
63/99

BSE: 538666 | NSE: SHARDACROP

279.30
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  287.40
  •  287.40
  •  275.45
  •  282.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29417
  •  82.44
  •  329.00
  •  99.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,518.51
  • 12.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,365.16
  • 1.43%
  • 1.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.82%
  • 0.23%
  • 3.00%
  • FII
  • DII
  • Others
  • 4.63%
  • 16.93%
  • 0.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 10.39
  • 5.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.83
  • 1.17
  • -3.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.72
  • -1.23
  • -4.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.96
  • 16.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.97
  • 2.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.29
  • 7.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
424.76
324.15
31.04%
388.90
420.57
-7.53%
875.56
763.30
14.71%
382.70
470.73
-18.70%
Expenses
367.98
304.32
20.92%
341.36
363.85
-6.18%
712.24
609.12
16.93%
352.44
423.92
-16.86%
EBITDA
56.78
19.83
186.33%
47.54
56.71
-16.17%
163.33
154.18
5.93%
30.26
46.81
-35.36%
EBIDTM
13.37%
6.12%
12.22%
13.49%
14.01%
20.20%
7.91%
9.94%
Other Income
16.50
8.83
86.86%
23.44
13.36
75.45%
10.26
9.42
8.92%
21.32
4.71
352.65%
Interest
0.73
0.44
65.91%
0.83
0.59
40.68%
0.45
0.38
18.42%
0.44
0.04
1,000.00%
Depreciation
42.32
32.97
28.36%
35.46
35.25
0.60%
35.01
38.04
-7.97%
33.90
23.32
45.37%
PBT
30.23
-4.75
-
34.69
34.24
1.31%
138.14
125.18
10.35%
17.24
28.16
-38.78%
Tax
11.15
0.87
1,181.61%
6.77
11.48
-41.03%
-3.55
19.54
-
11.38
7.88
44.42%
PAT
19.07
-5.62
-
27.92
22.76
22.67%
141.68
105.63
34.13%
5.86
20.28
-71.10%
PATM
4.49%
-1.73%
7.18%
5.41%
7.11%
13.84%
1.53%
4.31%
EPS
2.11
-0.62
-
3.10
2.52
23.02%
15.71
11.71
34.16%
0.65
2.25
-71.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,071.92
2,003.02
1,997.56
1,706.59
1,399.23
1,222.12
1,061.06
790.37
776.09
612.91
442.19
Net Sales Growth
4.71%
0.27%
17.05%
21.97%
14.49%
15.18%
34.25%
1.84%
26.62%
38.61%
 
