Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Chemicals

Rating :
61/99

BSE: 516072 | NSE: VISHNU

152.00
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  154.75
  •  155.00
  •  147.50
  •  152.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2444
  •  3.70
  •  200.10
  •  60.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 181.40
  • 6.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 511.21
  • 0.66%
  • 1.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.65%
  • 20.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.16
  • 7.11
  • 1.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.65
  • -0.47
  • 0.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 0.91
  • 15.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.83
  • 14.00
  • 11.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.71
  • 2.25
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.46
  • 6.26
  • 6.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
150.90
179.82
-16.08%
156.77
201.56
-22.22%
165.61
187.67
-11.75%
174.53
208.39
-16.25%
Expenses
133.15
156.38
-14.85%
140.94
174.77
-19.36%
144.96
162.26
-10.66%
155.53
184.20
-15.56%
EBITDA
17.74
23.44
-24.32%
15.84
26.79
-40.87%
20.65
25.41
-18.73%
19.00
24.19
-21.46%
EBIDTM
11.76%
13.04%
14.01%
13.29%
12.47%
13.54%
10.89%
11.61%
Other Income
1.04
1.00
4.00%
4.29
-0.06
-
0.46
0.71
-35.21%
1.59
0.85
87.06%
Interest
6.68
10.25
-34.83%
8.58
10.33
-16.94%
8.49
11.48
-26.05%
8.44
10.88
-22.43%
Depreciation
5.05
5.45
-7.34%
5.04
5.15
-2.14%
5.09
5.21
-2.30%
4.61
5.34
-13.67%
PBT
7.05
8.74
-19.34%
6.51
11.25
-42.13%
7.53
9.44
-20.23%
7.53
8.81
-14.53%
Tax
-5.44
1.91
-
1.46
4.10
-64.39%
2.47
3.12
-20.83%
2.24
3.50
-36.00%
PAT
12.49
6.83
82.87%
5.05
7.15
-29.37%
5.06
6.32
-19.94%
5.29
5.31
-0.38%
PATM
8.28%
3.80%
7.11%
3.55%
3.06%
3.37%
3.03%
2.55%
EPS
10.49
5.74
82.75%
4.24
6.01
-29.45%
4.25
5.31
-19.96%
4.44
4.47
-0.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
647.81
676.73
769.39
642.97
506.86
480.10
418.07
Net Sales Growth
-16.67%
-12.04%
19.66%
26.85%
5.57%
14.84%
 
Cost Of Goods Sold
4,856.47
301.16
344.48
306.30
227.68
204.17
184.75
Gross Profit
-4,208.66
375.56
424.91
336.66
279.19
275.93
233.32
GP Margin
-649.68%
55.50%
55.23%
52.36%
55.08%
57.47%
55.81%
Total Expenditure
574.58
594.35
667.16
561.81
440.60
395.74
340.66
Power & Fuel Cost
-
31.58
34.73
33.12
29.26
27.82
19.74
% Of Sales
-
4.67%
4.51%
5.15%
5.77%
5.79%
4.72%
Employee Cost
-
33.43
33.27
27.61
24.78
21.18
16.39
% Of Sales
-
4.94%
4.32%
4.29%
4.89%
4.41%
3.92%
Manufacturing Exp.
-
149.96
160.07
121.89
99.48
87.26
74.70
% Of Sales
-
22.16%
20.80%
18.96%
19.63%
18.18%
17.87%
General & Admin Exp.
-
34.97
36.21
33.54
29.97
23.66
19.17
% Of Sales
-
5.17%
4.71%
5.22%
5.91%
4.93%
4.59%
Selling & Distn. Exp.
-
38.24
39.16
33.18
26.35
24.57
24.19
% Of Sales
-
5.65%
5.09%
5.16%
5.20%
5.12%
5.79%
Miscellaneous Exp.
-
5.02
19.25
6.17
3.08
7.07
1.72
% Of Sales
-
0.74%
2.50%
0.96%
0.61%
1.47%
0.41%
EBITDA
73.23
82.38
102.23
81.16
66.26
84.36
77.41
EBITDA Margin
11.30%
12.17%
13.29%
12.62%
13.07%
17.57%
18.52%
Other Income
7.38
7.34
3.08
8.35
7.28
2.02
2.57
Interest
32.19
39.21
46.95
48.60
44.13
37.18
33.61
Depreciation
19.79
20.19
20.87
18.81
15.89
13.38
12.22
PBT
28.62
30.31
37.49
22.10
13.53
35.83
34.15
Tax
0.73
8.08
13.12
7.67
6.98
14.58
12.27
Tax Rate
2.55%
26.66%
35.00%
34.71%
51.59%
40.69%
35.93%
PAT
27.89
22.23
24.36
14.42
6.54
21.25
21.88
PAT before Minority Interest
27.89
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
PAT Margin
4.31%
3.28%
3.17%
2.24%
1.29%
4.43%
5.23%
PAT Growth
8.90%
-8.74%
68.93%
120.49%
-69.22%
-2.88%
 
