Nifty
Sensex
:
:
15804.25
52753.79
25.80 (0.16%)
100.72 (0.19%)

Chemicals

Rating :
68/99

BSE: 516072 | NSE: VISHNU

635.25
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  635.00
  •  645.95
  •  631.25
  •  640.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8231
  •  52.62
  •  707.40
  •  126.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 764.07
  • 22.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,087.51
  • 0.16%
  • 3.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.37%
  • 20.20%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.00%
  • 3.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.70
  • 6.01
  • -4.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 3.52
  • -5.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.32
  • 39.45
  • 12.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.75
  • 12.95
  • 7.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 1.92
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.30
  • 6.58
  • 6.14

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
213.56
155.88
37.00%
133.72
165.61
-19.26%
182.34
174.53
4.47%
150.90
179.82
-16.08%
Expenses
188.87
140.04
34.87%
118.61
144.96
-18.18%
162.43
155.53
4.44%
133.15
156.37
-14.85%
EBITDA
24.69
15.84
55.87%
15.11
20.65
-26.83%
19.91
19.00
4.79%
17.74
23.44
-24.32%
EBIDTM
11.56%
10.16%
11.30%
12.47%
10.92%
10.89%
11.76%
13.04%
Other Income
1.13
4.29
-73.66%
0.30
0.46
-34.78%
0.35
1.59
-77.99%
1.04
1.00
4.00%
Interest
7.28
8.58
-15.15%
5.91
8.49
-30.39%
6.10
8.44
-27.73%
6.68
10.25
-34.83%
Depreciation
5.03
5.04
-0.20%
5.13
5.09
0.79%
5.09
4.61
10.41%
5.05
5.45
-7.34%
PBT
13.52
6.51
107.68%
4.37
7.53
-41.97%
9.06
7.53
20.32%
7.05
8.74
-19.34%
Tax
2.65
1.46
81.51%
0.68
2.47
-72.47%
1.61
2.24
-28.12%
-5.44
1.91
-
PAT
10.87
5.05
115.25%
3.69
5.06
-27.08%
7.45
5.29
40.83%
12.49
6.83
82.87%
PATM
5.09%
3.24%
2.76%
3.06%
4.09%
3.03%
8.28%
3.80%
EPS
9.10
4.23
115.13%
3.08
4.24
-27.36%
6.24
4.43
40.86%
10.45
5.71
83.01%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
678.68
673.50
769.39
642.97
506.86
480.10
418.07
Net Sales Growth
-
0.77%
-12.46%
19.66%
26.85%
5.57%
14.84%
 
Cost Of Goods Sold
-
287.77
301.16
344.48
306.30
227.68
204.17
184.75
Gross Profit
-
390.91
372.34
424.91
336.66
279.19
275.93
233.32
GP Margin
-
57.60%
55.28%
55.23%
52.36%
55.08%
57.47%
55.81%
Total Expenditure
-
599.92
591.13
667.16
561.81
440.60
395.74
340.66
Power & Fuel Cost
-
31.36
31.58
34.73
33.12
29.26
27.82
19.74
% Of Sales
-
4.62%
4.69%
4.51%
5.15%
5.77%
5.79%
4.72%
Employee Cost
-
34.29
33.43
33.27
27.61
24.78
21.18
16.39
% Of Sales
-
5.05%
4.96%
4.32%
4.29%
4.89%
4.41%
3.92%
Manufacturing Exp.
-
159.21
149.73
160.07
121.89
99.48
87.26
74.70
% Of Sales
-
23.46%
22.23%
20.80%
18.96%
19.63%
18.18%
17.87%
General & Admin Exp.
-
36.62
34.97
36.21
33.54
29.97
23.66
19.17
% Of Sales
-
5.40%
5.19%
4.71%
5.22%
5.91%
4.93%
4.59%
Selling & Distn. Exp.
-
44.85
35.02
39.16
33.18
26.35
24.57
24.19
% Of Sales
-
6.61%
5.20%
5.09%
5.16%
5.20%
5.12%
5.79%
Miscellaneous Exp.
-
5.82
5.24
19.25
6.17
3.08
7.07
1.72
% Of Sales
-
0.86%
0.78%
2.50%
0.96%
0.61%
1.47%
0.41%
EBITDA
-
78.76
82.37
102.23
81.16
66.26
84.36
77.41
EBITDA Margin
-
11.60%
12.23%
13.29%
12.62%
13.07%
17.57%
18.52%
Other Income
-
2.82
7.34
3.08
8.35
7.28
2.02
2.57
Interest
-
27.28
39.21
46.95
48.60
44.13
37.18
33.61
Depreciation
-
20.30
20.19
20.87
18.81
15.89
13.38
12.22
PBT
-
34.00
30.31
37.49
22.10
13.53
35.83
34.15
Tax
-
-0.49
8.08
13.12
7.67
6.98
14.58
12.27
Tax Rate
-
-1.44%
26.66%
35.00%
34.71%
51.59%
40.69%
35.93%
PAT
-
34.49
22.23
24.36
14.42
6.54
21.25
21.88
PAT before Minority Interest
-
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
PAT Margin
-
5.08%
3.30%
3.17%
2.24%
1.29%
4.43%
5.23%
PAT Growth
-
55.15%
-8.74%
68.93%
120.49%
-69.22%
-2.88%
 
