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

Dyes & Pigments

Rating :
61/99

BSE: 506655 | NSE: SUDARSCHEM

507.45
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  495.00
  •  514.90
  •  490.00
  •  485.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1478498
  •  7433.12
  •  538.00
  •  290.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,519.17
  • 33.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,002.11
  • 1.24%
  • 5.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.66%
  • 4.95%
  • 37.60%
  • FII
  • DII
  • Others
  • 8.14%
  • 3.80%
  • 2.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 3.93
  • 1.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 7.87
  • 3.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.60
  • 15.63
  • 19.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.03
  • 26.03
  • 26.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.34
  • 5.67
  • 5.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.11
  • 13.37
  • 13.99

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
428.91
424.86
0.95%
352.29
410.69
-14.22%
449.12
429.92
4.47%
423.52
391.24
8.25%
Expenses
361.22
358.56
0.74%
299.33
347.61
-13.89%
395.12
364.52
8.39%
360.59
351.49
2.59%
EBITDA
67.69
66.29
2.11%
52.96
63.09
-16.06%
54.00
65.40
-17.43%
62.93
39.75
58.31%
EBIDTM
15.78%
15.60%
15.03%
15.36%
14.01%
14.01%
14.86%
10.16%
Other Income
1.82
1.46
24.66%
0.31
0.84
-63.10%
0.99
3.83
-74.15%
1.39
0.71
95.77%
Interest
5.15
3.70
39.19%
3.90
3.72
4.84%
3.03
5.14
-41.05%
3.78
4.53
-16.56%
Depreciation
21.89
17.07
28.24%
21.58
17.03
26.72%
21.61
16.88
28.02%
17.79
16.73
6.34%
PBT
42.46
46.97
-9.60%
27.79
62.51
-55.54%
30.35
47.15
-35.63%
40.59
19.16
111.85%
Tax
12.13
0.76
1,496.05%
9.60
19.26
-50.16%
3.04
19.70
-84.57%
12.28
2.68
358.21%
PAT
30.33
46.21
-34.36%
18.20
43.25
-57.92%
27.31
27.45
-0.51%
28.31
16.47
71.89%
PATM
7.07%
10.88%
5.17%
10.53%
7.11%
7.11%
6.68%
4.21%
EPS
4.38
6.68
-34.43%
2.63
6.25
-57.92%
3.95
3.97
-0.50%
4.09
2.38
71.85%

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
1,653.84
1,708.55
1,674.16
1,645.50
1,499.25
1,409.33
1,218.15
1,118.63
872.89
800.29
724.15
Net Sales Growth
-0.17%
2.05%
1.74%
9.75%
6.38%
15.69%
8.90%
28.15%
9.07%
10.51%
 
