Nifty
Sensex
:
:
15783.20
52551.24
-86.05 (-0.54%)
-221.81 (-0.42%)

Dyes & Pigments

Rating :
57/99

BSE: 506655 | NSE: SUDARSCHEM

693.25
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  684.40
  •  698.80
  •  680.00
  •  679.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  170843
  •  1181.39
  •  755.00
  •  363.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,795.72
  • 33.99
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,278.66
  • 0.91%
  • 6.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.03%
  • 5.02%
  • 34.42%
  • FII
  • DII
  • Others
  • 9.37%
  • 8.72%
  • 2.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 3.93
  • 1.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 7.87
  • 3.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.60
  • 15.63
  • 19.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.23
  • 28.18
  • 26.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.64
  • 6.02
  • 5.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.81
  • 14.45
  • 14.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
576.54
449.12
28.37%
506.38
423.52
19.56%
428.91
424.86
0.95%
352.29
410.69
-14.22%
Expenses
489.07
395.12
23.78%
426.74
360.59
18.34%
361.22
358.56
0.74%
299.33
347.61
-13.89%
EBITDA
87.46
54.00
61.96%
79.64
62.93
26.55%
67.69
66.29
2.11%
52.96
63.09
-16.06%
EBIDTM
15.17%
12.02%
15.73%
14.86%
15.78%
15.60%
15.03%
15.36%
Other Income
2.34
0.99
136.36%
2.55
1.39
83.45%
1.82
1.46
24.66%
0.31
0.84
-63.10%
Interest
4.24
3.03
39.93%
4.59
3.78
21.43%
5.15
3.70
39.19%
3.90
3.72
4.84%
Depreciation
21.37
21.61
-1.11%
21.67
17.79
21.81%
21.89
17.07
28.24%
21.58
17.03
26.72%
PBT
64.20
30.35
111.53%
55.92
40.59
37.77%
42.46
46.97
-9.60%
27.79
62.51
-55.54%
Tax
10.78
3.04
254.61%
16.77
12.28
36.56%
12.13
0.76
1,496.05%
9.60
19.26
-50.16%
PAT
53.42
27.31
95.61%
39.16
28.31
38.33%
30.33
46.21
-34.36%
18.20
43.25
-57.92%
PATM
9.27%
6.08%
7.73%
6.68%
7.07%
10.88%
5.17%
10.53%
EPS
7.72
3.94
95.94%
5.66
4.09
38.39%
4.38
6.68
-34.43%
2.63
6.17
-57.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,864.12
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
724.15
Net Sales Growth
9.13%
2.05%
1.74%
9.75%
6.38%
15.69%
8.90%
28.15%
9.07%
10.51%
 
