Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Dyes & Pigments

Rating :
56/99

BSE: 506655 | NSE: SUDARSCHEM

772.10
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  772.10
  •  772.10
  •  772.10
  •  735.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  46769
  •  361.10
  •  781.80
  •  390.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,347.81
  • 14.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,732.83
  • 0.60%
  • 4.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.22%
  • 3.33%
  • 37.99%
  • FII
  • DII
  • Others
  • 4.5%
  • 15.71%
  • 5.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.48
  • 6.57
  • 7.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.97
  • 0.11
  • -5.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.48
  • -19.82
  • -31.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.91
  • 26.24
  • 27.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.30
  • 4.43
  • 4.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.92
  • 15.20
  • 15.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
764.24
691.18
10.57%
565.75
528.01
7.15%
600.68
528.38
13.68%
608.11
554.15
9.74%
Expenses
645.16
606.46
6.38%
503.87
486.37
3.60%
535.10
485.52
10.21%
538.24
512.73
4.98%
EBITDA
119.08
84.72
40.56%
61.88
41.64
48.61%
65.58
42.87
52.97%
69.87
41.42
68.69%
EBIDTM
15.58%
12.26%
10.94%
7.89%
10.92%
8.11%
11.49%
7.47%
Other Income
2.99
1.54
94.16%
4.28
0.99
332.32%
5.69
1.42
300.70%
4.14
0.84
392.86%
Interest
8.38
15.05
-44.32%
8.58
11.02
-22.14%
9.63
9.34
3.10%
10.30
6.06
69.97%
Depreciation
35.67
30.56
16.72%
35.48
30.91
14.78%
35.42
26.95
31.43%
34.60
25.80
34.11%
PBT
78.02
40.64
91.98%
22.09
0.70
3,055.71%
26.22
8.00
227.75%
344.21
10.40
3,209.71%
Tax
19.99
8.07
147.71%
7.49
0.12
6,141.67%
8.36
3.46
141.62%
77.25
3.32
2,226.81%
PAT
58.03
32.57
78.17%
14.59
0.58
2,415.52%
17.86
4.54
293.39%
266.96
7.08
3,670.62%
PATM
7.59%
4.71%
2.58%
0.11%
2.97%
0.86%
43.90%
1.28%
EPS
8.38
4.70
78.30%
2.11
0.08
2,537.50%
2.58
0.66
290.91%
38.56
1.02
3,680.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,538.78
2,301.73
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
Net Sales Growth
10.30%
4.59%
18.06%
9.10%
2.05%
1.74%
9.75%
6.38%
15.69%
8.90%
 
Cost Of Goods Sold
1,415.40
1,368.28
1,270.40
1,060.45
976.50
993.14
968.52
868.76
819.79
731.38
653.68
Gross Profit
1,123.38
933.45
930.40
803.65
732.06
681.02
676.98
630.49
589.53
486.78
464.95
GP Margin
44.25%
40.55%
42.28%
43.11%
42.85%
40.68%
41.14%
42.05%
41.83%
39.96%
41.56%
Total Expenditure
2,222.37
2,088.52
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
Power & Fuel Cost
-
167.66
146.12
96.28
78.48
78.75
86.02
76.86
80.75
71.71
69.63
% Of Sales
-
7.28%
6.64%
5.16%
4.59%
4.70%
5.23%
5.13%
5.73%
5.89%
6.22%
Employee Cost
-
183.95
183.97
155.66
145.99
129.52
121.94
104.45
98.85
89.12
75.40
% Of Sales
-
7.99%
8.36%
8.35%
8.54%
7.74%
7.41%
6.97%
7.01%
7.32%
6.74%
Manufacturing Exp.
-
154.65
151.71
123.56
110.53
106.29
96.94
99.35
100.44
83.68
88.74
% Of Sales
-
6.72%
6.89%
6.63%
6.47%
6.35%
5.89%
6.63%
7.13%
6.87%
7.93%
General & Admin Exp.
-
81.81
72.44
69.81
78.12
73.23
62.51
67.49
76.48
60.57
47.90
% Of Sales
-
3.55%
3.29%
3.74%
4.57%
4.37%
3.80%
4.50%
5.43%
4.97%
4.28%
Selling & Distn. Exp.
-
69.44
56.44
49.46
38.17
32.60
28.06
15.49
51.55
49.79
46.88
% Of Sales
-
3.02%
2.56%
2.65%
2.23%
1.95%
1.71%
1.03%
3.66%
4.09%
4.19%
Miscellaneous Exp.
-
62.74
41.73
28.92
33.06
48.54
75.15
62.81
11.90
1.50
46.88
% Of Sales
-
2.73%
1.90%
1.55%
1.93%
2.90%
4.57%
4.19%
0.84%
0.12%
0.46%
EBITDA
316.41
213.21
277.99
279.96
247.70
212.09
206.37
204.04
169.57
130.40
131.31
EBITDA Margin
12.46%
9.26%
12.63%
15.02%
14.50%
12.67%
12.54%
13.61%
12.03%
10.70%
11.74%
Other Income
17.10
4.79
5.00
17.04
4.68
7.63
13.23
18.65
14.03
23.69
3.78
Interest
36.89
44.03
22.61
20.11
16.43
20.64
31.03
32.77
36.52
40.59
42.87
Depreciation
141.17
114.23
89.26
86.51
73.53
66.99
61.82
51.98
48.10
41.91
36.76
PBT
470.54
59.74
171.12
190.39
162.42
132.09
126.74
137.95
98.97
71.59
55.46
Tax
113.09
14.97
41.16
49.28
35.05
69.26
42.02
36.59
29.06
17.21
20.41
Tax Rate
24.03%
25.06%
24.05%
25.88%
19.52%
33.89%
33.15%
26.52%
29.36%
24.04%
36.80%
PAT
357.44
44.77
129.97
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
PAT before Minority Interest
357.44
44.77
129.97
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
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
14.08%
1.95%
5.91%
7.57%
8.46%
8.07%
5.15%
6.76%
4.96%
4.46%
3.13%
PAT Growth
698.39%
-65.55%
-7.89%
-2.37%
6.98%
59.47%
-16.42%
44.99%
28.56%
55.15%
 