Cost Of Goods Sold
5,321.90
976.50
993.14
968.52
868.76
819.79
731.38
653.68
494.28
449.28
395.21
Gross Profit
-3,668.06
732.06
681.02
676.98
630.49
589.53
486.78
464.95
378.61
351.01
328.94
GP Margin
-221.79%
42.85%
40.68%
41.14%
42.05%
41.83%
39.96%
41.56%
43.37%
43.86%
45.42%
Total Expenditure
1,416.26
1,460.85
1,462.07
1,439.13
1,295.21
1,239.76
1,087.75
987.32
793.48
714.53
637.49
Power & Fuel Cost
-
78.48
78.75
86.02
76.86
80.75
71.71
69.63
64.08
61.14
52.87
% Of Sales
-
4.59%
4.70%
5.23%
5.13%
5.73%
5.89%
6.22%
7.34%
7.64%
7.30%
Employee Cost
-
145.99
129.52
121.94
104.45
98.85
89.12
75.40
71.20
58.16
58.84
% Of Sales
-
8.54%
7.74%
7.41%
6.97%
7.01%
7.32%
6.74%
8.16%
7.27%
8.13%
Manufacturing Exp.
-
110.53
106.29
96.94
99.35
100.44
83.68
88.74
84.61
74.84
64.29
% Of Sales
-
6.47%
6.35%
5.89%
6.63%
7.13%
6.87%
7.93%
9.69%
9.35%
8.88%
General & Admin Exp.
-
78.12
73.23
62.51
67.49
76.48
60.57
47.90
44.24
38.14
33.18
% Of Sales
-
4.57%
4.37%
3.80%
4.50%
5.43%
4.97%
4.28%
5.07%
4.77%
4.58%
Selling & Distn. Exp.
-
32.21
32.60
28.06
15.49
51.55
49.79
46.88
34.55
32.97
32.91
% Of Sales
-
1.89%
1.95%
1.71%
1.03%
3.66%
4.09%
4.19%
3.96%
4.12%
4.54%
Miscellaneous Exp.
-
39.02
48.54
75.15
62.81
11.90
1.50
5.09
0.52
0.01
32.91
% Of Sales
-
2.28%
2.90%
4.57%
4.19%
0.84%
0.12%
0.46%
0.06%
0.00%
0.03%
EBITDA
237.58
247.70
212.09
206.37
204.04
169.57
130.40
131.31
79.41
85.76
86.66
EBITDA Margin
14.37%
14.50%
12.67%
12.54%
13.61%
12.03%
10.70%
11.74%
9.10%
10.72%
11.97%
Other Income
4.51
4.68
7.63
13.23
18.65
14.03
23.69
3.78
7.28
3.83
3.32
Interest
15.86
16.43
20.64
31.03
32.77
36.52
40.59
42.87
34.33
23.56
13.30
Depreciation
82.87
73.53
66.99
61.82
51.98
48.10
41.91
36.76
26.36
18.44
14.39
PBT
141.19
162.42
132.09
126.74
137.95
98.97
71.59
55.46
26.01
47.60
62.28
Tax
37.05
35.05
69.26
42.02
36.59
29.06
17.21
20.41
4.00
14.03
23.38
Tax Rate
26.24%
19.52%
33.89%
33.15%
26.52%
29.36%
24.04%
36.80%
15.38%
29.47%
32.66%
PAT
104.15
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
48.22
PAT before Minority Interest
104.15
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
48.22
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
6.30%
8.46%
8.07%
5.15%
6.76%
4.96%
4.46%
3.13%
2.52%
4.19%
6.66%
PAT Growth
-21.91%
6.98%
59.47%
-16.42%
44.99%
28.56%
55.15%
59.25%
-34.42%
-30.40%
 
EPS
15.05
20.89
19.52
12.24
14.65
10.10
7.86
5.07
3.18
4.85
6.97

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
600.79
567.71
439.97
381.06
313.96
262.60
270.99
254.25
243.61
222.72
Share Capital
13.85
13.85
13.85
13.85
13.85
13.85
6.92
6.92
6.92
6.92
Total Reserves
586.94
553.87
426.12
367.21
300.11
248.75
264.07
247.33
236.69
215.80
Non-Current Liabilities
510.38
329.23
315.19
302.02
414.63
334.71
334.47
366.68
264.98
227.60
Secured Loans
225.00
99.83
166.69
116.37
152.94
116.14
121.45
167.27
116.66
70.72
Unsecured Loans
0.00
13.31
15.30
26.03
65.48
45.19
61.63
48.23
6.70
34.37
Long Term Provisions
237.24
160.04
86.62
125.39
155.71
133.46
113.79
123.17
117.62
107.60
Current Liabilities
789.72
719.97
644.51
678.92
504.33
536.37
431.44
377.29
322.28
217.56
Trade Payables
371.70
242.15
264.41
269.93
215.58
187.75
113.08
103.76
107.41
71.13
Other Current Liabilities
129.44
163.62
167.17
143.20
107.61
108.63
114.92
92.99
85.75
47.95
Short Term Borrowings
226.21
189.93
179.15
198.52
174.14
222.04
185.82
165.75
114.92
85.01
Short Term Provisions
62.37
124.27
33.77
67.27
7.00
17.96
17.62
14.80
14.20
13.48
Total Liabilities
1,900.89
1,616.91
1,399.67
1,362.00
1,232.92
1,133.68
1,036.90
998.22
830.87
667.88
Net Block
627.09
464.96
475.37
451.72
357.78
332.89
327.27
318.91
228.55
145.35
Gross Block
872.48
636.68
583.81
503.26
714.61
644.72
591.60
564.88
448.91
348.04
Accumulated Depreciation
245.40
171.72
108.44
51.53
356.83
311.83
264.34
245.96
220.36
202.69
Non Current Assets
981.91
666.88
583.25
618.03
549.35
488.17
465.42
481.48
372.30
294.47
Capital Work in Progress
47.98
23.96
5.57
8.03
15.43
7.97
6.71
22.67
16.88
31.30
Non Current Investment
0.89
0.01
0.49
0.48
0.30
0.30
0.29
0.29
0.28
0.28
Long Term Loans & Adv.
292.43
171.14
94.98
145.60
172.82
144.26
130.91
139.30
126.04
116.99
Other Non Current Assets
13.52
6.81
6.84
12.20
3.01
2.76
0.25
0.30
0.55
0.55
Current Assets
918.98
950.03
816.41
743.97
683.58
645.52
571.48
516.74
458.56
373.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
410.66
307.66
272.92
260.68
253.14
250.17
258.31
227.64
196.31
167.85
Sundry Debtors
364.06
346.14
333.30
342.92
352.94
317.15
258.33
210.13
193.79
170.13
Cash & Bank
15.62
8.14
14.19
15.26
24.99
23.36
15.30
44.37
37.23
14.24
Other Current Assets
128.63
126.78
100.63
31.35
52.51
54.85
39.53
34.61
31.24
21.18
Short Term Loans & Adv.
101.10
161.30
95.38
93.76
43.03
41.96
30.24
9.79
12.58
8.92
Net Current Assets
129.26
230.07
171.91
65.05
179.24
109.14
140.03
139.45
136.28
155.85
Total Assets
1,900.89
1,616.91
1,399.66
1,362.00
1,232.93
1,133.69
1,036.90
998.22
830.86
667.88

