Nifty
Sensex
:
:
16162.80
54145.86
-51.90 (-0.32%)
-142.75 (-0.26%)

Chemicals

Rating :
68/99

BSE: 500412 | NSE: TIRUMALCHM

245.85
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  253.50
  •  255.30
  •  244.00
  •  253.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  335274
  •  836.94
  •  335.75
  •  122.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,520.80
  • 9.10
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,394.84
  • 0.89%
  • 2.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.98%
  • 3.80%
  • 46.81%
  • FII
  • DII
  • Others
  • 1.29%
  • 0.70%
  • 5.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.30
  • 1.09
  • -4.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.86
  • 6.95
  • 1.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 62.44
  • 10.74
  • 1.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.50
  • 10.35
  • 10.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.82
  • 2.13
  • 1.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.16
  • 6.58
  • 6.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
541.16
317.78
70.29%
477.10
267.71
78.22%
397.10
113.49
249.90%
386.76
281.37
37.46%
Expenses
425.24
244.43
73.97%
393.86
225.06
75.00%
295.06
126.84
132.62%
269.64
269.96
-0.12%
EBITDA
115.92
73.35
58.04%
83.24
42.65
95.17%
102.04
-13.35
-
117.12
11.41
926.47%
EBIDTM
21.42%
23.08%
17.45%
15.93%
25.70%
-11.76%
30.28%
4.06%
Other Income
3.19
1.68
89.88%
4.48
0.72
522.22%
2.31
3.72
-37.90%
1.66
9.61
-82.73%
Interest
4.76
5.28
-9.85%
5.15
4.55
13.19%
4.49
4.98
-9.84%
6.09
5.42
12.36%
Depreciation
13.87
12.52
10.78%
14.68
12.45
17.91%
13.09
12.37
5.82%
12.18
12.09
0.74%
PBT
100.48
57.23
75.57%
67.89
26.37
157.45%
86.77
-26.98
-
100.51
3.51
2,763.53%
Tax
25.02
20.64
21.22%
17.29
9.84
75.71%
21.66
-6.88
-
15.84
1.08
1,366.67%
PAT
75.46
36.59
106.23%
50.60
16.53
206.11%
65.11
-20.10
-
84.67
2.43
3,384.36%
PATM
13.94%
11.51%
10.61%
6.17%
16.40%
-17.71%
21.89%
0.86%
EPS
7.37
3.57
106.44%
4.94
1.61
206.83%
6.36
-1.96
-
8.27
0.24
3,345.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,802.12
1,085.74
1,084.79
1,261.04
1,311.96
1,028.46
944.17
1,072.26
1,276.24
1,371.31
1,054.03
Net Sales Growth
83.82%
0.09%
-13.98%
-3.88%
27.57%
8.93%
-11.95%
-15.98%
-6.93%
30.10%
 
