Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Dyes & Pigments

Rating :
47/99

BSE: 539334 | NSE: SHREEPUSHK

103.70
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  106.85
  •  106.90
  •  103.30
  •  103.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12618
  •  13.16
  •  213.70
  •  80.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 319.31
  • 8.39
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 326.58
  • 1.45%
  • 1.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.03%
  • 4.87%
  • 19.67%
  • FII
  • DII
  • Others
  • 0.06%
  • 6.68%
  • 3.69%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.68
  • 8.47
  • 13.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.90
  • 13.04
  • 5.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.03
  • 14.34
  • 10.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
92.15
97.49
-5.48%
117.63
120.11
-2.06%
121.40
100.74
20.51%
115.40
96.38
19.73%
Expenses
81.30
80.65
0.81%
107.05
107.77
-0.67%
101.17
82.76
22.25%
95.96
78.96
21.53%
EBITDA
10.85
16.84
-35.57%
10.58
12.34
-14.26%
20.23
17.98
12.51%
19.44
17.42
11.60%
EBIDTM
11.77%
17.27%
8.99%
10.27%
16.66%
17.85%
16.85%
18.07%
Other Income
1.01
0.34
197.06%
1.07
0.51
109.80%
0.55
0.39
41.03%
0.46
0.46
0.00%
Interest
0.70
0.76
-7.89%
1.75
0.81
116.05%
0.62
1.07
-42.06%
0.57
0.45
26.67%
Depreciation
2.88
2.49
15.66%
2.46
2.19
12.33%
2.41
2.13
13.15%
2.60
1.74
49.43%
PBT
8.28
13.93
-40.56%
7.44
9.84
-24.39%
17.74
15.17
16.94%
16.73
15.69
6.63%
Tax
1.92
4.80
-60.00%
-0.21
0.47
-
5.97
5.38
10.97%
4.43
5.30
-16.42%
PAT
6.35
9.13
-30.45%
7.65
9.37
-18.36%
11.78
9.79
20.33%
12.29
10.39
18.29%
PATM
6.89%
9.36%
6.50%
7.80%
9.70%
9.71%
10.65%
10.78%
EPS
2.07
2.97
-30.30%
2.49
3.10
-19.68%
3.83
3.24
18.21%
4.00
3.44
16.28%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
446.58
451.92
395.27
305.90
Net Sales Growth
7.68%
14.33%
29.22%
 
Cost Of Goods Sold
297.94
302.64
271.34
212.51
Gross Profit
148.64
149.28
123.94
93.38
GP Margin
33.28%
33.03%
31.36%
30.53%
Total Expenditure
385.48
385.09
334.20
254.05
Power & Fuel Cost
-
19.98
16.68
11.50
% Of Sales
-
4.42%
4.22%
3.76%
Employee Cost
-
30.13
18.69
12.77
% Of Sales
-
6.67%
4.73%
4.17%
Manufacturing Exp.
-
11.32
12.97
8.09
% Of Sales
-
2.50%
3.28%
2.64%
General & Admin Exp.
-
3.93
3.41
3.15
% Of Sales
-
0.87%
0.86%
1.03%
Selling & Distn. Exp.
-
12.74
9.57
4.52
% Of Sales
-
2.82%
2.42%
1.48%
Miscellaneous Exp.
-
4.36
1.55
1.51
% Of Sales
-
0.96%
0.39%
0.49%
EBITDA
61.10
66.83
61.07
51.85
EBITDA Margin
13.68%
14.79%
15.45%
16.95%
Other Income
3.09
2.68
1.80
2.17
Interest
3.64
3.71
2.86
2.54
Depreciation
10.35
9.96
7.80
5.49
PBT
50.19
55.84
52.22
45.99
Tax
12.11
14.99
15.67
15.78
Tax Rate
24.13%
26.84%
30.01%
34.31%
PAT
38.07
40.85
36.55
30.22
PAT before Minority Interest
38.07
40.85
36.55
30.22
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
8.52%
9.04%
9.25%
9.88%
PAT Growth
-1.58%
11.76%
20.95%
 
Unadjusted EPS
12.39
13.32
12.09
10.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
284.42
237.11
192.99
Share Capital
30.72
30.22
30.22
Total Reserves
244.90
193.86
162.77
Non-Current Liabilities
27.99
17.26
11.54
Secured Loans
7.36
2.72
0.51
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
0.53
0.43
0.34
Current Liabilities
113.63
125.60
55.39
Trade Payables
44.89
50.47
22.49
Other Current Liabilities
5.79
3.17
10.17
Short Term Borrowings
39.31
61.92
14.24
Short Term Provisions
23.64
10.04
8.49
Total Liabilities
426.04
379.97
259.92
Net Block
172.22
166.27
123.13
Gross Block
221.77
205.95
149.91
Accumulated Depreciation
49.55
39.68
26.78
Non Current Assets
196.12
180.23
136.94
Capital Work in Progress
10.48
3.42
0.00
Non Current Investment
0.05
0.48
0.05
Long Term Loans & Adv.
13.38
10.05
13.76
Other Non Current Assets
0.00
0.00
0.00
Current Assets
229.91
199.74
122.98
Current Investments
0.00
0.00
0.00
Inventories
62.30
82.29
31.83
Sundry Debtors
98.30
85.96
61.01
Cash & Bank
39.81
19.35
22.49
Other Current Assets
29.50
1.36
0.78
Short Term Loans & Adv.
27.95
10.78
6.88
Net Current Assets
116.28
74.14
67.59
Total Assets
426.03
379.97
259.92

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
55.81
-4.75
17.48
PBT
55.84
52.22
45.99
Adjustment
11.02
8.85
5.86
Changes in Working Capital
2.12
-55.83
-25.67
Cash after chg. in Working capital
68.98
5.24
26.18
Interest Paid
0.00
0.00
0.00
Tax Paid
-13.17
-9.98
-8.70
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-40.46
-49.86
-12.01
Net Fixed Assets
-14.44
-25.86
Net Investments
0.43
-21.76
Others
-26.45
-2.24
Cash from Financing Activity
-15.23
54.59
-5.37
Net Cash Inflow / Outflow
0.11
-0.01
0.10
Opening Cash & Equivalents
0.40
0.41
0.31
Closing Cash & Equivalent
0.51
0.40
0.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
89.71
74.15
63.86
ROA
10.00%
11.42%
11.63%
ROE
16.35%
17.53%
15.66%
ROCE
18.80%
21.59%
23.33%
Fixed Asset Turnover
2.11
2.22
2.04
Receivable days
74.41
67.86
72.80
Inventory Days
58.39
52.69
37.97
Payable days
46.17
38.08
31.93
Cash Conversion Cycle
86.63
82.46
78.84
Total Debt/Equity
0.17
0.29
0.08
Interest Cover
16.03
19.26
19.13

News Update:


  • Shree Pushkar Chem - Quarterly Results
    13th Aug 2019, 18:36 PM

    Read More

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.