Cost Of Goods Sold
5,497.86
1,388.75
1,387.32
1,143.75
897.37
784.24
710.07
514.04
544.29
419.32
309.31
Gross Profit
-3,425.94
614.27
610.24
562.84
501.86
437.87
351.00
276.33
231.80
193.59
132.88
GP Margin
-165.35%
30.67%
30.55%
32.98%
35.87%
35.83%
33.08%
34.96%
29.87%
31.59%
30.05%
Total Expenditure
1,774.02
1,707.09
1,663.54
1,350.76
1,077.57
942.90
881.76
631.00
636.77
491.01
361.18
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
-
34.90
33.47
33.54
28.88
27.30
24.37
18.13
13.59
10.87
8.41
% Of Sales
-
1.74%
1.68%
1.97%
2.06%
2.23%
2.30%
2.29%
1.75%
1.77%
1.90%
Manufacturing Exp.
-
0.79
0.27
0.38
0.46
0.42
14.29
13.19
0.00
0.00
0.00
% Of Sales
-
0.04%
0.01%
0.02%
0.03%
0.03%
1.35%
1.67%
0%
0%
0%
General & Admin Exp.
-
144.10
141.62
112.91
97.63
79.80
78.71
60.61
78.90
60.83
43.46
% Of Sales
-
7.19%
7.09%
6.62%
6.98%
6.53%
7.42%
7.67%
10.17%
9.92%
9.83%
Selling & Distn. Exp.
-
41.76
39.52
41.02
45.46
44.00
27.62
19.83
0.00
0.00
0.00
% Of Sales
-
2.08%
1.98%
2.40%
3.25%
3.60%
2.60%
2.51%
0%
0%
0%
Miscellaneous Exp.
-
96.79
61.33
19.17
7.78
7.14
26.71
5.20
0.00
0.00
0.00
% Of Sales
-
4.83%
3.07%
1.12%
0.56%
0.58%
2.52%
0.66%
0%
0%
0%
EBITDA
297.91
295.93
334.02
355.83
321.66
279.22
179.30
159.37
139.32
121.90
81.01
EBITDA Margin
14.38%
14.77%
16.72%
20.85%
22.99%
22.85%
16.90%
20.16%
17.95%
19.89%
18.32%
Other Income
71.52
42.07
20.62
16.56
15.68
25.45
28.72
32.83
14.88
6.59
7.59
Interest
2.45
16.01
20.22
15.26
9.33
8.33
9.30
7.91
0.36
0.14
0.21
Depreciation
146.69
137.12
99.39
69.94
56.26
35.05
23.31
28.93
36.69
42.72
37.12
PBT
220.30
184.87
235.03
287.19
271.75
261.28
175.41
155.37
117.15
85.63
51.27
Tax
25.75
20.18
58.68
96.42
81.39
86.09
52.43
44.32
33.23
17.59
9.55
Tax Rate
11.69%
10.92%
24.97%
33.57%
29.95%
32.95%
29.89%
28.53%
28.37%
20.54%
18.63%
PAT
194.53
164.66
176.34
190.76
190.43
175.13
122.97
111.05
83.96
68.31
41.71
PAT before Minority Interest
194.46
164.69
176.34
190.77
190.36
175.20
122.97
111.05
83.92
68.05
41.71
Minority Interest
-0.07
-0.03
0.00
-0.01
0.07
-0.07
0.00
0.00
0.04
0.26
0.00
PAT Margin
9.39%
8.22%
8.83%
11.18%
13.61%
14.33%
11.59%
14.05%
10.82%
11.15%
9.43%
PAT Growth
35.99%
-6.62%
-7.56%
0.17%
8.74%
42.42%
10.73%
32.27%
22.91%
63.77%
 
