Nifty
Sensex
:
:
24461.45
80323.66
-47.80 (-0.20%)
-178.42 (-0.22%)

Chemicals

Rating :
52/99

BSE: 539450 | NSE: SHK

193.61
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  196.95
  •  196.95
  •  193.00
  •  196.01
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  229633
  •  445.55
  •  232.00
  •  112.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,586.39
  • 21.13
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,100.24
  • 0.40%
  • 2.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.75%
  • 12.59%
  • 17.67%
  • FII
  • DII
  • Others
  • 8.71%
  • 0.00%
  • 2.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 9.98
  • 8.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.92
  • 8.99
  • -2.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.54
  • -7.03
  • -24.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.40
  • 21.74
  • 21.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.74
  • 1.88
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.81
  • 10.23
  • 10.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
533.06
472.43
12.83%
496.00
384.90
28.86%
455.44
414.18
9.96%
445.49
415.01
7.34%
Expenses
445.05
405.18
9.84%
419.22
341.42
22.79%
383.81
362.46
5.89%
375.07
360.14
4.15%
EBITDA
88.01
67.25
30.87%
76.78
43.48
76.59%
71.63
51.72
38.50%
70.42
54.87
28.34%
EBIDTM
16.51%
14.23%
15.48%
11.30%
15.73%
12.49%
15.81%
13.22%
Other Income
1.51
1.32
14.39%
2.21
1.53
44.44%
1.80
8.72
-79.36%
0.51
0.24
112.50%
Interest
10.32
7.47
38.15%
10.80
6.35
70.08%
9.95
5.08
95.87%
10.19
4.99
104.21%
Depreciation
22.67
20.52
10.48%
22.69
19.72
15.06%
22.31
20.42
9.26%
21.64
19.79
9.35%
PBT
56.53
18.82
200.37%
45.50
18.94
140.23%
41.17
35.21
16.93%
39.10
31.55
23.93%
Tax
23.10
17.69
30.58%
13.37
5.54
141.34%
11.01
9.92
10.99%
11.27
8.26
36.44%
PAT
33.43
1.13
2,858.41%
32.13
13.40
139.78%
30.16
25.29
19.26%
27.83
23.29
19.49%
PATM
6.27%
0.24%
6.48%
3.48%
6.62%
6.11%
6.25%
5.61%
EPS
2.44
0.17
1,335.29%
2.32
0.94
146.81%
2.12
1.75
21.14%
1.97
1.56
26.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,929.99
1,686.52
1,564.19
1,321.95
1,114.23
1,048.12
1,021.02
980.51
924.87
835.53
761.35
Net Sales Growth
14.44%
7.82%
18.32%
18.64%
6.31%
2.65%
4.13%
6.02%
10.69%
9.74%
 