Cost Of Goods Sold
1,060.67
649.36
777.25
828.26
782.36
674.54
657.18
850.53
1,024.70
1,056.48
834.68
Gross Profit
741.45
436.38
307.54
432.78
529.60
353.92
286.99
221.72
251.53
314.82
219.35
GP Margin
41.14%
40.19%
28.35%
34.32%
40.37%
34.41%
30.40%
20.68%
19.71%
22.96%
20.81%
Total Expenditure
1,383.80
865.05
1,006.71
1,055.17
1,022.35
870.75
846.34
1,034.21
1,194.47
1,236.48
982.07
Power & Fuel Cost
-
29.98
49.11
53.74
36.46
36.74
28.60
35.26
39.74
40.31
39.44
% Of Sales
-
2.76%
4.53%
4.26%
2.78%
3.57%
3.03%
3.29%
3.11%
2.94%
3.74%
Employee Cost
-
53.38
50.45
45.63
53.80
45.34
41.82
33.81
34.97
31.08
27.51
% Of Sales
-
4.92%
4.65%
3.62%
4.10%
4.41%
4.43%
3.15%
2.74%
2.27%
2.61%
Manufacturing Exp.
-
38.05
44.69
47.86
50.94
42.36
35.57
33.74
31.64
30.53
22.45
% Of Sales
-
3.50%
4.12%
3.80%
3.88%
4.12%
3.77%
3.15%
2.48%
2.23%
2.13%
General & Admin Exp.
-
18.11
15.43
17.56
19.66
14.07
10.70
11.79
11.15
13.47
8.00
% Of Sales
-
1.67%
1.42%
1.39%
1.50%
1.37%
1.13%
1.10%
0.87%
0.98%
0.76%
Selling & Distn. Exp.
-
56.63
50.88
51.85
59.03
46.18
55.94
47.94
43.29
54.80
41.19
% Of Sales
-
5.22%
4.69%
4.11%
4.50%
4.49%
5.92%
4.47%
3.39%
4.00%
3.91%
Miscellaneous Exp.
-
19.54
18.90
10.27
20.10
11.52
16.53
21.14
8.97
9.80
41.19
% Of Sales
-
1.80%
1.74%
0.81%
1.53%
1.12%
1.75%
1.97%
0.70%
0.71%
0.83%
EBITDA
418.32
220.69
78.08
205.87
289.61
157.71
97.83
38.05
81.77
134.83
71.96
EBITDA Margin
23.21%
20.33%
7.20%
16.33%
22.07%
15.33%
10.36%
3.55%
6.41%
9.83%
6.83%
Other Income
11.64
6.87
20.96
11.51
6.77
4.14
5.19
7.69
4.64
4.78
5.28
Interest
20.49
20.91
16.81
12.17
12.83
16.72
23.05
34.71
48.54
52.28
52.61
Depreciation
53.82
49.52
44.07
36.35
30.55
35.85
25.13
17.83
22.99
22.86
22.60
PBT
355.65
157.13
38.16
168.86
253.00
109.28
54.84
-6.80
14.87
64.46
2.03
Tax
79.81
39.44
14.99
55.29
82.56
38.61
22.68
6.92
3.01
20.65
1.11
Tax Rate
22.44%
25.10%
39.28%
32.74%
32.63%
35.33%
41.36%
-101.76%
20.24%
32.04%
54.68%
PAT
275.84
117.69
23.17
113.57
170.44
70.67
32.15
-13.72
11.87
43.81
0.92
PAT before Minority Interest
275.84
117.69
23.17
113.57
170.44
70.67
32.15
-13.72
11.87
43.81
0.92
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
15.31%
10.84%
2.14%
9.01%
12.99%
6.87%
3.41%
-1.28%
0.93%
3.19%
0.09%
PAT Growth
678.11%
407.94%
-79.60%
-33.37%
141.18%
119.81%
-
-
-72.91%
4,661.96%
 
