Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Dyes & Pigments

Rating :
69/99

BSE: 506655 | NSE: SUDARSCHEM

410.70
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  416.15
  •  421.50
  •  407.00
  •  412.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  187052
  •  771.96
  •  505.85
  •  290.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,855.62
  • 19.76
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,214.58
  • 1.45%
  • 4.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.66%
  • 3.25%
  • 40.03%
  • FII
  • DII
  • Others
  • 8.2%
  • 2.54%
  • 3.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.99
  • 6.57
  • 3.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.46
  • 10.10
  • 0.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.62
  • 19.96
  • 10.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.50
  • 25.20
  • 25.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.16
  • 5.50
  • 5.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.66
  • 12.76
  • 13.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
449.12
404.36
11.07%
423.52
391.24
8.25%
400.27
362.79
10.33%
396.43
360.16
10.07%
Expenses
395.12
335.76
17.68%
360.59
351.49
2.59%
337.23
316.36
6.60%
334.34
302.36
10.58%
EBITDA
54.00
68.60
-21.28%
62.93
39.75
58.31%
63.04
46.44
35.75%
62.09
57.80
7.42%
EBIDTM
12.02%
16.97%
14.86%
10.16%
15.75%
12.80%
15.66%
16.05%
Other Income
0.99
1.00
-1.00%
1.39
0.71
95.77%
1.07
1.63
-34.36%
3.39
4.58
-25.98%
Interest
3.03
4.46
-32.06%
3.78
4.53
-16.56%
3.31
2.57
28.79%
3.27
4.07
-19.66%
Depreciation
21.61
16.66
29.71%
17.79
16.73
6.34%
16.89
15.86
6.49%
16.87
15.83
6.57%
PBT
30.35
48.41
-37.31%
40.59
19.16
111.85%
43.90
34.60
26.88%
64.66
109.89
-41.16%
Tax
3.04
20.67
-85.29%
12.28
2.68
358.21%
0.57
10.87
-94.76%
19.26
34.74
-44.56%
PAT
27.31
27.74
-1.55%
28.31
16.47
71.89%
43.33
23.74
82.52%
45.40
75.15
-39.59%
PATM
6.08%
6.86%
6.68%
4.21%
10.83%
6.54%
11.45%
20.87%
EPS
3.95
4.01
-1.50%
4.09
2.38
71.85%
6.26
3.43
82.51%
6.56
10.86
-39.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,669.34
1,674.16
1,645.50
1,499.25
1,409.33
1,218.15
1,118.63
872.89
800.29
724.15
590.41
Net Sales Growth
9.93%
1.74%
9.75%
6.38%
15.69%
8.90%
28.15%
9.07%
10.51%
22.65%
 