Cost Of Goods Sold
1,060.47
976.50
993.14
968.52
868.76
819.79
731.38
653.68
494.28
449.28
395.21
Gross Profit
803.65
732.06
681.02
676.98
630.49
589.53
486.78
464.95
378.61
351.01
328.94
GP Margin
43.11%
42.85%
40.68%
41.14%
42.05%
41.83%
39.96%
41.56%
43.37%
43.86%
45.42%
Total Expenditure
1,576.36
1,460.85
1,462.07
1,439.13
1,295.21
1,239.76
1,087.75
987.32
793.48
714.53
637.49
Power & Fuel Cost
-
78.48
78.75
86.02
76.86
80.75
71.71
69.63
64.08
61.14
52.87
% Of Sales
-
4.59%
4.70%
5.23%
5.13%
5.73%
5.89%
6.22%
7.34%
7.64%
7.30%
Employee Cost
-
145.99
129.52
121.94
104.45
98.85
89.12
75.40
71.20
58.16
58.84
% Of Sales
-
8.54%
7.74%
7.41%
6.97%
7.01%
7.32%
6.74%
8.16%
7.27%
8.13%
Manufacturing Exp.
-
110.53
106.29
96.94
99.35
100.44
83.68
88.74
84.61
74.84
64.29
% Of Sales
-
6.47%
6.35%
5.89%
6.63%
7.13%
6.87%
7.93%
9.69%
9.35%
8.88%
General & Admin Exp.
-
78.12
73.23
62.51
67.49
76.48
60.57
47.90
44.24
38.14
33.18
% Of Sales
-
4.57%
4.37%
3.80%
4.50%
5.43%
4.97%
4.28%
5.07%
4.77%
4.58%
Selling & Distn. Exp.
-
32.21
32.60
28.06
15.49
51.55
49.79
46.88
34.55
32.97
32.91
% Of Sales
-
1.89%
1.95%
1.71%
1.03%
3.66%
4.09%
4.19%
3.96%
4.12%
4.54%
Miscellaneous Exp.
-
39.02
48.54
75.15
62.81
11.90
1.50
5.09
0.52
0.01
32.91
% Of Sales
-
2.28%
2.90%
4.57%
4.19%
0.84%
0.12%
0.46%
0.06%
0.00%
0.03%
EBITDA
287.75
247.70
212.09
206.37
204.04
169.57
130.40
131.31
79.41
85.76
86.66
EBITDA Margin
15.44%
14.50%
12.67%
12.54%
13.61%
12.03%
10.70%
11.74%
9.10%
10.72%
11.97%
Other Income
7.02
4.68
7.63
13.23
18.65
14.03
23.69
3.78
7.28
3.83
3.32
Interest
17.88
16.43
20.64
31.03
32.77
36.52
40.59
42.87
34.33
23.56
13.30
Depreciation
86.51
73.53
66.99
61.82
51.98
48.10
41.91
36.76
26.36
18.44
14.39
PBT
190.37
162.42
132.09
126.74
137.95
98.97
71.59
55.46
26.01
47.60
62.28
Tax
49.28
35.05
69.26
42.02
36.59
29.06
17.21
20.41
4.00
14.03
23.38
Tax Rate
25.89%
19.52%
33.89%
33.15%
26.52%
29.36%
24.04%
36.80%
15.38%
29.47%
32.66%
PAT
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
48.22
PAT before Minority Interest
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
33.56
48.22
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
7.57%
8.46%
8.07%
5.15%
6.76%
4.96%
4.46%
3.13%
2.52%
4.19%
6.66%
PAT Growth
-2.74%
6.98%
59.47%
-16.42%
44.99%
28.56%
55.15%
59.25%
-34.42%
-30.40%
 
