Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Chemicals

Rating :
46/99

BSE: 503806 | NSE: SRF

2305.45
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2298.60
  •  2309.50
  •  2272.55
  •  2293.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  278551
  •  6394.72
  •  2693.95
  •  2040.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 68,336.30
  • 51.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 72,849.00
  • 0.31%
  • 5.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.30%
  • 1.33%
  • 10.74%
  • FII
  • DII
  • Others
  • 19.08%
  • 14.61%
  • 3.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.98
  • 14.09
  • 20.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.45
  • 21.31
  • 10.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.54
  • 27.51
  • 21.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.41
  • 33.45
  • 36.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 6.25
  • 7.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.55
  • 20.67
  • 23.15

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
3,569.74
3,778.09
-5.51%
3,053.04
3,469.66
-12.01%
3,177.36
3,727.78
-14.77%
3,338.38
3,894.72
-14.28%
Expenses
2,873.92
2,846.49
0.96%
2,487.21
2,636.14
-5.65%
2,551.15
2,958.67
-13.77%
2,642.13
2,899.75
-8.88%
EBITDA
695.82
931.60
-25.31%
565.83
833.52
-32.12%
626.21
769.11
-18.58%
696.25
994.97
-30.02%
EBIDTM
19.49%
24.66%
18.53%
24.02%
19.71%
20.63%
20.86%
25.55%
Other Income
23.39
22.33
4.75%
18.75
10.01
87.31%
29.12
32.74
-11.06%
11.76
9.85
19.39%
Interest
90.00
65.90
36.57%
67.37
61.95
8.75%
79.29
44.47
78.30%
65.63
32.50
101.94%
Depreciation
185.89
154.64
20.21%
168.89
150.65
12.11%
161.23
139.30
15.74%
156.61
130.73
19.80%
PBT
443.32
733.39
-39.55%
348.32
630.93
-44.79%
414.81
618.08
-32.89%
485.77
841.59
-42.28%
Tax
21.11
170.94
-87.65%
94.89
120.03
-20.94%
114.03
137.09
-16.82%
126.48
233.59
-45.85%
PAT
422.21
562.45
-24.93%
253.43
510.90
-50.40%
300.78
480.99
-37.47%
359.29
608.00
-40.91%
PATM
11.83%
14.89%
8.30%
14.72%
9.47%
12.90%
10.76%
15.61%
EPS
14.24
18.97
-24.93%
8.55
17.24
-50.41%
10.15
16.23
-37.46%
12.12
20.51
-40.91%

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
13,138.52
14,870.25
12,433.66
8,400.04
7,418.65
7,692.68
5,589.04
4,821.80
4,592.72
4,539.85
4,018.06
Net Sales Growth
-11.65%
19.60%
48.02%
13.23%
-3.56%
37.64%
15.91%
4.99%
1.16%
12.99%
 
Cost Of Goods Sold
6,708.78
7,393.51
6,066.94
4,018.94
3,686.97
3,967.13
3,032.00
2,418.81
2,330.34
2,548.11
2,394.83
Gross Profit
6,429.74
7,476.74
6,366.72
4,381.10
3,731.68
3,725.55
2,557.04
2,402.99
2,262.38
1,991.74
1,623.23
GP Margin
48.94%
50.28%
51.21%
52.16%
50.30%
48.43%
45.75%
49.84%
49.26%
43.87%
40.40%
Total Expenditure
10,554.41
11,341.05
9,330.46
6,266.71
6,043.41
6,349.40
4,682.80
3,852.81
3,630.20
3,822.39
3,512.77
Power & Fuel Cost
-
1,472.25
1,135.56
717.34
672.55
585.09
500.79
417.80
398.07
434.15
418.85
% Of Sales
-
9.90%
9.13%
8.54%
9.07%
7.61%
8.96%
8.66%
8.67%
9.56%
10.42%
Employee Cost
-
769.17
741.78
593.75
518.06
442.48
458.16
418.66
373.11
343.93
299.28
% Of Sales
-
5.17%
5.97%
7.07%
6.98%
5.75%
8.20%
8.68%
8.12%
7.58%
7.45%
Manufacturing Exp.
-
1,232.50
1,076.07
626.18
538.44
485.31
475.95
363.92
316.75
297.42
228.03
% Of Sales
-
8.29%
8.65%
7.45%
7.26%
6.31%
8.52%
7.55%
6.90%
6.55%
5.68%
General & Admin Exp.
-
229.21
192.94
137.12
388.42
705.51
129.70
124.48
95.35
94.33
81.91
% Of Sales
-
1.54%
1.55%
1.63%
5.24%
9.17%
2.32%
2.58%
2.08%
2.08%
2.04%
Selling & Distn. Exp.
-
41.28
35.73
103.93
98.54
73.41
21.67
9.74
10.61
12.62
8.93
% Of Sales
-
0.28%
0.29%
1.24%
1.33%
0.95%
0.39%
0.20%
0.23%
0.28%
0.22%
Miscellaneous Exp.
-
203.13
81.44
69.45
140.43
90.47
64.53
99.40
105.97
91.83
8.93
% Of Sales
-
1.37%
0.65%
0.83%
1.89%
1.18%
1.15%
2.06%
2.31%
2.02%
2.01%
EBITDA
2,584.11
3,529.20
3,103.20
2,133.33
1,375.24
1,343.28
906.24
968.99
962.52
717.46
505.29
EBITDA Margin
19.67%
23.73%
24.96%
25.40%
18.54%
17.46%
16.21%
20.10%
20.96%
15.80%
12.58%
Other Income
83.02
74.93
115.51
66.35
284.60
40.15
115.12
73.41
27.84
64.58
23.55
Interest
302.29
204.82
115.93
133.95
200.68
198.37
123.89
101.77
130.46
137.58
96.12
Depreciation
672.62
575.32
517.23
453.08
388.61
358.17
315.80
283.44
274.96
245.03
224.75
PBT
1,692.22
2,823.99
2,585.55
1,612.65
1,070.55
826.89
581.67
657.19
584.94
399.43
207.97
Tax
356.51
661.65
696.63
414.40
51.46
185.26
119.96
142.20
155.05
96.62
45.51
Tax Rate
21.07%
23.43%
26.94%
25.70%
4.81%
22.40%
20.62%
21.64%
26.51%
24.19%
21.88%
PAT
1,335.71
2,162.34
1,888.92
1,198.25
1,019.09
641.63
461.71
514.99
429.89
302.81
162.46
PAT before Minority Interest
1,335.71
2,162.34
1,888.92
1,198.25
1,019.09
641.63
461.71
514.99
429.89
302.81
162.46
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.17%
14.54%
15.19%
14.26%
13.74%
8.34%
8.26%
10.68%
9.36%
6.67%
4.04%
PAT Growth
-38.23%
14.47%
57.64%
17.58%
58.83%
38.97%
-10.35%
19.80%
41.97%
86.39%
 