EPS
-
28.98
18.68
20.47
12.12
5.50
17.86
18.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
196.14
159.99
142.40
111.32
96.94
165.94
138.48
Share Capital
11.95
11.95
11.95
11.95
11.95
59.45
59.45
Total Reserves
184.20
148.05
130.46
99.38
84.99
106.50
79.03
Non-Current Liabilities
249.00
247.76
249.29
247.18
188.85
134.27
151.87
Secured Loans
74.89
65.81
71.10
86.93
107.83
56.15
45.15
Unsecured Loans
100.02
108.39
100.95
83.91
14.14
8.74
10.96
Long Term Provisions
4.00
5.02
5.66
3.41
2.65
1.78
0.67
Current Liabilities
327.73
327.57
365.16
423.12
407.86
325.34
205.60
Trade Payables
137.01
137.83
138.93
178.10
127.03
124.01
58.75
Other Current Liabilities
56.09
41.16
54.76
42.48
86.96
54.93
29.96
Short Term Borrowings
131.32
141.21
158.32
188.55
178.76
131.88
104.65
Short Term Provisions
3.30
7.37
13.16
13.98
15.11
14.53
12.24
Total Liabilities
772.87
735.32
756.85
781.62
693.65
625.55
495.95
Net Block
387.46
338.40
349.53
348.59
289.54
202.30
186.01
Gross Block
615.92
548.12
539.19
519.90
442.57
339.43
310.86
Accumulated Depreciation
228.46
209.72
189.66
171.31
153.02
137.14
124.85
Non Current Assets
424.51
389.97
384.50
380.55
370.21
285.11
236.68
Capital Work in Progress
23.96
36.37
19.39
16.95
61.90
66.12
44.09
Non Current Investment
1.01
1.21
1.24
0.28
0.59
0.39
0.30
Long Term Loans & Adv.
12.07
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
0.00
Current Assets
348.36
345.36
372.36
401.07
323.44
340.44
259.28
Current Investments
0.00
0.00
0.00
1.22
0.00
0.00
0.00
Inventories
190.75
207.66
189.46
182.33
170.28
172.92
115.61
Sundry Debtors
115.69
91.04
133.94
144.24
95.60
115.37
89.39
Cash & Bank
10.69
15.39
14.46
18.36
13.26
11.06
11.77
Other Current Assets
31.23
6.78
0.68
1.13
44.30
41.09
42.51
Short Term Loans & Adv.
29.84
24.49
33.81
53.79
40.61
37.49
37.49
Net Current Assets
20.63
17.79
7.19
-22.05
-84.42
15.10
53.67
Total Assets
772.87
735.33
756.86
781.62
693.65
625.55
495.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
67.37
49.23
99.99
89.16
73.19
38.75
12.67
PBT
34.00
30.31
37.49
14.42
6.54
21.25
34.15
Adjustment
45.06
52.12
62.57
72.00
63.41
61.22
42.89
Changes in Working Capital
-5.04
-21.19
11.75
11.87
3.31
-36.16
-58.17
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
-1.44
Cash From Investing Activity
-51.82
-22.03
-23.31
-32.85
-97.85
-42.97
-8.85
Net Fixed Assets
-41.03
-19.28
-16.48
-30.30
-95.09
-23.03
Net Investments
0.52
0.32
-1.49
0.25
-4.06
-1.28
Others
-11.31
-3.07
-5.34
-2.80
1.30
-18.66
Cash from Financing Activity
-19.12
-23.61
-77.56
-56.16
24.94
3.52
1.20
Net Cash Inflow / Outflow
-3.57
3.58
-0.87
0.15
0.28
-0.71
5.02
Opening Cash & Equivalents
3.90
0.32
1.19
1.04
0.76
11.77
6.75
Closing Cash & Equivalent
0.32
3.90
0.32
1.19
1.04
11.06
11.77

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
164.19
133.93
119.21
93.19
81.14
99.15
76.16
ROA
4.57%
2.98%
3.17%
1.96%
0.99%
3.79%
4.41%
ROE
19.37%
14.70%
19.21%
13.85%
6.08%
20.29%
24.05%
ROCE
12.06%
14.24%
17.17%
15.50%
14.40%
20.95%
21.47%
Fixed Asset Turnover
1.17
1.24
1.45
1.36
1.40
1.60
1.45
Receivable days
55.59
60.96
65.99
67.10
70.58
72.00
72.48
Inventory Days
107.13
107.61
88.19
98.65
114.81
101.46
93.74
Payable days
88.43
87.54
89.20
98.93
112.07
79.54
62.69
Cash Conversion Cycle
74.29
81.03
64.98
66.82
73.32
93.92
103.52
Total Debt/Equity
1.70
2.04
2.45
3.43
3.33
1.30
1.28
Interest Cover
2.25
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.