EPS
51.65
6.47
18.78
20.39
20.89
19.52
12.24
14.65
10.10
7.86
5.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
828.22
833.19
743.58
600.79
567.71
439.97
381.06
313.96
262.60
270.99
Share Capital
13.85
13.85
13.85
13.85
13.85
13.85
13.85
13.85
13.85
6.92
Total Reserves
811.01
817.06
728.47
586.94
553.87
426.12
367.21
300.11
248.75
264.07
Non-Current Liabilities
746.73
654.34
665.06
510.38
329.23
315.19
302.02
414.63
334.71
334.47
Secured Loans
350.33
368.58
308.14
225.00
99.83
166.69
116.37
152.94
116.14
121.45
Unsecured Loans
98.88
0.00
0.00
0.00
13.31
15.30
26.03
65.48
45.19
61.63
Long Term Provisions
213.78
216.41
292.38
237.24
160.04
86.62
125.39
155.71
133.46
113.79
Current Liabilities
1,159.54
1,232.64
916.41
789.72
719.97
644.51
678.92
504.33
536.37
431.44
Trade Payables
508.73
521.76
441.15
371.47
242.15
264.41
269.93
215.58
187.75
113.08
Other Current Liabilities
287.34
233.01
236.41
129.67
163.62
167.17
143.20
107.61
108.63
114.92
Short Term Borrowings
192.49
303.30
179.03
226.21
189.93
179.15
198.52
174.14
222.04
185.82
Short Term Provisions
170.99
174.57
59.83
62.37
124.27
33.77
67.27
7.00
17.96
17.62
Total Liabilities
2,734.49
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
Net Block
1,126.15
831.63
614.85
627.09
464.96
475.37
451.72
357.78
332.89
327.27
Gross Block
1,649.93
1,247.80
944.51
872.48
636.68
583.81
503.26
714.61
644.72
591.60
Accumulated Depreciation
523.78
416.17
329.65
245.40
171.72
108.44
51.53
356.83
311.83
264.34
Non Current Assets
1,403.38
1,345.98
1,236.39
981.91
666.88
583.25
618.03
549.35
488.17
465.42
Capital Work in Progress
44.49
284.67
278.35
47.98
23.96
5.57
8.03
15.43
7.97
6.71
Non Current Investment
2.05
1.67
1.28
0.89
0.01
0.49
0.48
0.30
0.30
0.29
Long Term Loans & Adv.
222.51
220.21
328.58
292.43
171.14
94.98
145.60
172.82
144.26
130.91
Other Non Current Assets
8.18
7.81
13.32
13.52
6.81
6.84
12.20
3.01
2.76
0.25
Current Assets
1,302.66
1,374.18
1,088.66
918.98
950.03
816.41
743.97
683.58
645.52
571.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
494.08
565.98
411.57
410.66
307.66
272.92
260.68
253.14
250.17
258.31
Sundry Debtors
486.15
500.66
484.69
364.06
346.14
333.30
342.92
352.94
317.15
258.33
Cash & Bank
29.41
35.29
23.84
15.62
8.14
14.19
15.26
24.99
23.36
15.30
Other Current Assets
293.03
35.76
37.77
23.53
288.08
196.01
125.11
52.51
54.85
39.53
Short Term Loans & Adv.
262.08
236.49
130.79
105.10
161.30
95.38
93.76
43.03
41.96
30.24
Net Current Assets
143.12
141.55
172.25
129.26
230.07
171.91
65.05
179.24
109.14
140.03
Total Assets
2,706.04
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
287.05
179.57
