Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Dyes & Pigments

Rating :
41/99

BSE: 506655 | NSE: SUDARSCHEM

428.45
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 430.80
  • 431.00
  • 420.30
  • 428.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  347812
  •  1493.66
  •  794.00
  •  402.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,946.66
  • 22.67
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,536.92
  • 1.17%
  • 3.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.82%
  • 8.57%
  • 33.61%
  • FII
  • DII
  • Others
  • 7.93%
  • 11.09%
  • 2.98%

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
  • 25.62
  • 27.52
  • 26.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 5.59
  • 5.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.94
  • 14.69
  • 14.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
627.15
576.54
8.78%
601.76
506.38
18.84%
498.00
428.91
16.11%
473.89
352.29
34.52%
Expenses
541.08
489.49
10.54%
529.31
429.36
23.28%
445.15
361.22
23.24%
411.91
299.33
37.61%
EBITDA
86.08
87.05
-1.11%
72.45
77.02
-5.93%
52.86
67.69
-21.91%
61.99
52.96
17.05%
EBIDTM
13.72%
15.10%
12.04%
15.21%
10.61%
15.78%
13.08%
15.03%
Other Income
1.71
2.75
-37.82%
3.00
5.18
-42.08%
1.03
1.82
-43.41%
0.70
0.31
125.81%
Interest
5.46
4.24
28.77%
4.81
4.59
4.79%
4.43
5.15
-13.98%
4.72
3.90
21.03%
Depreciation
24.80
21.37
16.05%
21.87
21.67
0.92%
21.57
21.89
-1.46%
21.02
21.58
-2.59%
PBT
57.53
64.20
-10.39%
48.76
55.92
-12.80%
27.88
42.46
-34.34%
36.95
27.79
32.96%
Tax
12.87
10.78
19.39%
12.38
16.77
-26.18%
5.12
12.13
-57.79%
10.78
9.60
12.29%
PAT
44.66
53.42
-16.40%
36.38
39.16
-7.10%
22.76
30.33
-24.96%
26.16
18.20
43.74%
PATM
7.12%
9.27%
6.05%
7.73%
4.57%
7.07%
5.52%
5.17%
EPS
6.45
7.72
-16.45%
5.26
5.66
-7.07%
3.29
4.38
-24.89%
3.78
2.63
43.73%

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
2,200.80
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
18.06%
9.10%
2.05%
1.74%
9.75%
6.38%
15.69%
8.90%
28.15%
9.07%
 
Cost Of Goods Sold
1,270.40
1,060.45
976.50
993.14
968.52
868.76
819.79
731.38
653.68
494.28
449.28
Gross Profit
930.40
803.65
732.06
681.02
676.98
630.49
589.53
486.78
464.95
378.61
351.01
GP Margin
42.28%
43.11%
42.85%
40.68%
41.14%
42.05%
41.83%
39.96%
41.56%
43.37%
43.86%
Total Expenditure
1,927.45
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
273.38
279.96
247.70
212.09
206.37
204.04
169.57
130.40
131.31
79.41
85.76
EBITDA Margin
12.42%
15.02%
14.50%
12.67%
12.54%
13.61%
12.03%
10.70%
11.74%
9.10%
10.72%
Other Income
6.44
17.04
4.68
7.63
13.23
18.65
14.03
23.69
3.78
7.28
3.83
Interest
19.42
20.11
16.43
20.64
31.03
32.77
36.52
40.59
42.87
34.33
23.56
Depreciation
89.26
86.51
73.53
66.99
61.82
51.98
48.10
41.91
36.76
26.36
18.44
PBT
171.12
190.39
162.42
132.09
126.74
137.95
98.97
71.59
55.46
26.01
47.60
Tax
41.15
49.28
35.05
69.26
42.02
36.59
29.06
17.21
20.41
4.00
14.03
Tax Rate
24.05%
25.88%
19.52%
33.89%
33.15%
26.52%
29.36%
24.04%
36.80%
15.38%
29.47%
PAT
129.96
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
PAT before Minority Interest
129.96
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
5.91%
7.57%
8.46%
8.07%
5.15%
6.76%
4.96%
4.46%
3.13%
2.52%
4.19%
PAT Growth
-7.90%
-2.37%
6.98%
59.47%
-16.42%
44.99%
28.56%
55.15%
59.25%
-34.42%
 
EPS
18.78
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
139.85
76.42
64.05
70.58
67.89
51.33
42.55
34.67
46.22
43.31
Cash Conversion Cycle
23.74
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

News Update:


  • Sudarshan Chemical Industries gets nod to raise Rs 200 crore via NCDs
    29th Mar 2022, 10:21 AM

    The board of directors, at its meeting held on March 28, 2022 has approved the same

    Read More
  • Sudarshan Chemical Industries to raise funds through NCDs
    24th Mar 2022, 11:14 AM

    A meeting of the Board of Directors of the Company is scheduled to be held on March 28, 2022, inter-alia, to consider and approve the same

    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.