EPS
23.44
18.68
20.47
12.12
5.50
17.86
18.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
159.99
142.40
111.32
96.94
165.94
138.48
Share Capital
11.95
11.95
11.95
11.95
59.45
59.45
Total Reserves
148.05
130.46
99.38
84.99
106.50
79.03
Non-Current Liabilities
247.76
249.29
247.18
188.85
134.27
151.87
Secured Loans
65.81
71.10
86.93
107.83
56.15
45.15
Unsecured Loans
108.39
96.95
83.91
14.14
8.74
10.96
Long Term Provisions
5.02
5.66
3.41
2.65
1.78
0.67
Current Liabilities
344.45
365.16
423.12
407.86
325.34
205.60
Trade Payables
137.83
138.93
178.10
127.03
124.01
58.75
Other Current Liabilities
41.16
54.76
42.48
86.96
54.93
29.96
Short Term Borrowings
158.09
158.32
188.55
178.76
131.88
104.65
Short Term Provisions
7.37
13.16
13.98
15.11
14.53
12.24
Total Liabilities
752.20
756.85
781.62
693.65
625.55
495.95
Net Block
338.40
349.53
348.59
289.54
202.30
186.01
Gross Block
548.12
539.19
519.90
442.57
339.43
310.86
Accumulated Depreciation
209.72
189.66
171.31
153.02
137.14
124.85
Non Current Assets
389.97
384.39
380.55
370.21
285.11
236.68
Capital Work in Progress
36.37
19.39
16.95
61.90
66.12
44.09
Non Current Investment
1.21
1.13
0.28
0.59
0.39
0.30
Long Term Loans & Adv.
13.98
14.33
14.73
18.18
16.30
6.28
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
362.24
372.47
401.07
323.44
340.44
259.28
Current Investments
0.00
0.11
1.22
0.00
0.00
0.00
Inventories
207.66
189.46
182.33
170.28
172.92
115.61
Sundry Debtors
107.91
133.94
144.24
95.60
115.37
89.39
Cash & Bank
15.39
14.46
18.36
13.26
11.06
11.77
Other Current Assets
31.27
0.68
1.13
3.69
41.09
42.51
Short Term Loans & Adv.
24.49
33.81
53.79
40.61
37.49
37.49
Net Current Assets
17.79
7.31
-22.05
-84.42
15.10
53.67
Total Assets
752.21
756.86
781.62
693.65
625.55
495.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
46.94
98.53
89.16
73.19
38.75
12.67
PBT
30.31
24.36
14.42
6.54
21.25
34.15
Adjustment
52.28
75.68
72.00
63.41
61.22
42.89
Changes in Working Capital
-23.65
11.51
11.87
3.31
-36.16
-58.17
Cash after chg. in Working capital
58.95
111.55
98.29
73.26
46.32
18.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-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
Extra & Other Items
0.00
-1.19
0.00
0.00
0.00
-1.44
Cash From Investing Activity
-24.60
-23.31
-32.85
-97.85
-42.97
-8.85
Net Fixed Assets
-19.28
-16.48
-30.30
-95.09
-23.03
Net Investments
0.32
-1.49
0.25
-4.06
-1.28
Others
-5.64
-5.34
-2.80
1.30
-18.66
Cash from Financing Activity
-18.75
-76.10
-56.16
24.94
3.52
1.20
Net Cash Inflow / Outflow
3.58
-0.87
0.15
0.28
-0.71
5.02
Opening Cash & Equivalents
0.32
1.19
1.04
0.76
11.77
6.75
Closing Cash & Equivalent
3.90
0.32
1.19
1.04
11.06
11.77

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
133.93
119.21
93.19
81.14
99.15
76.16
ROA
2.95%
3.17%
1.96%
0.99%
3.79%
4.41%
ROE
14.70%
19.21%
13.85%
6.08%
20.29%
24.05%
ROCE
13.96%
17.24%
15.50%
14.40%
20.95%
21.47%
Fixed Asset Turnover
1.24
1.45
1.36
1.40
1.60
1.45
Receivable days
65.22
65.99
67.10
70.58
72.00
72.48
Inventory Days
107.10
88.19
98.65
114.81
101.46
93.74
Payable days
87.02
89.20
98.93
112.07
79.54
62.69
Cash Conversion Cycle
85.30
64.98
66.82
73.32
93.92
103.52
Total Debt/Equity
2.16
2.42
3.43
3.33
1.30
1.28
Interest Cover
1.77
1.80
1.45
1.31
1.96
2.02

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.