Nifty
Sensex
:
:
17097.40
57966.88
-54.50 (-0.32%)
-247.71 (-0.43%)

Dyes & Pigments

Rating :
39/99

BSE: 506655 | NSE: SUDARSCHEM

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,877.43
  • 50.60
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,660.88
  • 1.20%
  • 3.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.82%
  • 3.36%
  • 40.27%
  • FII
  • DII
  • Others
  • 2.81%
  • 14.32%
  • 3.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.69
  • 5.99
  • 8.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.35
  • 6.14
  • 2.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.43
  • 8.94
  • -3.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.14
  • 28.05
  • 28.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.16
  • 5.09
  • 4.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.49
  • 14.70
  • 15.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
528.01
601.76
-12.26%
528.38
498.00
6.10%
554.15
473.89
16.94%
627.15
576.54
8.78%
Expenses
486.37
529.31
-8.11%
485.52
445.15
9.07%
512.73
411.91
24.48%
541.08
489.49
10.54%
EBITDA
41.64
72.45
-42.53%
42.87
52.86
-18.90%
41.42
61.99
-33.18%
86.08
87.05
-1.11%
EBIDTM
7.89%
12.04%
8.11%
10.61%
7.47%
13.08%
13.72%
15.10%
Other Income
0.99
3.00
-67.00%
1.42
1.03
37.86%
0.84
0.70
20.00%
1.71
2.75
-37.82%
Interest
11.02
4.81
129.11%
9.34
4.43
110.84%
6.06
4.72
28.39%
5.46
4.24
28.77%
Depreciation
30.91
21.87
41.34%
26.95
21.57
24.94%
25.80
21.02
22.74%
24.80
21.37
16.05%
PBT
0.70
48.76
-98.56%
8.00
27.88
-71.31%
10.40
36.95
-71.85%
57.53
64.20
-10.39%
Tax
0.12
12.38
-99.03%
3.46
5.12
-32.42%
3.32
10.78
-69.20%
12.87
10.78
19.39%
PAT
0.58
36.38
-98.41%
4.54
22.76
-80.05%
7.08
26.16
-72.94%
44.66
53.42
-16.40%
PATM
0.11%
6.05%
0.86%
4.57%
1.28%
5.52%
7.12%
9.27%
EPS
0.08
5.26
-98.48%
0.66
3.29
-79.94%
1.02
3.78
-73.02%
6.45
7.72
-16.45%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,237.69
2,200.81
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
Net Sales Growth
4.07%
18.06%
9.10%
2.05%
1.74%
9.75%
6.38%
15.69%
8.90%
28.15%
 