EPS
26.94
11.49
2.26
11.09
16.64
6.90
3.14
-1.34
1.16
4.28
0.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
802.89
638.14
667.85
572.96
398.22
218.73
193.10
215.09
198.97
154.11
Share Capital
10.24
10.24
10.24
10.24
10.24
10.24
10.24
10.24
10.24
10.24
Total Reserves
792.65
627.90
657.61
562.72
387.98
208.49
182.86
204.85
188.73
143.87
Non-Current Liabilities
239.47
260.89
144.93
183.27
60.75
50.32
66.35
87.09
133.01
164.65
Secured Loans
100.63
126.28
25.16
0.29
0.00
0.00
3.57
17.53
40.27
67.79
Unsecured Loans
57.52
57.67
53.25
49.68
11.68
23.64
35.25
41.99
67.14
74.68
Long Term Provisions
10.37
8.28
7.35
82.53
6.90
7.88
7.39
6.91
5.42
3.75
Current Liabilities
300.86
300.99
328.06
216.95
327.48
251.30
287.36
456.31
461.17
437.56
Trade Payables
229.54
262.37
270.65
112.79
257.20
165.08
87.57
164.57
239.28
267.27
Other Current Liabilities
66.11
36.59
55.24
27.98
49.03
39.61
113.36
152.89
55.61
72.16
Short Term Borrowings
0.00
0.00
0.00
0.00
18.79
41.95
79.25
135.04
161.66
94.97
Short Term Provisions
5.21
2.03
2.17
76.18
2.46
4.66
7.18
3.81
4.61
3.16
Total Liabilities
1,343.22
1,200.02
1,140.84
973.18
786.45
520.35
546.81
758.49
793.15
756.32
Net Block
512.58
549.92
382.67
309.96
316.57
255.73
243.33
230.46
249.18
256.70
Gross Block
688.20
680.61
466.70
371.23
347.35
502.95
466.88
436.66
470.16
455.13
Accumulated Depreciation
175.62
130.69
84.03
61.27
30.78
247.22
223.55
206.21
220.98
198.43
Non Current Assets
770.22
700.91
681.38
562.57
416.90
293.53
271.28
269.14
278.69
295.82
Capital Work in Progress
125.70
82.09
159.33
44.32
9.38
17.71
6.56
18.11
0.54
2.70
Non Current Investment
115.95
49.42
91.91
89.43
56.47
5.43
5.43
5.46
5.46
5.46
Long Term Loans & Adv.
14.17
17.26
15.31
101.22
15.82
14.67
15.96
15.11
23.51
30.96
Other Non Current Assets
1.82
2.22
32.16
17.64
18.66
0.00
0.00
0.00
0.00
0.00
Current Assets
573.00
499.11
459.46
410.61
369.55
226.82
275.53
489.36
514.46
460.50
Current Investments
20.05
0.00
58.34
14.53
20.72
0.00
0.00
0.00
0.00
0.00
Inventories
131.50
146.54
191.12
125.94
151.68
69.09
97.97
208.10
194.04
159.48
Sundry Debtors
87.20
90.28
112.72
119.44
138.00
129.35
151.81
230.76
283.03
255.64
Cash & Bank
308.66
214.05
58.43
47.34
35.72
14.02
10.59
21.44
16.12
18.26
Other Current Assets
25.59
5.82
5.70
8.74
23.43
14.36
15.17
29.05
21.26
27.12
Short Term Loans & Adv.
22.04
42.42
33.15
94.62
19.43
7.44
11.32
18.58
11.44
17.67
Net Current Assets
272.14
198.12
131.40
193.66
42.07
-24.48
-11.83
33.05
53.28
22.95
Total Assets
1,343.22
1,200.02
1,140.84
973.18
786.45
520.35
546.81
758.50
793.15
756.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
220.77
139.67
233.93
80.82
108.13
109.00
153.60
133.09
19.10
-14.14
PBT
157.13
38.16
168.86
253.00
109.28
54.84
-6.80
14.87
64.46
2.03
Adjustment
75.44
46.41
44.27
41.35
49.06
46.08
49.56
70.21
72.25
76.94
Changes in Working Capital
27.01
63.77
69.61
-129.92
-15.32
26.21
117.85
50.00
-105.21
-90.69
Cash after chg. in Working capital
259.58
148.34
282.74
164.43
143.02
127.12
160.61
135.08
31.50
-11.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.81
-8.67
-48.81
-83.61
-34.89
-18.12
-7.01
-2.00
-12.41
-2.43
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-157.33
-37.81
-220.39
-53.97
-44.22
-15.48
-19.23
-14.71
-0.07
-13.32
Net Fixed Assets
-50.23
-90.05
-150.45
-41.13
105.30
-16.99
-4.42
40.18
-2.23
-14.39
Net Investments
-91.79
100.26
-46.29
-93.21
-46.95
0.00
0.03
0.00
0.00
-4.58
Others
-15.31
-48.02
-23.65
80.37
-102.57
1.51
-14.84
-54.89
2.16
5.65
Cash from Financing Activity
-37.97
45.69
15.78
-16.44
-51.85
-93.27
-142.22
-115.50
-25.55
38.38
Net Cash Inflow / Outflow
25.47
147.55
29.32
10.41
12.06
0.24
-7.85
2.87
-6.52
10.93
Opening Cash & Equivalents
202.33
52.61
23.52
13.10
1.04
0.79
8.64
5.77
12.29
1.36
Closing Cash & Equivalent
226.58
202.33
52.62
23.52
13.10
1.04
0.79
8.64
5.77
12.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
78.41
62.32
65.22
55.95
38.89
21.36
18.86
21.01
19.43
15.05
ROA
9.26%
1.98%
10.74%
19.37%
10.82%
6.03%
-2.10%
1.53%
5.65%
0.13%
ROE
16.33%
3.55%
18.31%
35.10%
22.91%
15.61%
-6.72%
5.73%
24.82%
0.67%
ROCE
19.56%
6.84%
25.97%
49.10%
32.75%
24.18%
7.00%
13.06%
24.86%
14.90%
Fixed Asset Turnover
1.59
1.89
3.01
3.72
2.62
2.11
2.59
3.06
3.24
2.58
Receivable days
29.83
34.15
33.60
35.13
43.73
50.14
59.78
67.51
65.56
72.23
Inventory Days
46.74
56.81
45.89
37.88
36.11
29.80
47.83
52.84
43.02
43.82
Payable days
138.25
95.09
64.87
67.58
85.12
54.62
46.88
39.70
17.61
15.08
Cash Conversion Cycle
-61.68
-4.13
14.62
5.42
-5.29
25.32
60.73
80.66
90.97
100.98
Total Debt/Equity
0.23
0.31
0.15
0.09
0.15
0.42
0.73
1.15
1.56
1.79
Interest Cover
8.51
3.27
14.88
20.72
7.54
3.38
0.80
1.31
2.23
1.04

Top Investors:

News Update:


No Latest News!

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.