EPS
21.57
18.25
19.55
21.15
21.11
19.42
13.63
12.31
9.31
7.57
4.62

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,402.79
1,283.91
1,134.82
959.84
805.45
654.51
555.74
465.96
392.45
319.52
Share Capital
90.22
90.22
90.22
90.22
90.22
90.22
90.22
90.22
90.22
18.04
Total Reserves
1,312.57
1,193.69
1,044.60
869.62
715.23
564.29
465.52
375.74
302.23
301.48
Non-Current Liabilities
435.44
403.94
316.81
255.98
181.35
149.05
10.40
8.60
4.95
4.24
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.04
0.00
Unsecured Loans
0.09
0.09
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
354.52
314.06
237.57
178.07
127.77
127.51
0.21
0.02
0.02
0.00
Current Liabilities
856.84
821.65
1,078.18
662.68
542.04
369.96
348.02
319.58
235.63
165.65
Trade Payables
686.69
636.22
633.82
457.43
383.73
228.09
204.94
196.09
174.48
117.09
Other Current Liabilities
144.08
164.70
162.19
144.62
79.09
72.06
75.31
66.97
47.18
42.84
Short Term Borrowings
0.00
0.00
169.60
0.24
2.00
38.07
39.91
45.88
3.40
2.37
Short Term Provisions
26.08
20.73
112.57
60.40
77.22
31.74
27.86
10.63
10.57
3.34
Total Liabilities
2,695.33
2,509.74
2,530.05
1,878.52
1,528.93
1,173.55
914.18
794.14
633.07
489.41
Net Block
416.34
371.79
226.29
209.85
130.20
88.35
64.04
64.22
57.80
87.58
Gross Block
797.17
621.51
379.37
295.84
161.26
297.57
250.69
64.22
57.80
87.58
Accumulated Depreciation
380.82
249.72
153.07
85.99
31.06
209.21
186.65
0.00
0.00
0.00
Non Current Assets
1,013.70
961.56
891.09
669.52
513.48
409.78
231.25
178.60
135.75
130.51
Capital Work in Progress
161.40
219.76
359.95
232.40
209.85
148.78
133.48
88.39
63.06
33.55
Non Current Investment
0.00
0.00
0.00
0.00
0.00
9.00
5.25
4.80
4.01
4.15
Long Term Loans & Adv.
424.62
361.27
275.64
227.26
173.35
163.65
20.48
13.79
7.96
2.68
Other Non Current Assets
11.33
8.74
29.20
0.00
0.09
0.00
8.00
7.40
2.92
2.55
Current Assets
1,681.64
1,548.18
1,638.96
1,209.00
1,015.45
763.76
682.93
615.53
497.32
358.90
Current Investments
115.53
211.95
22.07
60.68
90.18
85.88
169.24
92.27
32.38
25.50
Inventories
382.24
364.94
530.38
287.77
159.84
139.58
80.77
92.92
102.02
57.91
Sundry Debtors
989.39
811.39
891.93
672.56
619.98
454.44
400.21
376.52
325.94
248.28
Cash & Bank
153.44
123.65
100.54
107.96
64.87
70.24
21.63
35.66
29.71
23.25
Other Current Assets
41.03
27.72
11.42
4.94
80.58
13.62
11.07
18.17
7.26
3.95
Short Term Loans & Adv.
9.29
8.53
82.61
75.08
75.71
11.06
6.55
15.03
6.48
3.28
Net Current Assets
824.80
726.53
560.78
546.31
473.41
393.80
334.91
295.96
261.69
193.25
Total Assets
2,695.34
2,509.74
2,530.05
1,878.52
1,528.93
1,173.54
914.18
794.13
633.07
489.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
146.30
556.14
16.97
181.49
196.64
46.13
156.29
83.75
38.80
55.13
PBT
184.87
235.03
287.19
271.75
261.28
175.86
156.79
117.15
85.63
51.27
Adjustment
193.86
147.00
85.04
40.78
7.95
3.56
29.14
40.45
42.67
33.20
Changes in Working Capital
-169.94
254.88
-275.54
-74.92
-3.33
-72.29
12.03
-33.74
-61.93
-18.52
Cash after chg. in Working capital
208.79
636.90
96.69
237.61
265.90
107.13
197.95
123.86
66.37
65.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.49
-80.76
-79.72
-56.12
-69.26
-60.55
-40.24
-40.11
-27.58
-10.81
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
-0.45
0.00
0.00
0.00
0.00
Cash From Investing Activity
-67.76
-359.83
-162.84
-103.55
-120.28
-21.76
-150.85
-112.51
-46.75
-36.96
Net Fixed Assets
-117.26
-101.92
-211.08
-157.28
75.08
-61.78
-230.76
-31.68
-9.24
39.39
Net Investments
96.42
-189.25
38.37
29.42
4.64
79.47
-77.44
-61.06
-10.34
-8.26
Others
-46.92
-68.66
9.87
24.31
-200.00
-39.45
157.35
-19.77
-27.17
-68.09
Cash from Financing Activity
-59.70
-215.36
132.25
-37.88
-88.85
-24.34
-21.86
31.69
-0.39
-0.05
Net Cash Inflow / Outflow
18.84
-19.06
-13.62
40.06
-12.50
0.03
-16.42
2.94
-8.35
18.11
Opening Cash & Equivalents
50.63
61.22
72.23
32.33
37.99
21.59
32.27
29.61
23.03
6.67
Closing Cash & Equivalent
77.76
50.63
61.25
72.23
32.33
24.80
21.59
32.45
29.61
23.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
155.49
142.31
125.78
106.39
89.28
72.55
61.60
51.65
43.50
35.42
ROA
6.33%
7.00%
8.65%
11.17%
12.97%
11.78%
13.00%
11.76%
12.12%
9.19%
ROE
12.26%
14.58%
18.22%
21.57%
24.00%
20.32%
21.74%
19.55%
19.11%
13.93%
ROCE
14.95%
19.72%
26.71%
31.81%
35.95%
28.68%
29.48%
25.89%
23.90%
17.07%
Fixed Asset Turnover
2.82
3.99
5.06
6.12
5.33
3.87
5.02
12.72
8.43
4.54
Receivable days
164.07
155.62
167.30
168.58
160.44
147.00
179.35
165.18
170.98
190.95
Inventory Days
68.08
81.80
87.49
58.38
44.71
37.90
40.10
45.84
47.62
39.40
Payable days
150.56
153.51
134.15
148.01
121.50
97.41
126.79
112.15
106.62
106.00
Cash Conversion Cycle
81.59
83.90
120.64
78.96
83.65
87.49
92.67
98.88
111.99
124.35
Total Debt/Equity
0.00
0.00
0.15
0.00
0.00
0.06
0.07
0.10
0.01
0.01
Interest Cover
12.55
12.62
19.82
30.12
32.37
19.86
20.65
329.15
630.65
245.12

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.