Cost Of Goods Sold
1,338.15
1,270.40
1,060.45
976.50
993.14
968.52
868.76
819.79
731.38
653.68
494.28
Gross Profit
899.54
930.40
803.65
732.06
681.02
676.98
630.49
589.53
486.78
464.95
378.61
GP Margin
40.20%
42.28%
43.11%
42.85%
40.68%
41.14%
42.05%
41.83%
39.96%
41.56%
43.37%
Total Expenditure
2,025.70
1,922.82
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
Power & Fuel Cost
-
146.12
96.28
78.48
78.75
86.02
76.86
80.75
71.71
69.63
64.08
% Of Sales
-
6.64%
5.16%
4.59%
4.70%
5.23%
5.13%
5.73%
5.89%
6.22%
7.34%
Employee Cost
-
183.97
155.66
145.99
129.52
121.94
104.45
98.85
89.12
75.40
71.20
% Of Sales
-
8.36%
8.35%
8.54%
7.74%
7.41%
6.97%
7.01%
7.32%
6.74%
8.16%
Manufacturing Exp.
-
151.71
123.56
110.53
106.29
96.94
99.35
100.44
83.68
88.74
84.61
% Of Sales
-
6.89%
6.63%
6.47%
6.35%
5.89%
6.63%
7.13%
6.87%
7.93%
9.69%
General & Admin Exp.
-
71.21
69.81
78.12
73.23
62.51
67.49
76.48
60.57
47.90
44.24
% Of Sales
-
3.24%
3.74%
4.57%
4.37%
3.80%
4.50%
5.43%
4.97%
4.28%
5.07%
Selling & Distn. Exp.
-
56.67
49.46
38.17
32.60
28.06
15.49
51.55
49.79
46.88
34.55
% Of Sales
-
2.57%
2.65%
2.23%
1.95%
1.71%
1.03%
3.66%
4.09%
4.19%
3.96%
Miscellaneous Exp.
-
42.73
28.92
33.06
48.54
75.15
62.81
11.90
1.50
5.09
34.55
% Of Sales
-
1.94%
1.55%
1.93%
2.90%
4.57%
4.19%
0.84%
0.12%
0.46%
0.06%
EBITDA
212.01
277.99
279.96
247.70
212.09
206.37
204.04
169.57
130.40
131.31
79.41
EBITDA Margin
9.47%
12.63%
15.02%
14.50%
12.67%
12.54%
13.61%
12.03%
10.70%
11.74%
9.10%
Other Income
4.96
5.00
17.04
4.68
7.63
13.23
18.65
14.03
23.69
3.78
7.28
Interest
31.88
22.61
20.11
16.43
20.64
31.03
32.77
36.52
40.59
42.87
34.33
Depreciation
108.46
89.26
86.51
73.53
66.99
61.82
51.98
48.10
41.91
36.76
26.36
PBT
76.63
171.12
190.39
162.42
132.09
126.74
137.95
98.97
71.59
55.46
26.01
Tax
19.77
41.16
49.28
35.05
69.26
42.02
36.59
29.06
17.21
20.41
4.00
Tax Rate
25.80%
24.05%
25.88%
19.52%
33.89%
33.15%
26.52%
29.36%
24.04%
36.80%
15.38%
PAT
56.86
129.97
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
PAT before Minority Interest
56.86
129.97
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
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
2.54%
5.91%
7.57%
8.46%
8.07%
5.15%
6.76%
4.96%
4.46%
3.13%
2.52%
PAT Growth
-59.01%
-7.89%
-2.37%
6.98%
59.47%
-16.42%
44.99%
28.56%
55.15%
59.25%
 
