Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Dyes & Pigments

Rating :
35/99

BSE: 506655 | NSE: SUDARSCHEM

423.55
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 431.75
  • 433.60
  • 423.00
  • 431.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  76469
  •  325.88
  •  714.90
  •  402.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,932.12
  • 26.47
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,715.57
  • 1.18%
  • 3.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.82%
  • 8.29%
  • 34.59%
  • FII
  • DII
  • Others
  • 6.03%
  • 12.58%
  • 2.69%

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
  • 26.05
  • 27.70
  • 27.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 5.45
  • 5.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.14
  • 14.71
  • 15.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
554.15
473.89
16.94%
627.15
576.54
8.78%
601.76
506.38
18.84%
498.00
428.91
16.11%
Expenses
512.73
411.91
24.48%
541.08
489.49
10.54%
529.31
429.36
23.28%
445.15
361.22
23.24%
EBITDA
41.42
61.99
-33.18%
86.08
87.05
-1.11%
72.45
77.02
-5.93%
52.86
67.69
-21.91%
EBIDTM
7.47%
13.08%
13.72%
15.10%
12.04%
15.21%
10.61%
15.78%
Other Income
0.84
0.70
20.00%
1.71
2.75
-37.82%
3.00
5.18
-42.08%
1.03
1.82
-43.41%
Interest
6.06
4.72
28.39%
5.46
4.24
28.77%
4.81
4.59
4.79%
4.43
5.15
-13.98%
Depreciation
25.80
21.02
22.74%
24.80
21.37
16.05%
21.87
21.67
0.92%
21.57
21.89
-1.46%
PBT
10.40
36.95
-71.85%
57.53
64.20
-10.39%
48.76
55.92
-12.80%
27.88
42.46
-34.34%
Tax
3.32
10.78
-69.20%
12.87
10.78
19.39%
12.38
16.77
-26.18%
5.12
12.13
-57.79%
PAT
7.08
26.16
-72.94%
44.66
53.42
-16.40%
36.38
39.16
-7.10%
22.76
30.33
-24.96%
PATM
1.28%
5.52%
7.12%
9.27%
6.05%
7.73%
4.57%
7.07%
EPS
1.02
3.78
-73.02%
6.45
7.72
-16.45%
5.26
5.66
-7.07%
3.29
4.38
-24.89%

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
2,281.06
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
14.87%
18.06%
9.10%
2.05%
1.74%
9.75%
6.38%
15.69%
8.90%
28.15%
 
Cost Of Goods Sold
1,346.72
1,270.40
1,060.45
976.50
993.14
968.52
868.76
819.79
731.38
653.68
494.28
Gross Profit
934.34
930.40
803.65
732.06
681.02
676.98
630.49
589.53
486.78
464.95
378.61
GP Margin
40.96%
42.28%
43.11%
42.85%
40.68%
41.14%
42.05%
41.83%
39.96%
41.56%
43.37%
Total Expenditure
2,028.27
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
252.81
277.99
279.96
247.70
212.09
206.37
204.04
169.57
130.40
131.31
79.41
EBITDA Margin
11.08%
12.63%
15.02%
14.50%
12.67%
12.54%
13.61%
12.03%
10.70%
11.74%
9.10%
Other Income
6.58
5.00
17.04
4.68
7.63
13.23
18.65
14.03
23.69
3.78
7.28
Interest
20.76
22.61
20.11
16.43
20.64
31.03
32.77
36.52
40.59
42.87
34.33
Depreciation
94.04
89.26
86.51
73.53
66.99
61.82
51.98
48.10
41.91
36.76
26.36
PBT
144.57
171.12
190.39
162.42
132.09
126.74
137.95
98.97
71.59
55.46
26.01
Tax
33.69
41.16
49.28
35.05
69.26
42.02
36.59
29.06
17.21
20.41
4.00
Tax Rate
23.30%
24.05%
25.88%
19.52%
33.89%
33.15%
26.52%
29.36%
24.04%
36.80%
15.38%
PAT
110.88
129.97
141.11
144.53
135.10
84.72
101.36
69.91
54.38
35.05
22.01
PAT before Minority Interest
110.88
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
4.86%
5.91%
7.57%
8.46%
8.07%
5.15%
6.76%
4.96%
4.46%
3.13%
2.52%
PAT Growth
-25.62%
-7.89%
-2.37%
6.98%
59.47%
-16.42%
44.99%
28.56%
55.15%
59.25%
 
EPS
16.02
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

News Update:


  • Sudarshan Chemicals - Quarterly Results
    5th Aug 2022, 18:39 PM

    Read More
  • Sudarshan Chemical Industries raises Rs 99 crore via NCDs
    19th Jul 2022, 10:12 AM

    The Finance Committee of the Board of Directors vide its resolution dated July 18, 2022, has approved the allotment of 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.