EPS
45.06
72.95
63.73
40.43
34.38
21.65
15.58
17.37
14.50
10.22
5.48

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
10,327.05
8,565.36
6,856.42
4,933.32
4,129.27
3,564.53
3,182.66
2,762.98
2,296.34
2,066.65
Share Capital
297.44
297.44
60.26
58.50
58.50
58.44
58.44
58.44
58.44
58.44
Total Reserves
10,017.98
8,264.70
6,793.64
4,873.26
4,070.19
3,506.09
3,124.22
2,704.54
2,237.90
2,008.22
Non-Current Liabilities
3,492.22
2,759.34
2,483.72
2,621.25
2,559.95
2,266.27
1,775.48
2,239.77
2,193.46
2,004.97
Secured Loans
2,311.52
1,753.30
1,965.01
1,692.70
1,750.19
1,894.52
1,406.89
1,902.80
1,538.31
1,337.36
Unsecured Loans
0.00
0.00
0.00
618.93
411.15
12.74
24.97
37.67
249.88
375.26
Long Term Provisions
60.80
51.58
43.55
37.53
38.10
33.37
29.70
25.13
16.71
17.18
Current Liabilities
4,916.60
4,440.31
3,571.13
3,307.93
3,198.68
2,532.21
2,010.19
1,421.19
1,393.33
1,397.12
Trade Payables
2,231.27
2,096.35
1,585.19
1,111.69
1,382.42
1,044.24
808.90
714.56
581.44
788.61
Other Current Liabilities
1,111.51
1,280.52
999.07
1,224.43
673.08
622.06
635.88
508.22
564.09
271.48
Short Term Borrowings
1,551.28
1,041.86
965.70
955.44
1,127.39
850.78
545.57
189.26
236.23
319.90
Short Term Provisions
22.54
21.58
21.17
16.37
15.79
15.13
19.84
9.15
11.57
17.14
Total Liabilities
18,735.87
15,765.01
12,911.27
10,862.50
9,887.90
8,363.01
6,968.33
6,423.94
5,883.13
5,468.74
Net Block
10,049.80
8,425.29
7,826.96
6,367.59
5,609.39
5,121.59
4,404.91
4,112.52
3,922.33
3,550.76
Gross Block
13,066.73
10,899.73
9,855.79
7,941.18
6,837.08
5,992.75
4,963.06
4,385.67
6,680.80
6,116.46
Accumulated Depreciation
3,016.93
2,474.44
2,028.83
1,573.59
1,227.69
871.16
558.15
273.15
2,758.47
2,564.79
Non Current Assets
12,960.92
10,510.69
8,972.35
7,956.30
6,715.61
5,937.12
4,888.89
4,440.29
4,166.81
3,753.64
Capital Work in Progress
2,405.54
1,671.63
772.26
1,393.29
753.61
558.81
258.58
113.23
101.97
110.51
Non Current Investment
4.16
4.16
4.16
4.16
0.11
0.12
25.12
4.33
0.05
10.12
Long Term Loans & Adv.
481.74
301.90
323.91
174.92
196.11
110.27
81.13
105.20
126.15
66.57
Other Non Current Assets
19.68
107.71
45.06
16.34
156.39
146.33
119.15
100.80
14.16
14.08
Current Assets
5,774.95
5,251.32
3,938.92
2,906.20
3,172.29
2,425.89
2,079.44
1,983.65
1,716.32
1,715.11
Current Investments
490.05
316.74
412.52
198.50
100.49
121.70
170.76
160.60
94.22
26.48
Inventories
2,274.29
2,138.47
1,465.82
1,201.23
1,224.74
958.18
838.14
671.05
763.50
746.40
Sundry Debtors
1,785.62
1,792.45
1,274.56
891.07
1,028.75
680.65
656.89
514.48
610.66
691.49
Cash & Bank
616.46
459.35
282.00
125.47
198.88
96.74
96.12
389.23
107.30
82.46
Other Current Assets
608.53
273.56
280.87
264.63
619.43
568.62
317.53
248.29
140.64
168.28
Short Term Loans & Adv.
317.86
270.75
223.15
225.30
358.90
104.05
104.67
62.32
41.16
43.03
Net Current Assets
858.35
811.01
367.79
-401.73
-26.39
-106.32
69.25
562.46
322.99
317.99
Total Assets
18,735.87
15,762.01
12,911.27
10,862.50
9,887.90
8,363.01
6,968.33
6,423.94
5,883.13
5,468.75

