Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Dyes & Pigments

Rating :
52/99

BSE: 506655 | NSE: SUDARSCHEM

677.00
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  686.55
  •  688.05
  •  675.00
  •  682.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  259636
  •  1767.07
  •  794.00
  •  433.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,732.72
  • 31.75
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,322.98
  • 1.80%
  • 6.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.57%
  • 4.94%
  • 35.32%
  • FII
  • DII
  • Others
  • 8.8%
  • 8.89%
  • 2.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 4.45
  • 3.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 6.53
  • 5.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.44
  • 6.84
  • 1.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.65
  • 28.53
  • 26.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.80
  • 6.02
  • 5.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.16
  • 14.70
  • 14.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
473.89
352.29
34.52%
576.54
449.12
28.37%
506.38
423.52
19.56%
428.91
424.86
0.95%
Expenses
411.91
299.33
37.61%
489.07
395.12
23.78%
426.74
360.59
18.34%
361.22
358.56
0.74%
EBITDA
61.99
52.96
17.05%
87.46
54.00
61.96%
79.64
62.93
26.55%
67.69
66.29
2.11%
EBIDTM
13.08%
15.03%
15.17%
12.02%
15.73%
14.86%
15.78%
15.60%
Other Income
0.70
0.31
125.81%
2.34
0.99
136.36%
2.55
1.39
83.45%
1.82
1.46
24.66%
Interest
4.72
3.90
21.03%
4.24
3.03
39.93%
4.59
3.78
21.43%
5.15
3.70
39.19%
Depreciation
21.02
21.58
-2.59%
21.37
21.61
-1.11%
21.67
17.79
21.81%
21.89
17.07
28.24%
PBT
36.95
27.79
32.96%
64.20
30.35
111.53%
55.92
40.59
37.77%
42.46
46.97
-9.60%
Tax
10.78
9.60
12.29%
10.78
3.04
254.61%
16.77
12.28
36.56%
12.13
0.76
1,496.05%
PAT
26.16
18.20
43.74%
53.42
27.31
95.61%
39.16
28.31
38.33%
30.33
46.21
-34.36%
PATM
5.52%
5.17%
9.27%
6.08%
7.73%
6.68%
7.07%
10.88%
EPS
3.78
2.63
43.73%
7.72
3.94
95.94%
5.66
4.09
38.39%
4.38
6.68
-34.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,985.72
1,864.11
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
Net Sales Growth
20.36%
9.10%
2.05%
1.74%
9.75%
6.38%
15.69%
8.90%
28.15%
9.07%
 
