Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Chemicals

Rating :
N/A

BSE: 516072 | NSE: VISHNU

462.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  462.00
  •  478.00
  •  458.00
  •  459.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  117638
  •  546.09
  •  484.00
  •  247.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,580.46
  • 25.07
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,835.22
  • 0.08%
  • 3.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.36%
  • 2.57%
  • 18.38%
  • FII
  • DII
  • Others
  • 0.48%
  • 6.74%
  • 3.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 12.48
  • 4.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 19.69
  • 5.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.54
  • 35.38
  • 7.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.08
  • 16.15
  • 19.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.04
  • 3.47
  • 4.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.72
  • 9.93
  • 11.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
338.87
300.73
12.68%
300.36
335.93
-10.59%
303.58
325.23
-6.66%
307.94
370.71
-16.93%
Expenses
283.25
249.63
13.47%
236.83
274.70
-13.79%
262.63
273.36
-3.93%
261.96
312.06
-16.05%
EBITDA
55.62
51.10
8.85%
63.53
61.22
3.77%
40.95
51.88
-21.07%
45.98
58.65
-21.60%
EBIDTM
16.41%
16.99%
21.15%
18.23%
13.49%
15.95%
14.93%
15.82%
Other Income
2.73
2.23
22.42%
3.18
2.72
16.91%
4.10
6.22
-34.08%
2.94
4.02
-26.87%
Interest
9.12
9.15
-0.33%
9.24
8.83
4.64%
9.13
9.29
-1.72%
9.20
7.95
15.72%
Depreciation
9.14
7.11
28.55%
8.70
6.51
33.64%
8.85
6.72
31.70%
8.89
6.66
33.48%
PBT
40.09
37.07
8.15%
48.77
48.61
0.33%
27.07
42.09
-35.69%
30.83
48.06
-35.85%
Tax
9.62
8.45
13.85%
21.04
12.97
62.22%
6.32
10.34
-38.88%
6.84
12.94
-47.14%
PAT
30.46
28.62
6.43%
27.73
35.64
-22.19%
20.76
31.74
-34.59%
23.99
35.12
-31.69%
PATM
8.99%
9.52%
9.23%
10.61%
6.84%
9.76%
7.79%
9.47%
EPS
4.65
4.79
-2.92%
4.23
5.97
-29.15%
3.17
5.31
-40.30%
3.66
5.88
-37.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,250.75
1,212.60
1,390.99
1,069.00
678.68
673.50
769.39
642.97
506.86
480.10
418.07
Net Sales Growth
-6.14%
-12.82%
30.12%
57.51%
0.77%
-12.46%
19.66%
26.85%
5.57%
14.84%
 