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
2,901.71
2,105.72
1,771.68
1,304.44
895.64
677.98
645.44
1,090.04
542.35
346.72
PBT
2,823.99
2,585.55
1,609.92
1,070.55
826.89
581.67
657.19
584.94
399.43
207.97
Adjustment
645.80
586.23
540.67
400.51
535.51
404.80
359.74
392.45
328.93
300.02
Changes in Working Capital
-60.37
-664.46
-123.60
-23.91
-316.53
-190.85
-255.57
221.38
-101.07
-119.93
Cash after chg. in Working capital
3,409.42
2,507.32
2,026.99
1,447.15
1,045.87
795.62
761.36
1,198.77
627.29
388.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-507.71
-401.60
-255.31
-142.71
-150.23
-117.64
-115.92
-108.73
-84.94
-41.34
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
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,961.41
-1,587.74
-1,499.68
-1,180.33
-1,014.18
-1,195.30
-613.25
-666.74
-499.79
-656.99
Net Fixed Assets
-2,503.36
-1,746.70
-711.15
-788.93
-960.44
-1,283.30
-700.06
1,371.23
-582.80
-643.77
Net Investments
-173.31
90.72
-214.02
-102.06
21.22
74.06
-30.95
-70.66
-59.65
109.52
Others
-284.74
68.24
-574.51
-289.34
-74.96
13.94
117.76
-1,967.31
142.66
-122.74
Cash from Financing Activity
219.58
-207.28
-251.11
-198.99
245.77
495.14
-284.44
-182.49
-18.10
204.51
Net Cash Inflow / Outflow
159.88
310.70
20.89
-74.88
127.23
-22.18
-252.25
240.81
24.46
-105.75
Opening Cash & Equivalents
450.48
138.29
116.44
189.55
87.01
87.63
339.88
99.07
74.61
180.37
Closing Cash & Equivalent
607.98
450.48
138.29
116.44
189.55
87.01
87.63
339.88
99.07
74.62

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.)
347.97
288.82
231.36
171.56
718.11
620.60
554.10
481.01
394.66
354.65
ROA
12.53%
13.17%
10.08%
9.82%
7.03%
6.02%
7.69%
6.99%
5.33%
3.24%
ROE
22.91%
24.51%
20.34%
22.50%
16.68%
13.69%
17.33%
17.10%
14.08%
8.17%
ROCE
22.62%
24.17%
18.17%
15.10%
14.08%
11.49%
13.98%
14.34%
12.05%
7.74%
Fixed Asset Turnover
1.26
1.21
0.96
1.02
1.20
1.04
1.10
0.89
0.76
0.79
Receivable days
43.32
44.63
46.26
46.60
40.55
42.94
41.62
41.92
48.83
50.70
Inventory Days
53.43
52.45
56.97
58.88
51.79
57.67
53.62
53.45
56.62
55.33
Payable days
80.31
94.08
111.90
68.30
69.73
69.53
56.53
34.19
28.44
28.67
Cash Conversion Cycle
16.44
2.99
-8.67
37.18
22.61
31.07
38.71
61.18
77.02
77.36
Total Debt/Equity
0.42
0.41
0.49
0.82
0.90
0.88
0.75
0.91
1.07
1.07
Interest Cover
14.79
23.30
13.04
6.33
5.17
5.70
7.46
5.48
3.90
3.16

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.