Cost Of Goods Sold
1,117.44
1,060.45
976.50
993.14
968.52
868.76
819.79
731.38
653.68
494.28
449.28
Gross Profit
868.28
803.65
732.06
681.02
676.98
630.49
589.53
486.78
464.95
378.61
351.01
GP Margin
43.73%
43.11%
42.85%
40.68%
41.14%
42.05%
41.83%
39.96%
41.56%
43.37%
43.86%
Total Expenditure
1,688.94
1,584.15
1,460.85
1,462.07
1,439.13
1,295.21
1,239.76
1,087.75
987.32
793.48
714.53
Power & Fuel Cost
-
96.28
78.48
78.75
86.02
76.86
80.75
71.71
69.63
64.08
61.14
% Of Sales
-
5.16%
4.59%
4.70%
5.23%
5.13%
5.73%
5.89%
6.22%
7.34%
7.64%
Employee Cost
-
155.66
145.99
129.52
121.94
104.45
98.85
89.12
75.40
71.20
58.16
% Of Sales
-
8.35%
8.54%
7.74%
7.41%
6.97%
7.01%
7.32%
6.74%
8.16%
7.27%
Manufacturing Exp.
-
123.56
110.53
106.29
96.94
99.35
100.44
83.68
88.74
84.61
74.84
% Of Sales
-
6.63%
6.47%
6.35%
5.89%
6.63%
7.13%
6.87%
7.93%
9.69%
9.35%
General & Admin Exp.
-
70.05
78.12
73.23
62.51
67.49
76.48
60.57
47.90
44.24
38.14
% Of Sales
-
3.76%
4.57%
4.37%
3.80%
4.50%
5.43%
4.97%
4.28%
5.07%
4.77%
Selling & Distn. Exp.
-
49.22
38.17
32.60
28.06
15.49
51.55
49.79
46.88
34.55
32.97
% Of Sales
-
2.64%
2.23%
1.95%
1.71%
1.03%
3.66%
4.09%
4.19%
3.96%
4.12%
Miscellaneous Exp.
-
28.92
33.06
48.54
75.15
62.81
11.90
1.50
5.09
0.52
32.97
% Of Sales
-
1.55%
1.93%
2.90%
4.57%
4.19%
0.84%
0.12%
0.46%
0.06%
0.00%
EBITDA
296.78
279.96
247.70
212.09
206.37
204.04
169.57
130.40
131.31
79.41
85.76
EBITDA Margin
14.95%
15.02%
14.50%
12.67%
12.54%
13.61%
12.03%
10.70%
11.74%
9.10%
10.72%
Other Income
7.41
17.04
4.68
7.63
13.23
18.65
14.03
23.69
3.78
7.28
3.83
Interest
18.70
20.11
16.43
20.64
31.03
32.77
36.52
40.59
42.87
34.33
23.56
Depreciation
85.95
86.51
73.53
66.99
61.82
51.98
48.10
41.91
36.76
26.36
18.44
PBT
199.53
190.39
162.42
132.09
126.74
137.95
98.97
71.59
55.46
26.01
47.60
Tax
50.46
49.28
35.05
69.26
42.02
36.59
29.06
17.21
20.41
4.00
14.03
Tax Rate
25.29%
25.88%
19.52%
33.89%
33.15%
26.52%
29.36%
24.04%
36.80%
15.38%
29.47%
PAT
149.07
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
PAT before Minority Interest
149.07
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
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
7.51%
7.57%
8.46%
8.07%
5.15%
6.76%
4.96%
4.46%
3.13%
2.52%
4.19%
PAT Growth
24.19%
-2.37%
6.98%
59.47%
-16.42%
44.99%
28.56%
55.15%
59.25%
-34.42%
 
