Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Dyes & Pigments

Rating :
67/99

BSE: 531717 | NSE: VIDHIING

283.60
26-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  284.20
  •  288.30
  •  275.85
  •  283.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  119148
  •  337.99
  •  307.00
  •  68.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,417.19
  • 38.76
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,436.44
  • 0.35%
  • 8.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 12.22%
  • 1.94%
  • 81.87%
  • FII
  • DII
  • Others
  • 0.22%
  • 0.00%
  • 3.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 3.99
  • 1.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.60
  • 11.70
  • 9.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.93
  • 18.27
  • 29.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.17
  • 20.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 4.76
  • 5.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.55
  • 13.42
  • 16.64

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
97.80
65.11
50.21%
79.28
54.00
46.81%
49.13
53.68
-8.48%
40.20
51.82
-22.42%
Expenses
80.97
50.08
61.68%
63.73
42.39
50.34%
39.11
42.28
-7.50%
30.12
39.46
-23.67%
EBITDA
16.83
15.03
11.98%
15.56
11.61
34.02%
10.02
11.40
-12.11%
10.08
12.37
-18.51%
EBIDTM
17.21%
23.08%
19.62%
21.49%
20.40%
21.24%
25.07%
23.86%
Other Income
0.57
0.23
147.83%
0.00
0.08
-100.00%
0.90
0.22
309.09%
0.12
0.13
-7.69%
Interest
0.45
0.92
-51.09%
0.60
0.66
-9.09%
0.21
0.62
-66.13%
0.34
0.74
-54.05%
Depreciation
0.79
0.88
-10.23%
0.70
0.71
-1.41%
0.71
0.76
-6.58%
0.72
0.61
18.03%
PBT
16.17
13.46
20.13%
14.25
10.31
38.22%
10.01
10.24
-2.25%
9.13
11.14
-18.04%
Tax
4.31
3.40
26.76%
3.77
2.62
43.89%
2.50
1.75
42.86%
2.42
3.46
-30.06%
PAT
11.86
10.06
17.89%
10.47
7.70
35.97%
7.51
8.48
-11.44%
6.72
7.67
-12.39%
PATM
12.12%
15.45%
13.21%
14.25%
15.29%
15.80%
16.71%
14.81%
EPS
2.37
2.01
17.91%
2.10
1.54
36.36%
1.50
1.70
-11.76%
1.34
1.54
-12.99%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Net Sales
266.41
224.62
Net Sales Growth
18.61%
 
Cost Of Goods Sold
172.86
122.57
Gross Profit
93.55
102.04
GP Margin
35.12%
45.43%
Total Expenditure
213.93
174.10
Power & Fuel Cost
-
8.96
% Of Sales
-
3.99%
Employee Cost
-
3.25
% Of Sales
-
1.45%
Manufacturing Exp.
-
20.32
% Of Sales
-
9.05%
General & Admin Exp.
-
7.86
% Of Sales
-
3.50%
Selling & Distn. Exp.
-
9.92
% Of Sales
-
4.42%
Miscellaneous Exp.
-
1.21
% Of Sales
-
0.54%
EBITDA
52.49
50.52
EBITDA Margin
19.70%
22.49%
Other Income
1.59
0.64
Interest
1.60
3.01
Depreciation
2.92
2.98
PBT
49.56
45.17
Tax
13.00
11.25
Tax Rate
26.23%
24.91%
PAT
36.56
33.92
PAT before Minority Interest
36.56
33.92
Minority Interest
0.00
0.00
PAT Margin
13.72%
15.10%
PAT Growth
7.81%
 
EPS
7.33
6.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Shareholder's Funds
128.72
Share Capital
5.00
Total Reserves
123.72
Non-Current Liabilities
3.90
Secured Loans
1.26
Unsecured Loans
0.02
Long Term Provisions
0.53
Current Liabilities
65.38
Trade Payables
17.91
Other Current Liabilities
4.57
Short Term Borrowings
31.02
Short Term Provisions
11.88
Total Liabilities
198.00
Net Block
40.26
Gross Block
50.07
Accumulated Depreciation
9.81
Non Current Assets
45.97
Capital Work in Progress
5.50
Non Current Investment
0.00
Long Term Loans & Adv.
0.00
Other Non Current Assets
0.21
Current Assets
152.03
Current Investments
0.00
Inventories
34.17
Sundry Debtors
77.02
Cash & Bank
14.86
Other Current Assets
25.98
Short Term Loans & Adv.
22.22
Net Current Assets
86.65
Total Assets
198.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Cash From Operating Activity
32.83
PBT
45.17
Adjustment
6.12
Changes in Working Capital
-6.88
Cash after chg. in Working capital
44.42
Interest Paid
0.00
Tax Paid
-11.59
Other Direct Exp. Paid
0.00
Extra & Other Items
0.00
Cash From Investing Activity
-12.42
Net Fixed Assets
Net Investments
Others
Cash from Financing Activity
-24.07
Net Cash Inflow / Outflow
-3.65
Opening Cash & Equivalents
18.51
Closing Cash & Equivalent
14.86

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Book Value (Rs.)
25.77
ROA
17.13%
ROE
26.35%
ROCE
29.59%
Fixed Asset Turnover
4.49
Receivable days
125.16
Inventory Days
55.53
Payable days
37.63
Cash Conversion Cycle
143.06
Total Debt/Equity
0.27
Interest Cover
16.00

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.