EPS
20.39
20.89
19.52
12.24
14.65
10.10
7.86
5.07
3.18
4.85
6.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
600.79
567.71
439.97
381.06
313.96
262.60
270.99
254.25
243.61
222.72
Share Capital
13.85
13.85
13.85
13.85
13.85
13.85
6.92
6.92
6.92
6.92
Total Reserves
586.94
553.87
426.12
367.21
300.11
248.75
264.07
247.33
236.69
215.80
Non-Current Liabilities
510.38
329.23
315.19
302.02
414.63
334.71
334.47
366.68
264.98
227.60
Secured Loans
225.00
99.83
166.69
116.37
152.94
116.14
121.45
167.27
116.66
70.72
Unsecured Loans
0.00
13.31
15.30
26.03
65.48
45.19
61.63
48.23
6.70
34.37
Long Term Provisions
237.24
160.04
86.62
125.39
155.71
133.46
113.79
123.17
117.62
107.60
Current Liabilities
789.72
719.97
644.51
678.92
504.33
536.37
431.44
377.29
322.28
217.56
Trade Payables
371.70
242.15
264.41
269.93
215.58
187.75
113.08
103.76
107.41
71.13
Other Current Liabilities
129.44
163.62
167.17
143.20
107.61
108.63
114.92
92.99
85.75
47.95
Short Term Borrowings
226.21
189.93
179.15
198.52
174.14
222.04
185.82
165.75
114.92
85.01
Short Term Provisions
62.37
124.27
33.77
67.27
7.00
17.96
17.62
14.80
14.20
13.48
Total Liabilities
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
667.88
Net Block
627.09
464.96
475.37
451.72
357.78
332.89
327.27
318.91
228.55
145.35
Gross Block
872.48
636.68
583.81
503.26
714.61
644.72
591.60
564.88
448.91
348.04
Accumulated Depreciation
245.40
171.72
108.44
51.53
356.83
311.83
264.34
245.96
220.36
202.69
Non Current Assets
981.91
666.88
583.25
618.03
549.35
488.17
465.42
481.48
372.30
294.47
Capital Work in Progress
47.98
23.96
5.57
8.03
15.43
7.97
6.71
22.67
16.88
31.30
Non Current Investment
0.89
0.01
0.49
0.48
0.30
0.30
0.29
0.29
0.28
0.28
Long Term Loans & Adv.
292.43
171.14
94.98
145.60
172.82
144.26
130.91
139.30
126.04
116.99
Other Non Current Assets
13.52
6.81
6.84
12.20
3.01
2.76
0.25
0.30
0.55
0.55
Current Assets
918.98
950.03
816.41
743.97
683.58
645.52
571.48
516.74
458.56
373.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
410.66
307.66
272.92
260.68
253.14
250.17
258.31
227.64
196.31
167.85
Sundry Debtors
364.06
346.14
333.30
342.92
352.94
317.15
258.33
210.13
193.79
170.13
Cash & Bank
15.62
8.14
14.19
15.26
24.99
23.36
15.30
44.37
37.23
14.24
Other Current Assets
128.63
126.78
100.63
31.35
52.51
54.85
39.53
34.61
31.24
21.18
Short Term Loans & Adv.
101.10
161.30
95.38
93.76
43.03
41.96
30.24
9.79
12.58
8.92
Net Current Assets
129.26
230.07
171.91
65.05
179.24
109.14
140.03
139.45
136.28
155.85
Total Assets
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
667.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
262.60
71.02
147.56
163.30
163.88
112.24
48.32
25.45
51.53
2.00
PBT
163.26
128.47
115.28
126.12
98.97
71.59
55.46
26.01
47.60
71.60
Adjustment
110.67
68.45
93.17
75.94
91.14
80.81
73.22
55.06
16.80
16.13
Changes in Working Capital
50.82
-103.01
-72.09
-14.78
-6.04
-25.93
-68.56
-49.27
-2.86
-68.58
Cash after chg. in Working capital
324.75
93.91
136.36
187.28
184.07
126.47
60.11
31.79
61.53
19.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.60
-31.65
-27.81
-31.68
-20.20
-14.23
-11.80
-6.34
-10.00
-17.15
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
-0.55
8.77
39.01
7.71
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-219.81
-26.54
-87.32
-135.18
-83.22
-61.45
-28.05
-119.85
-87.23
-70.00
Net Fixed Assets
-244.45
-81.08
-103.07
210.73
-69.62
-37.34
-8.23
-121.07
-86.15
-78.68
Net Investments
-1.53
17.55
-4.79
-6.58
1.00
-20.01
-4.10
0.00
-3.32
-1.36
Others
26.17
36.99
20.54
-339.33
-14.60
-4.10
-15.72
1.22
2.24
10.04
Cash from Financing Activity
-39.37
-47.64
-62.47
-38.32
-80.76
-42.58
-47.57
101.14
58.68
71.96
Net Cash Inflow / Outflow
3.42
-3.15
-2.24
-10.20
-0.11
8.22
-27.31
6.74
22.98
3.95
Opening Cash & Equivalents
4.76
7.92
10.16
20.35
21.56
13.35
40.65
33.91
14.24
10.29
Closing Cash & Equivalent
8.18
4.76
7.92
10.16
21.46
21.56
13.35
40.65
37.23
14.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
86.79
82.01
63.56
55.05
45.35
37.93
31.94
29.53
27.99
24.97
ROA
8.22%
8.96%
6.14%
7.81%
5.91%
5.01%
3.44%
2.41%
4.48%
8.64%
ROE
24.74%
26.81%
20.64%
29.17%
24.25%
22.48%
16.47%
11.06%
18.31%
31.35%
ROCE
19.27%
24.92%
18.73%
21.93%
18.84%
16.54%
15.10%
10.73%
16.56%
27.13%
Fixed Asset Turnover
2.26
2.74
3.08
2.65
2.23
2.12
2.08
1.86
2.15
2.44
Receivable days
75.86
74.07
73.71
78.57
80.65
79.95
71.05
78.32
77.63
72.32
Inventory Days
76.73
63.29
58.16
58.02
60.58
70.65
73.70
82.21
77.68
59.69
Payable days
76.76
64.05
70.58
67.89
51.33
42.55
34.67
46.22
43.31
32.74
Cash Conversion Cycle
75.83
73.31
61.29
68.70
89.89
108.05
110.09
114.31
112.01
99.26
Total Debt/Equity
0.83
0.65
0.98
1.14
1.37
1.65
1.99
2.14
1.50
1.17
Interest Cover
11.93
10.90
5.08
5.21
3.71
2.76
2.29
1.76
3.02
6.38

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.