Cost Of Goods Sold
952.86
993.14
968.52
868.76
819.79
731.38
653.68
494.28
449.28
395.21
310.34
Gross Profit
716.48
681.02
676.98
630.49
589.53
486.78
464.95
378.61
351.01
328.94
280.07
GP Margin
42.92%
40.68%
41.14%
42.05%
41.83%
39.96%
41.56%
43.37%
43.86%
45.42%
47.44%
Total Expenditure
1,427.28
1,463.15
1,439.13
1,295.21
1,239.76
1,087.75
987.32
793.48
714.53
637.49
512.35
Power & Fuel Cost
-
78.41
86.02
76.86
80.75
71.71
69.63
64.08
61.14
52.87
38.96
% Of Sales
-
4.68%
5.23%
5.13%
5.73%
5.89%
6.22%
7.34%
7.64%
7.30%
6.60%
Employee Cost
-
129.52
121.94
104.45
98.85
89.12
75.40
71.20
58.16
58.84
44.36
% Of Sales
-
7.74%
7.41%
6.97%
7.01%
7.32%
6.74%
8.16%
7.27%
8.13%
7.51%
Manufacturing Exp.
-
94.92
96.94
99.35
100.44
83.68
88.74
84.61
74.84
64.29
55.42
% Of Sales
-
5.67%
5.89%
6.63%
7.13%
6.87%
7.93%
9.69%
9.35%
8.88%
9.39%
General & Admin Exp.
-
64.25
62.51
67.49
76.48
60.57
47.90
44.24
38.14
33.18
23.88
% Of Sales
-
3.84%
3.80%
4.50%
5.43%
4.97%
4.28%
5.07%
4.77%
4.58%
4.04%
Selling & Distn. Exp.
-
29.38
28.06
15.49
51.55
49.79
46.88
34.55
32.97
32.91
34.78
% Of Sales
-
1.75%
1.71%
1.03%
3.66%
4.09%
4.19%
3.96%
4.12%
4.54%
5.89%
Miscellaneous Exp.
-
73.53
75.15
62.81
11.90
1.50
5.09
0.52
0.01
0.20
34.78
% Of Sales
-
4.39%
4.57%
4.19%
0.84%
0.12%
0.46%
0.06%
0.00%
0.03%
0.78%
EBITDA
242.06
211.01
206.37
204.04
169.57
130.40
131.31
79.41
85.76
86.66
78.06
EBITDA Margin
14.50%
12.60%
12.54%
13.61%
12.03%
10.70%
11.74%
9.10%
10.72%
11.97%
13.22%
Other Income
6.84
8.48
13.23
18.65
14.03
23.69
3.78
7.28
3.83
3.32
8.63
Interest
13.39
20.41
31.03
32.77
36.52
40.59
42.87
34.33
23.56
13.30
11.19
Depreciation
73.16
66.99
61.82
51.98
48.10
41.91
36.76
26.36
18.44
14.39
14.46
PBT
179.50
132.09
126.74
137.95
98.97
71.59
55.46
26.01
47.60
62.28
61.03
Tax
35.15
69.26
42.02
36.59
29.06
17.21
20.41
4.00
14.03
23.38
19.88
Tax Rate
19.58%
33.89%
33.15%
26.52%
29.36%
24.04%
36.80%
15.38%
29.47%
32.66%
32.57%
PAT
144.35
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
48.22
41.15
PAT before Minority Interest
144.35
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
48.22
41.15
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
8.65%
8.07%
5.15%
6.76%
4.96%
4.46%
3.13%
2.52%
4.19%
6.66%
6.97%
PAT Growth
0.87%
59.47%
-16.42%
44.99%
28.56%
55.15%
59.25%
-34.42%
-30.40%
17.18%
 