EPS
21.54
20.39
20.89
19.52
12.24
14.65
10.10
7.86
5.07
3.18
4.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
743.58
600.79
567.71
439.97
381.06
313.96
262.60
270.99
254.25
243.61
Share Capital
13.85
13.85
13.85
13.85
13.85
13.85
13.85
6.92
6.92
6.92
Total Reserves
728.47
586.94
553.87
426.12
367.21
300.11
248.75
264.07
247.33
236.69
Non-Current Liabilities
665.06
510.38
329.23
315.19
302.02
414.63
334.71
334.47
366.68
264.98
Secured Loans
308.14
225.00
99.83
166.69
116.37
152.94
116.14
121.45
167.27
116.66
Unsecured Loans
0.00
0.00
13.31
15.30
26.03
65.48
45.19
61.63
48.23
6.70
Long Term Provisions
292.38
237.24
160.04
86.62
125.39
155.71
133.46
113.79
123.17
117.62
Current Liabilities
916.41
789.72
719.97
644.51
678.92
504.33
536.37
431.44
377.29
322.28
Trade Payables
441.15
371.47
242.15
264.41
269.93
215.58
187.75
113.08
103.76
107.41
Other Current Liabilities
236.41
129.67
163.62
167.17
143.20
107.61
108.63
114.92
92.99
85.75
Short Term Borrowings
179.03
226.21
189.93
179.15
198.52
174.14
222.04
185.82
165.75
114.92
Short Term Provisions
59.83
62.37
124.27
33.77
67.27
7.00
17.96
17.62
14.80
14.20
Total Liabilities
2,325.05
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
Net Block
614.85
627.09
464.96
475.37
451.72
357.78
332.89
327.27
318.91
228.55
Gross Block
944.51
872.48
636.68
583.81
503.26
714.61
644.72
591.60
564.88
448.91
Accumulated Depreciation
329.65
245.40
171.72
108.44
51.53
356.83
311.83
264.34
245.96
220.36
Non Current Assets
1,236.39
981.91
666.88
583.25
618.03
549.35
488.17
465.42
481.48
372.30
Capital Work in Progress
278.35
47.98
23.96
5.57
8.03
15.43
7.97
6.71
22.67
16.88
Non Current Investment
1.28
0.89
0.01
0.49
0.48
0.30
0.30
0.29
0.29
0.28
Long Term Loans & Adv.
328.58
292.43
171.14
94.98
145.60
172.82
144.26
130.91
139.30
126.04
Other Non Current Assets
13.32
13.52
6.81
6.84
12.20
3.01
2.76
0.25
0.30
0.55
Current Assets
1,088.66
918.98
950.03
816.41
743.97
683.58
645.52
571.48
516.74
458.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
411.57
410.66
307.66
272.92
260.68
253.14
250.17
258.31
227.64
196.31
Sundry Debtors
484.69
364.06
346.14
333.30
342.92
352.94
317.15
258.33
210.13
193.79
Cash & Bank
23.84
15.62
8.14
14.19
15.26
24.99
23.36
15.30
44.37
37.23
Other Current Assets
168.56
23.53
126.78
100.63
125.11
52.51
54.85
39.53
34.61
31.24
Short Term Loans & Adv.
130.79
105.10
161.30
95.38
93.76
43.03
41.96
30.24
9.79
12.58
Net Current Assets
172.25
129.26
230.07
171.91
65.05
179.24
109.14
140.03
139.45
136.28
Total Assets
2,325.05
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
165.17
262.60
71.02
147.56
163.30
163.88
112.24
48.32
25.45
51.53
PBT
190.39
163.26
128.47
115.28
126.12
98.97
71.59
55.46
26.01
47.60
Adjustment
104.30
111.44
68.45
93.17
75.94
91.14
80.81
73.22
55.06
16.80
Changes in Working Capital
-90.72
50.05
-103.01
-72.09
-14.78
-6.04
-25.93
-68.56
-49.27
-2.86
Cash after chg. in Working capital
203.97
324.75
93.91
136.36
187.28
184.07
126.47
60.11
31.79
61.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.80
-61.60
-31.65
-27.81
-31.68
-20.20
-14.23
-11.80
-6.34
-10.00
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
-0.55
8.77
39.01
7.71
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-265.84
-219.81
-26.54
-87.32
-135.18
-83.22
-61.45
-28.05
-119.85
-87.23
Net Fixed Assets
-298.02
-244.45
-81.08
-103.07
210.73
-69.62
-37.34
-8.23
-121.07
-86.15
Net Investments
-11.12
-1.53
17.55
-4.79
-6.58
1.00
-20.01
-4.10
0.00
-3.32
Others
43.30
26.17
36.99
20.54
-339.33
-14.60
-4.10
-15.72
1.22
2.24
Cash from Financing Activity
108.47
-39.37
-47.64
-62.47
-38.32
-80.76
-42.58
-47.57
101.14
58.68
Net Cash Inflow / Outflow
7.80
3.42
-3.15
-2.24
-10.20
-0.11
8.22
-27.31
6.74
22.98
Opening Cash & Equivalents
8.18
4.76
7.92
10.16
20.35
21.56
13.35
40.65
33.91
14.24
Closing Cash & Equivalent
15.98
8.18
4.76
7.92
10.16
21.46
21.56
13.35
40.65
37.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
107.23
86.79
82.01
63.56
55.05
45.35
37.93
31.94
29.53
27.99
ROA
6.68%
8.22%
8.96%
6.14%
7.81%
5.91%
5.01%
3.44%
2.41%
4.48%
ROE
21.01%
24.74%
26.81%
20.64%
29.17%
24.25%
22.48%
16.47%
11.06%
18.31%
ROCE
17.13%
19.27%
24.92%
18.73%
21.93%
18.84%
16.54%
15.10%
10.73%
16.56%
Fixed Asset Turnover
2.05
2.26
2.74
3.08
2.65
2.23
2.12
2.08
1.86
2.15
Receivable days
83.09
75.86
74.07
73.71
78.57
80.65
79.95
71.05
78.32
77.63
Inventory Days
80.50
76.73
63.29
58.16
58.02
60.58
70.65
73.70
82.21
77.68
Payable days
95.23
76.42
64.05
70.58
67.89
51.33
42.55
34.67
46.22
43.31
Cash Conversion Cycle
68.36
76.17
73.31
61.29
68.70
89.89
108.05
110.09
114.31
112.01
Total Debt/Equity
0.83
0.83
0.65
0.98
1.14
1.37
1.65
1.99
2.14
1.50
Interest Cover
10.47
11.93
10.90
5.08
5.21
3.71
2.76
2.29
1.76
3.02

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.