Cost Of Goods Sold
560.66
441.80
536.97
429.45
287.77
301.16
344.48
306.30
227.68
204.17
184.75
Gross Profit
690.09
770.80
854.02
639.56
390.91
372.34
424.91
336.66
279.19
275.93
233.32
GP Margin
55.17%
63.57%
61.40%
59.83%
57.60%
55.28%
55.23%
52.36%
55.08%
57.47%
55.81%
Total Expenditure
1,044.67
1,010.27
1,159.65
911.42
599.92
591.13
667.16
561.81
440.60
395.74
340.66
Power & Fuel Cost
-
64.60
63.17
45.42
31.36
31.58
34.73
33.12
29.26
27.82
19.74
% Of Sales
-
5.33%
4.54%
4.25%
4.62%
4.69%
4.51%
5.15%
5.77%
5.79%
4.72%
Employee Cost
-
58.05
46.04
41.50
34.29
33.43
33.27
27.61
24.78
21.18
16.39
% Of Sales
-
4.79%
3.31%
3.88%
5.05%
4.96%
4.32%
4.29%
4.89%
4.41%
3.92%
Manufacturing Exp.
-
318.97
357.94
251.09
159.21
149.73
160.07
121.89
99.48
87.26
74.70
% Of Sales
-
26.30%
25.73%
23.49%
23.46%
22.23%
20.80%
18.96%
19.63%
18.18%
17.87%
General & Admin Exp.
-
61.46
55.06
47.32
36.62
34.97
36.21
33.54
29.97
23.66
19.17
% Of Sales
-
5.07%
3.96%
4.43%
5.40%
5.19%
4.71%
5.22%
5.91%
4.93%
4.59%
Selling & Distn. Exp.
-
58.78
93.92
91.84
44.85
35.02
39.16
33.18
26.35
24.57
24.19
% Of Sales
-
4.85%
6.75%
8.59%
6.61%
5.20%
5.09%
5.16%
5.20%
5.12%
5.79%
Miscellaneous Exp.
-
6.61
6.54
4.82
5.82
5.24
19.25
6.17
3.08
7.07
24.19
% Of Sales
-
0.55%
0.47%
0.45%
0.86%
0.78%
2.50%
0.96%
0.61%
1.47%
0.41%
EBITDA
206.08
202.33
231.34
157.58
78.76
82.37
102.23
81.16
66.26
84.36
77.41
EBITDA Margin
16.48%
16.69%
16.63%
14.74%
11.60%
12.23%
13.29%
12.62%
13.07%
17.57%
18.52%
Other Income
12.95
12.45
15.21
5.76
2.82
7.34
3.08
8.35
7.28
2.02
2.57
Interest
36.69
37.49
34.64
28.02
27.28
39.21
46.95
48.60
44.13
37.18
33.61
Depreciation
35.58
33.55
26.46
22.98
20.30
20.19
20.87
18.81
15.89
13.38
12.22
PBT
146.76
143.74
185.45
112.33
34.00
30.31
37.49
22.10
13.53
35.83
34.15
Tax
43.82
42.64
48.88
30.94
-0.49
8.08
13.12
7.67
6.98
14.58
12.27
Tax Rate
29.86%
29.66%
26.36%
27.54%
-1.44%
26.66%
35.00%
34.71%
51.59%
40.69%
35.93%
PAT
102.94
101.10
136.56
81.39
34.49
22.23
24.36
14.42
6.54
21.25
21.88
PAT before Minority Interest
102.94
101.10
136.56
81.39
34.49
22.23
24.36
14.42
6.54
21.25
21.88
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
8.23%
8.34%
9.82%
7.61%
5.08%
3.30%
3.17%
2.24%
1.29%
4.43%
5.23%
PAT Growth
-21.49%
-25.97%
67.78%
135.98%
55.15%
-8.74%
68.93%
120.49%
-69.22%
-2.88%
 