EPS
8.22
18.78
20.39
20.89
19.52
12.24
14.65
10.10
7.86
5.07
3.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
833.19
743.58
600.79
567.71
439.97
381.06
313.96
262.60
270.99
254.25
Share Capital
13.85
13.85
13.85
13.85
13.85
13.85
13.85
13.85
6.92
6.92
Total Reserves
817.06
728.47
586.94
553.87
426.12
367.21
300.11
248.75
264.07
247.33
Non-Current Liabilities
654.34
665.06
510.38
329.23
315.19
302.02
414.63
334.71
334.47
366.68
Secured Loans
368.58
308.14
225.00
99.83
166.69
116.37
152.94
116.14
121.45
167.27
Unsecured Loans
0.00
0.00
0.00
13.31
15.30
26.03
65.48
45.19
61.63
48.23
Long Term Provisions
216.41
292.38
237.24
160.04
86.62
125.39
155.71
133.46
113.79
123.17
Current Liabilities
1,232.64
916.41
789.72
719.97
644.51
678.92
504.33
536.37
431.44
377.29
Trade Payables
521.76
441.15
371.47
242.15
264.41
269.93
215.58
187.75
113.08
103.76
Other Current Liabilities
233.01
236.41
129.67
163.62
167.17
143.20
107.61
108.63
114.92
92.99
Short Term Borrowings
303.30
179.03
226.21
189.93
179.15
198.52
174.14
222.04
185.82
165.75
Short Term Provisions
174.57
59.83
62.37
124.27
33.77
67.27
7.00
17.96
17.62
14.80
Total Liabilities
2,720.17
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
Net Block
831.63
614.85
627.09
464.96
475.37
451.72
357.78
332.89
327.27
318.91
Gross Block
1,247.80
944.51
872.48
636.68
583.81
503.26
714.61
644.72
591.60
564.88
Accumulated Depreciation
416.17
329.65
245.40
171.72
108.44
51.53
356.83
311.83
264.34
245.96
Non Current Assets
1,345.98
1,236.39
981.91
666.88
583.25
618.03
549.35
488.17
465.42
481.48
Capital Work in Progress
284.67
278.35
47.98
23.96
5.57
8.03
15.43
7.97
6.71
22.67
Non Current Investment
1.67
1.28
0.89
0.01
0.49
0.48
0.30
0.30
0.29
0.29
Long Term Loans & Adv.
215.27
328.58
292.43
171.14
94.98
145.60
172.82
144.26
130.91
139.30
Other Non Current Assets
12.74
13.32
13.52
6.81
6.84
12.20
3.01
2.76
0.25
0.30
Current Assets
1,374.18
1,088.66
918.98
950.03
816.41
743.97
683.58
645.52
571.48
516.74
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
565.98
411.57
410.66
307.66
272.92
260.68
253.14
250.17
258.31
227.64
Sundry Debtors
500.66
484.69
364.06
346.14
333.30
342.92
352.94
317.15
258.33
210.13
Cash & Bank
35.29
23.84
15.62
8.14
14.19
15.26
24.99
23.36
15.30
44.37
Other Current Assets
272.25
37.77
23.53
126.78
196.01
125.11
52.51
54.85
39.53
34.61
Short Term Loans & Adv.
237.09
130.79
105.10
161.30
95.38
93.76
43.03
41.96
30.24
9.79
Net Current Assets
141.55
172.25
129.26
230.07
171.91
65.05
179.24
109.14
140.03
139.45
Total Assets
2,720.16
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
178.14
165.17
262.60
71.02
147.56
163.30
163.88
112.24
48.32
25.45
PBT
171.12
190.39
163.26
128.47
115.28
126.12
98.97
71.59
55.46
26.01
Adjustment
105.34
104.30
111.44
68.45
93.17
75.94
91.14
80.81
73.22
55.06
Changes in Working Capital
-60.27
-90.72
50.05
-103.01
-72.09
-14.78
-6.04
-25.93
-68.56
-49.27
Cash after chg. in Working capital
216.20
203.97
324.75
93.91
136.36
187.28
184.07
126.47
60.11
31.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.05
-38.80
-61.60
-31.65
-27.81
-31.68
-20.20
-14.23
-11.80
-6.34
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
-0.55
8.77
39.01
7.71
0.00
0.00
0.00
0.00
Cash From Investing Activity
-306.56
-265.84
-219.81
-26.54
-87.32
-135.18
-83.22
-61.45
-28.05
-119.85
Net Fixed Assets
-302.13
-298.02
-244.45
-81.08
-103.07
210.73
-69.62
-37.34
-8.23
-121.07
Net Investments
-0.39
-11.12
-1.53
17.55
-4.79
-6.58
1.00
-20.01
-4.10
0.00
Others
-4.04
43.30
26.17
36.99
20.54
-339.33
-14.60
-4.10
-15.72
1.22
Cash from Financing Activity
137.75
108.47
-39.37
-47.64
-62.47
-38.32
-80.76
-42.58
-47.57
101.14
Net Cash Inflow / Outflow
9.34
7.80
3.42
-3.15
-2.24
-10.20
-0.11
8.22
-27.31
6.74
Opening Cash & Equivalents
15.98
8.18
4.76
7.92
10.16
20.35
21.56
13.35
40.65
33.91
Closing Cash & Equivalent
25.32
15.98
8.18
4.76
7.92
10.16
21.46
21.56
13.35
40.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
120.03
107.23
86.79
82.01
63.56
55.05
45.35
37.93
31.94
29.53
ROA
5.15%
6.68%
8.22%
8.96%
6.14%
7.81%
5.91%
5.01%
3.44%
2.41%
ROE
16.52%
21.01%
24.74%
26.81%
20.64%
29.17%
24.25%
22.48%
16.47%
11.06%
ROCE
12.87%
17.13%
19.27%
24.92%
18.73%
21.93%
18.84%
16.54%
15.10%
10.73%
Fixed Asset Turnover
2.01
2.05
2.26
2.74
3.08
2.65
2.23
2.12
2.08
1.86
Receivable days
81.71
83.09
75.86
74.07
73.71
78.57
80.65
79.95
71.05
78.32
Inventory Days
81.06
80.50
76.73
63.29
58.16
58.02
60.58
70.65
73.70
82.21
Payable days
138.33
139.85
76.42
64.05
70.58
67.89
51.33
42.55
34.67
46.22
Cash Conversion Cycle
24.44
23.74
76.17
73.31
61.29
68.70
89.89
108.05
110.09
114.31
Total Debt/Equity
0.99
0.83
0.83
0.65
0.98
1.14
1.37
1.65
1.99
2.14
Interest Cover
8.57
10.47
11.93
10.90
5.08
5.21
3.71
2.76
2.29
1.76

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.