Cost Of Goods Sold
1,018.45
964.42
899.52
724.28
611.25
571.31
544.40
517.55
494.50
441.83
399.15
Gross Profit
911.54
722.10
664.67
597.67
502.98
476.81
476.62
462.96
430.37
393.70
362.21
GP Margin
47.23%
42.82%
42.49%
45.21%
45.14%
45.49%
46.68%
47.22%
46.53%
47.12%
47.57%
Total Expenditure
1,623.15
1,474.03
1,350.35
1,082.88
955.02
909.93
861.59
813.62
773.76
760.13
629.85
Power & Fuel Cost
-
28.01
26.70
22.42
25.18
23.06
20.86
18.24
20.15
21.06
19.22
% Of Sales
-
1.66%
1.71%
1.70%
2.26%
2.20%
2.04%
1.86%
2.18%
2.52%
2.52%
Employee Cost
-
211.80
198.75
150.04
137.68
128.09
125.19
122.49
111.85
112.22
102.95
% Of Sales
-
12.56%
12.71%
11.35%
12.36%
12.22%
12.26%
12.49%
12.09%
13.43%
13.52%
Manufacturing Exp.
-
73.45
53.24
45.84
43.14
41.07
39.16
41.67
36.48
38.83
14.13
% Of Sales
-
4.36%
3.40%
3.47%
3.87%
3.92%
3.84%
4.25%
3.94%
4.65%
1.86%
General & Admin Exp.
-
80.98
66.26
63.04
62.10
75.55
69.29
63.27
52.55
54.47
38.30
% Of Sales
-
4.80%
4.24%
4.77%
5.57%
7.21%
6.79%
6.45%
5.68%
6.52%
5.03%
Selling & Distn. Exp.
-
58.86
55.69
47.91
36.74
37.56
34.57
32.43
37.24
35.97
29.75
% Of Sales
-
3.49%
3.56%
3.62%
3.30%
3.58%
3.39%
3.31%
4.03%
4.31%
3.91%
Miscellaneous Exp.
-
56.51
50.19
32.73
45.33
45.56
34.80
19.07
20.99
55.75
29.75
% Of Sales
-
3.35%
3.21%
2.48%
4.07%
4.35%
3.41%
1.94%
2.27%
6.67%
3.46%
EBITDA
306.84
212.49
213.84
239.07
159.21
138.19
159.43
166.89
151.11
75.40
131.50
EBITDA Margin
15.90%
12.60%
13.67%
18.08%
14.29%
13.18%
15.61%
17.02%
16.34%
9.02%
17.27%
Other Income
6.03
16.64
18.30
23.46
7.83
23.36
25.70
11.55
10.45
67.86
7.82
Interest
41.26
23.89
16.18
20.26
25.75
15.55
5.28
6.22
21.57
19.46
12.01
Depreciation
89.31
80.45
71.77
61.51
51.50
31.15
23.84
19.44
29.69
29.30
18.77
PBT
182.30
124.79
144.19
180.76
89.79
114.85
156.01
152.78
110.30
94.50
108.54
Tax
58.75
41.41
-17.16
49.53
18.62
27.01
50.58
47.96
37.24
24.10
29.43
Tax Rate
32.23%
39.62%
-12.98%
25.63%
34.92%
23.52%
35.33%
31.39%
33.76%
25.50%
27.11%
PAT
123.55
61.17
148.57
144.45
34.53
88.07
92.58
104.82
73.06
70.40
79.12
PAT before Minority Interest
122.42
62.95
149.42
143.73
34.70
87.84
92.58
104.82
73.06
70.40
79.12
Minority Interest
-1.13
-1.78
-0.85
0.72
-0.17
0.23
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.40%
3.63%
9.50%
10.93%
3.10%
8.40%
9.07%
10.69%
7.90%
8.43%
10.39%
PAT Growth
95.77%
-58.83%
2.85%
318.33%
-60.79%
-4.87%
-11.68%
43.47%
3.78%
-11.02%
 