165.17
262.60
71.02
147.56
163.30
163.88
112.24
48.32
PBT
59.74
171.12
190.39
163.26
128.47
115.28
126.12
98.97
71.59
55.46
Adjustment
158.05
104.10
104.30
111.44
68.45
93.17
75.94
91.14
80.81
73.22
Changes in Working Capital
80.44
-57.59
-90.72
50.05
-103.01
-72.09
-14.78
-6.04
-25.93
-68.56
Cash after chg. in Working capital
298.22
217.63
203.97
324.75
93.91
136.36
187.28
184.07
126.47
60.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.18
-38.05
-38.80
-61.60
-31.65
-27.81
-31.68
-20.20
-14.23
-11.80
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
0.00
-0.55
8.77
39.01
7.71
0.00
0.00
0.00
Cash From Investing Activity
-189.27
-307.99
-265.84
-219.81
-26.54
-87.32
-135.18
-83.22
-61.45
-28.05
Net Fixed Assets
-154.74
-302.13
-298.02
-244.45
-81.08
-103.07
210.73
-69.62
-37.34
-8.23
Net Investments
-0.39
-0.39
-11.12
-1.53
17.55
-4.79
-6.58
1.00
-20.01
-4.10
Others
-34.14
-5.47
43.30
26.17
36.99
20.54
-339.33
-14.60
-4.10
-15.72
Cash from Financing Activity
-102.70
137.75
108.47
-39.37
-47.64
-62.47
-38.32
-80.76
-42.58
-47.57
Net Cash Inflow / Outflow
-4.92
9.34
7.80
3.42
-3.15
-2.24
-10.20
-0.11
8.22
-27.31
Opening Cash & Equivalents
25.32
15.98
8.18
4.76
7.92
10.16
20.35
21.56
13.35
40.65
Closing Cash & Equivalent
20.39
25.32
15.98
8.18
4.76
7.92
10.16
21.46
21.56
13.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
119.16
120.03
107.23
86.79
82.01
63.56
55.05
45.35
37.93
31.94
ROA
1.64%
5.15%
6.68%
8.22%
8.96%
6.14%
7.81%
5.91%
5.01%
3.44%
ROE
5.41%
16.52%
21.01%
24.74%
26.81%
20.64%
29.17%
24.25%
22.48%
16.47%
ROCE
6.29%
12.87%
17.13%
19.27%
24.92%
18.73%
21.93%
18.84%
16.54%
15.10%
Fixed Asset Turnover
1.59
2.01
2.05
2.26
2.74
3.08
2.65
2.23
2.12
2.08
Receivable days
78.24
81.71
83.09
75.86
74.07
73.71
78.57
80.65
79.95
71.05
Inventory Days
84.05
81.06
80.50
76.73
63.29
58.16
58.02
60.58
70.65
73.70
Payable days
137.45
138.33
139.85
76.42
64.05
70.58
67.89
51.33
42.55
34.67
Cash Conversion Cycle
24.85
24.44
23.74
76.17
73.31
61.29
68.70
89.89
108.05
110.09
Total Debt/Equity
0.99
0.99
0.83
0.83
0.65
0.98
1.14
1.37
1.65
1.99
Interest Cover
2.36
8.57
10.47
11.93
10.90
5.08
5.21
3.71
2.76
2.29

News Update:


  • Sudarshan Chemical Industries launches new product
    24th Apr 2024, 12:11 PM

    The product is available globally including Indian Subcontinent, Southeast Asia, Middle East and Latin America

    Read More
  • Sudarshan Chemical gets in-principle nod to sell entire investments in two subsidiaries
    6th Mar 2024, 17:13 PM

    The board of directors at its meeting held on March 06, 2024 approved 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.