EPS
20.86
19.52
12.24
14.65
10.10
7.86
5.07
3.18
4.85
6.97
5.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
567.71
439.97
381.06
313.96
262.60
270.99
254.25
243.61
222.72
134.72
Share Capital
13.85
13.85
13.85
13.85
13.85
6.92
6.92
6.92
6.92
6.92
Total Reserves
553.87
426.12
367.21
300.11
248.75
264.07
247.33
236.69
215.80
127.80
Non-Current Liabilities
329.23
315.19
302.02
414.63
334.71
334.47
366.68
264.98
227.60
121.37
Secured Loans
99.83
166.69
116.37
152.94
116.14
121.45
167.27
116.66
70.72
74.62
Unsecured Loans
13.31
15.30
26.03
65.48
45.19
61.63
48.23
6.70
34.37
40.88
Long Term Provisions
160.04
86.62
125.39
155.71
133.46
113.79
123.17
117.62
107.60
0.00
Current Liabilities
719.97
644.51
678.92
504.33
536.37
431.44
377.29
322.28
217.56
191.97
Trade Payables
242.15
264.41
269.93
215.58
187.75
113.08
103.76
107.41
71.13
52.97
Other Current Liabilities
163.62
167.17
143.20
107.61
108.63
114.92
92.99
85.75
47.95
35.98
Short Term Borrowings
189.93
179.15
198.52
174.14
222.04
185.82
165.75
114.92
85.01
0.00
Short Term Provisions
124.27
33.77
67.27
7.00
17.96
17.62
14.80
14.20
13.48
103.02
Total Liabilities
1,616.91
1,399.67
1,362.00
1,232.92
1,133.68
1,036.90
998.22
830.87
667.88
448.06
Net Block
464.96
475.37
451.72
357.78
332.89
327.27
318.91
228.55
145.35
98.54
Gross Block
636.68
583.81
503.26
714.61
644.72
591.60
564.88
448.91
348.04
287.81
Accumulated Depreciation
171.72
108.44
51.53
356.83
311.83
264.34
245.96
220.36
202.69
189.28
Non Current Assets
666.88
583.25
618.03
549.35
488.17
465.42
481.48
372.30
294.47
110.04
Capital Work in Progress
23.96
5.57
8.03
15.43
7.97
6.71
22.67
16.88
31.30
11.24
Non Current Investment
0.01
0.49
0.48
0.30
0.30
0.29
0.29
0.28
0.28
0.26
Long Term Loans & Adv.
171.14
94.98
145.60
172.82
144.26
130.91
139.30
126.04
116.99
0.00
Other Non Current Assets
6.81
6.84
12.20
3.01
2.76
0.25
0.30
0.55
0.55
0.00
Current Assets
950.03
816.41
743.97
683.58
645.52
571.48
516.74
458.56
373.41
338.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.01
Inventories
307.66
272.92
260.68
253.14
250.17
258.31
227.64
196.31
167.85
85.51
Sundry Debtors
346.14
333.30
342.92
352.94
317.15
258.33
210.13
193.79
170.13
136.82
Cash & Bank
8.14
14.19
15.26
24.99
23.36
15.30
44.37
37.23
14.24
10.29
Other Current Assets
288.08
100.63
31.35
9.48
54.85
39.53
34.61
31.24
21.18
103.38
Short Term Loans & Adv.
161.30
95.38
93.76
43.03
41.96
30.24
9.79
12.58
8.92
99.90
Net Current Assets
230.07
171.91
65.05
179.24
109.14
140.03
139.45
136.28
155.85
146.05
Total Assets
1,616.91
1,399.66
1,362.00
1,232.93
1,133.69
1,036.90
998.22
830.86
667.88
448.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
70.82
147.56
163.30
163.88
112.24
48.32
25.45
51.53
2.00
24.75
PBT
208.70
115.28
126.12
98.97
71.59
55.46
26.01
47.60
71.60
61.03
Adjustment
-10.53
93.17
75.94
91.14
80.81
73.22
55.06
16.80
16.13
23.81
Changes in Working Capital
-101.35
-72.09
-14.78
-6.04
-25.93
-68.56
-49.27
-2.86
-68.58
-38.83
Cash after chg. in Working capital
96.82
136.36
187.28
184.07
126.47
60.11
31.79
61.53
19.15
46.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.18
-27.81
-31.68
-20.20
-14.23
-11.80
-6.34
-10.00
-17.15
-21.26
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
5.19
39.01
7.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-26.34
-87.32
-135.18
-83.22
-61.45
-28.05
-119.85
-87.23
-70.00
-30.40
Net Fixed Assets
-81.08
-103.07
210.73
-69.62
-37.34
-8.23
-121.07
-86.15
-78.68
-19.58
Net Investments
17.55
-4.79
-6.58
1.00
-20.01
-4.10
0.00
-3.32
-1.36
-9.83
Others
37.19
20.54
-339.33
-14.60
-4.10
-15.72
1.22
2.24
10.04
-0.99
Cash from Financing Activity
-47.64
-62.47
-38.32
-80.76
-42.58
-47.57
101.14
58.68
71.96
6.81
Net Cash Inflow / Outflow
-3.15
-2.24
-10.20
-0.11
8.22
-27.31
6.74
22.98
3.95
1.15
Opening Cash & Equivalents
7.92
10.16
20.35
21.56
13.35
40.65
33.91
14.24
10.29
9.14
Closing Cash & Equivalent
4.76
7.92
10.16
21.46
21.56
13.35
40.65
37.23
14.24
10.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
82.01
63.56
55.05
45.35
37.93
31.94
29.53
27.99
24.97
19.46
ROA
8.96%
6.14%
7.81%
5.91%
5.01%
3.44%
2.41%
4.48%
8.64%
10.44%
ROE
26.81%
20.64%
29.17%
24.25%
22.48%
16.47%
11.06%
18.31%
31.35%
34.86%
ROCE
24.90%
18.73%
21.93%
18.84%
16.54%
15.10%
10.73%
16.56%
27.13%
32.47%
Fixed Asset Turnover
2.74
3.08
2.65
2.23
2.12
2.08
1.86
2.15
2.44
2.23
Receivable days
74.07
73.71
78.57
80.65
79.95
71.05
78.32
77.63
72.32
62.08
Inventory Days
63.29
58.16
58.02
60.58
70.65
73.70
82.21
77.68
59.69
45.88
Payable days
64.98
70.58
67.89
51.33
42.55
34.67
46.22
43.31
32.74
27.56
Cash Conversion Cycle
72.38
61.29
68.70
89.89
108.05
110.09
114.31
112.01
99.26
80.40
Total Debt/Equity
0.65
0.98
1.14
1.37
1.65
1.99
2.14
1.50
1.17
0.86
Interest Cover
11.01
5.08
5.21
3.71
2.76
2.29
1.76
3.02
6.38
6.45

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.