EPS
8.93
4.42
10.73
10.44
2.49
6.36
6.69
7.57
5.28
5.09
5.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,064.38
1,013.30
951.61
823.97
863.35
856.90
811.74
716.05
509.71
481.01
Share Capital
138.42
138.42
141.32
141.32
144.62
144.62
144.62
144.62
141.47
14.15
Total Reserves
925.96
874.88
810.29
682.65
718.73
712.28
667.12
571.43
368.24
466.87
Non-Current Liabilities
390.52
460.47
345.89
47.33
125.27
131.26
14.23
36.33
44.57
76.50
Secured Loans
318.89
363.02
318.57
0.00
48.97
23.11
9.17
29.62
39.06
68.86
Unsecured Loans
0.00
0.00
13.01
54.40
21.00
25.09
0.00
0.00
0.00
0.00
Long Term Provisions
1.18
0.55
0.58
0.78
60.91
77.99
0.71
4.61
4.41
3.39
Current Liabilities
708.68
724.98
573.54
575.47
541.24
412.23
247.19
250.49
380.07
301.57
Trade Payables
365.10
351.98
247.30
173.11
134.31
155.62
110.66
163.33
96.21
87.86
Other Current Liabilities
91.86
81.34
84.26
67.31
40.73
54.28
61.53
37.23
79.74
73.92
Short Term Borrowings
233.69
261.91
161.32
288.09
264.00
116.07
53.19
43.56
174.54
114.85
Short Term Provisions
18.03
29.75
80.66
46.96
102.20
86.26
21.81
6.37
29.58
24.93
Total Liabilities
2,201.84
2,279.10
1,874.00
1,457.35
1,540.67
1,400.39
1,073.16
1,002.87
934.35
859.08
Net Block
913.29
946.47
728.45
459.12
448.12
337.57
296.36
227.30
273.69
251.33
Gross Block
1,239.10
1,227.69
928.67
593.99
570.68
432.02
345.89
269.98
534.86
506.09
Accumulated Depreciation
325.81
281.22
200.22
134.87
122.56
94.45
49.53
42.68
261.17
254.75
Non Current Assets
995.32
1,046.85
830.39
649.10
709.33
654.06
376.09
277.13
318.86
330.57
Capital Work in Progress
26.43
8.88
27.85
17.78
37.64
60.19
7.45
18.12
10.48
50.26
Non Current Investment
0.02
1.35
14.21
110.37
109.67
108.93
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
52.80
76.72
58.46
57.28
109.90
141.41
62.02
19.44
24.41
20.41
Other Non Current Assets
2.22
0.42
1.42
4.55
4.00
5.96
10.26
12.27
10.28
8.56
Current Assets
1,206.52
1,232.25
1,043.61
808.25
831.34
746.33
697.07
725.74
615.49
528.53
Current Investments
23.00
0.00
0.00
0.00
1.53
1.55
49.68
35.41
0.00
0.19
Inventories
603.11
555.44
429.41
336.96
373.94
347.95
350.15
335.22
317.53
278.78
Sundry Debtors
438.23
461.30
374.50
317.39
284.45
276.63
217.01
228.81
194.50
179.38
Cash & Bank
67.22
122.52
139.17
65.55
40.89
23.85
55.46
82.23
75.91
41.52
Other Current Assets
74.96
16.51
41.75
36.27
130.53
96.35
24.77
44.07
27.55
28.66
Short Term Loans & Adv.
58.98
76.48
58.78
52.08
108.42
87.74
15.80
38.05
20.48
24.12
Net Current Assets
497.84
507.27
470.07
232.78
290.10
334.10
449.88
475.25
235.42
226.95
Total Assets
2,201.84
2,279.10
1,874.00
1,457.35
1,540.67
1,400.39
1,073.16
1,002.87
934.35
859.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
196.67
50.19
195.15
205.18
77.24
103.33
102.34
86.39
61.74
32.09
PBT
104.36
132.26
193.50
53.32
114.85
143.16
152.78
110.30
94.50
108.54
Adjustment
112.60
110.11
79.56
132.16
60.20
17.53
19.46
42.94
33.20
28.84
Changes in Working Capital
18.83
-129.84
-65.51
47.30
-61.82
-21.23
-24.76
-27.46
-37.50
-72.55
Cash after chg. in Working capital
235.79
112.53
207.55
232.78
113.23
139.46
147.48
125.78
90.20
64.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.12
-62.34
-12.40
-27.60
-35.99
-36.07
-46.29
-40.66
-28.40
-34.33
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
-0.06
1.15
1.27
-0.06
1.59
Cash From Investing Activity
-102.92
-159.70
-148.87
-40.36
-137.39
-163.62
-103.83
-77.02
-17.35
-63.71
Net Fixed Assets
-20.68
-16.11
4.94
-72.57
-67.13
-48.67
-32.57
89.99
-5.22
17.16
Net Investments
10.99
11.90
-67.11
16.89
0.49
-63.48
-53.16
-67.64
-1.52
15.06
Others
-93.23
-155.49
-86.70
15.32
-70.75
-51.47
-18.10
-99.37
-10.61
-95.93
Cash from Financing Activity
-174.84
12.33
87.60
-196.21
48.66
27.68
-15.87
-23.60
-7.49
35.96
Net Cash Inflow / Outflow
-81.09
-97.18
133.88
-31.39
-11.49
-32.61
-17.36
-14.23
36.90
4.34
Opening Cash & Equivalents
30.74
102.09
-33.07
-0.52
11.15
41.91
58.56
72.37
34.90
28.64
Closing Cash & Equivalent
-57.42
30.74
102.09
-33.07
-0.52
11.15
41.91
58.56
72.37
34.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
76.89
73.20
67.34
58.31
59.70
59.25
56.13
49.51
37.84
3299.69
ROA
2.81%
7.20%
8.63%
2.31%
5.97%
7.49%
10.10%
7.54%
7.85%
9.69%
ROE
6.06%
15.21%
16.19%
4.11%
10.21%
11.10%
13.72%
12.01%
14.36%
17.49%
ROCE
7.75%
9.48%
16.06%
6.61%
11.67%
15.50%
18.84%
16.97%
15.78%
18.26%
Fixed Asset Turnover
1.38
1.46
1.75
1.93
2.10
2.68
3.46
2.47
1.70
1.72
Receivable days
96.45
96.75
94.90
97.91
97.23
86.30
76.34
77.62
76.94
79.05
Inventory Days
124.22
114.00
105.12
115.65
125.10
122.04
117.36
119.69
122.72
113.39
Payable days
135.70
121.59
105.93
61.10
62.42
62.63
66.13
64.11
50.34
48.92
Cash Conversion Cycle
84.97
89.16
94.09
152.45
159.92
145.71
127.57
133.20
149.32
143.52
Total Debt/Equity
0.55
0.64
0.54
0.44
0.40
0.20
0.09
0.12
0.48
0.44
Interest Cover
5.37
9.17
10.54
3.07
8.39
28.11
25.56
6.11
5.86
10.04

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.