EPS
15.72
15.44
20.85
12.43
5.27
3.39
3.72
2.20
1.00
3.24
3.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
701.17
414.37
276.87
196.14
159.99
142.40
111.32
96.94
165.94
138.48
Share Capital
13.11
11.95
11.95
11.95
11.95
11.95
11.95
11.95
59.45
59.45
Total Reserves
688.06
402.43
264.93
184.20
148.05
130.46
99.38
84.99
106.50
79.03
Non-Current Liabilities
208.38
269.61
268.09
249.00
247.76
249.29
247.18
188.85
134.27
151.87
Secured Loans
70.67
101.83
102.27
74.89
65.81
71.10
86.93
107.83
56.15
45.15
Unsecured Loans
84.31
119.75
104.10
100.02
108.39
100.95
83.91
14.14
8.74
10.96
Long Term Provisions
1.45
0.60
2.68
4.00
5.02
5.66
3.41
2.65
1.78
0.67
Current Liabilities
415.89
366.95
369.96
327.73
327.57
365.16
423.12
407.86
325.34
205.60
Trade Payables
226.73
176.70
171.50
137.01
137.83
138.93
178.10
127.03
124.01
58.75
Other Current Liabilities
37.03
62.56
57.89
56.09
41.16
54.76
42.48
86.96
54.93
29.96
Short Term Borrowings
137.45
113.88
123.17
131.32
141.21
158.32
188.55
178.76
131.88
104.65
Short Term Provisions
14.67
13.81
17.40
3.30
7.37
13.16
13.98
15.11
14.53
12.24
Total Liabilities
1,325.44
1,050.93
914.92
772.87
735.32
756.85
781.62
693.65
625.55
495.95
Net Block
634.53
464.65
463.25
387.46
338.40
349.53
348.59
289.54
202.30
186.01
Gross Block
949.81
735.46
708.84
615.93
548.12
539.19
519.90
442.57
339.43
310.86
Accumulated Depreciation
315.28
270.80
245.59
228.46
209.72
189.66
171.31
153.02
137.14
124.85
Non Current Assets
670.27
582.70
497.36
423.78
389.97
384.50
380.55
370.21
285.11
236.68
Capital Work in Progress
15.80
97.96
5.41
23.96
36.37
19.39
16.95
61.90
66.12
44.09
Non Current Investment
0.30
0.23
0.22
0.29
1.21
1.24
0.28
0.59
0.39
0.30
Long Term Loans & Adv.
18.40
16.82
26.57
12.07
13.98
14.33
14.73
18.18
16.30
6.28
Other Non Current Assets
1.24
3.03
1.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
655.16
468.23
415.66
349.08
345.36
372.36
401.07
323.44
340.44
259.28
Current Investments
1.21
1.44
2.46
0.72
0.00
0.00
1.22
0.00
0.00
0.00
Inventories
316.94
207.44
167.76
190.75
207.66
189.46
182.33
170.28
172.92
115.61
Sundry Debtors
229.82
180.93
190.83
115.69
91.04
133.94
144.24
95.60
115.37
89.39
Cash & Bank
60.50
20.99
15.33
10.69
15.39
14.46
18.36
13.26
11.06
11.77
Other Current Assets
46.70
8.02
7.01
1.39
31.27
34.49
54.92
44.30
41.09
42.51
Short Term Loans & Adv.
39.39
49.43
32.25
29.84
24.49
33.81
53.79
40.61
37.49
37.49
Net Current Assets
239.28
101.29
45.70
21.36
17.79
7.19
-22.05
-84.42
15.10
53.67
Total Assets
1,325.43
1,050.93
913.02
772.86
735.33
756.86
781.62
693.65
625.55
495.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
67.50
134.25
94.36
67.37
49.23
99.99
89.16
73.19
38.75
12.67
PBT
143.74
185.45
112.33
34.00
30.31
37.49
14.42
6.54
21.25
34.15
Adjustment
62.26
56.40
46.51
45.06
52.12
62.57
72.00
63.41
61.22
42.89
Changes in Working Capital
-108.05
-59.22
-54.09
-5.04
-21.19
11.75
11.87
3.31
-36.16
-58.17
Cash after chg. in Working capital
97.96
182.63
104.75
74.02
61.23
111.82
98.29
73.26
46.32
18.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.46
-48.38
-10.39
-6.66
-12.01
-11.82
-9.14
-0.07
-7.57
-4.76
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
-1.44
Cash From Investing Activity
-153.92
-118.36
-85.78
-51.82
-22.03
-23.31
-32.85
-97.85
-42.97
-8.85
Net Fixed Assets
-53.02
-24.59
-24.34
-41.03
-19.28
-16.48
-30.30
-95.09
-23.03
Net Investments
-114.36
-2.73
-0.94
0.52
0.32
-1.49
0.25
-4.06
-1.28
Others
13.46
-91.04
-60.50
-11.31
-3.07
-5.34
-2.80
1.30
-18.66
Cash from Financing Activity
88.13
-15.57
-8.57
-19.12
-23.61
-77.56
-56.16
24.94
3.52
1.20
Net Cash Inflow / Outflow
1.70
0.32
0.01
-3.57
3.58
-0.87
0.15
0.28
-0.71
5.02
Opening Cash & Equivalents
0.66
0.34
0.32
3.90
0.32
1.19
1.04
0.76
11.77
6.75
Closing Cash & Equivalent
2.36
0.66
0.34
0.32
3.90
0.32
1.19
1.04
11.06
11.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
107.00
69.37
46.35
164.19
133.93
119.21
93.19
81.14
99.15
76.16
ROA
8.51%
13.89%
9.64%
4.57%
2.98%
3.17%
1.96%
0.99%
3.79%
4.41%
ROE
18.13%
39.51%
34.41%
19.37%
14.70%
19.21%
13.85%
6.08%
20.29%
24.05%
ROCE
20.03%
30.71%
23.95%
12.05%
14.24%
17.17%
15.50%
14.40%
20.95%
21.47%
Fixed Asset Turnover
1.44
1.93
1.61
1.17
1.24
1.45
1.36
1.40
1.60
1.45
Receivable days
61.82
48.78
52.33
55.59
60.96
65.99
67.10
70.58
72.00
72.48
Inventory Days
78.92
49.23
61.20
107.13
107.61
88.19
98.65
114.81
101.46
93.74
Payable days
166.65
118.34
131.11
174.30
87.54
89.20
98.93
112.07
79.54
62.69
Cash Conversion Cycle
-25.91
-20.34
-17.57
-11.57
81.03
64.98
66.82
73.32
93.92
103.52
Total Debt/Equity
0.45
0.91
1.31
1.71
2.04
2.45
3.43
3.33
1.30
1.28
Interest Cover
4.83
6.35
5.01
2.25
1.77
1.80
1.45
1.31
1.96
2.02

News Update:


  • Vishnu Chemicals gets nod to acquire Jayansree Pharma
    19th Aug 2024, 16:30 PM

    The Board of Directors of the Company at their meeting held on August 19, 2024, has approved the same

    Read More
  • Vishnu Chemicals - Quarterly Results
    14th Aug 2024, 16:54 PM

    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.