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
262.60
71.02
147.56
163.30
163.88
112.24
48.32
25.45
51.53
2.00
PBT
163.26
128.47
115.28
126.12
98.97
71.59
55.46
26.01
47.60
71.60
Adjustment
110.67
68.45
93.17
75.94
91.14
80.81
73.22
55.06
16.80
16.13
Changes in Working Capital
50.82
-103.01
-72.09
-14.78
-6.04
-25.93
-68.56
-49.27
-2.86
-68.58
Cash after chg. in Working capital
324.75
93.91
136.36
187.28
184.07
126.47
60.11
31.79
61.53
19.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.60
-31.65
-27.81
-31.68
-20.20
-14.23
-11.80
-6.34
-10.00
-17.15
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
-0.55
8.77
39.01
7.71
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-219.81
-26.54
-87.32
-135.18
-83.22
-61.45
-28.05
-119.85
-87.23
-70.00
Net Fixed Assets
-244.45
-81.08
-103.07
210.73
-69.62
-37.34
-8.23
-121.07
-86.15
-78.68
Net Investments
-1.53
17.55
-4.79
-6.58
1.00
-20.01
-4.10
0.00
-3.32
-1.36
Others
26.17
36.99
20.54
-339.33
-14.60
-4.10
-15.72
1.22
2.24
10.04
Cash from Financing Activity
-39.37
-47.64
-62.47
-38.32
-80.76
-42.58
-47.57
101.14
58.68
71.96
Net Cash Inflow / Outflow
3.42
-3.15
-2.24
-10.20
-0.11
8.22
-27.31
6.74
22.98
3.95
Opening Cash & Equivalents
4.76
7.92
10.16
20.35
21.56
13.35
40.65
33.91
14.24
10.29
Closing Cash & Equivalent
8.18
4.76
7.92
10.16
21.46
21.56
13.35
40.65
37.23
14.24

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.)
86.79
82.01
63.56
55.05
45.35
37.93
31.94
29.53
27.99
24.97
ROA
8.22%
8.96%
6.14%
7.81%
5.91%
5.01%
3.44%
2.41%
4.48%
8.64%
ROE
24.74%
26.81%
20.64%
29.17%
24.25%
22.48%
16.47%
11.06%
18.31%
31.35%
ROCE
19.27%
24.92%
18.73%
21.93%
18.84%
16.54%
15.10%
10.73%
16.56%
27.13%
Fixed Asset Turnover
2.26
2.74
3.08
2.65
2.23
2.12
2.08
1.86
2.15
2.44
Receivable days
75.86
74.07
73.71
78.57
80.65
79.95
71.05
78.32
77.63
72.32
Inventory Days
76.73
63.29
58.16
58.02
60.58
70.65
73.70
82.21
77.68
59.69
Payable days
76.76
64.05
70.58
67.89
51.33
42.55
34.67
46.22
43.31
32.74
Cash Conversion Cycle
75.83
73.31
61.29
68.70
89.89
108.05
110.09
114.31
112.01
99.26
Total Debt/Equity
0.83
0.65
0.98
1.14
1.37
1.65
1.99
2.14
1.50
1.17
Interest Cover
11.93
10.90
5.08
5.21
3.71
2.76
2.29
1.76
3.02
6.38

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.