Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Archean Chemical Industries Ltd.

Chemicals

Rating :

N/A

BSE: 543657 | NSE: ACI

Watchlist

NSE BSE

655.35

20-Dec-2024

Open
High
Low
Previous Close

672.80
672.80
650.00
667.85

Volume
Traded Value (lacs)
52 Week High
52 Week Low

98153
647.56
837.70
571.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,076.49
36.75
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,146.92
0.46%
4.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
5.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-0.19

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
19.23

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 25.9 24.49 37.43 54.38
P/E Ratio 26.81 28.36 18.55 12.77
Revenue 1330 1363 1888 2355
EBITDA 463 458 714 931
Net Income 319 313 487 670
ROA 16.7 17.2 22.4 21
P/Bk Ratio 5.04 4.43 3.69 3.06
ROE 20.37 16.37 21.12 23.37
FCFF 247.71 334.7 335.47 543.87
FCFF Yield 2.93 3.96 3.97 6.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 238.31 290.47 -17.96% 211.16 343.09 -38.45% 283.39 382.38 -25.89% 412.63 364.92 13.07%
Expenses 162.24 194.88 -16.75% 138.53 208.35 -33.51% 195.28 187.89 3.93% 266.75 204.94 30.16%
EBITDA 76.07 95.59 -20.42% 72.63 134.74 -46.10% 88.11 194.48 -54.69% 145.88 159.98 -8.81%
EBIDTM 31.92% 32.91% 34.40% 39.27% 31.09% 50.86% 35.35% 43.84%
Other Income 13.73 11.57 18.67% 12.23 11.20 9.20% 13.83 8.58 61.19% 10.09 7.66 31.72%
Interest 2.04 2.00 2.00% 1.87 3.06 -38.89% 2.17 3.42 -36.55% 2.44 19.42 -87.44%
Depreciation 17.99 17.46 3.04% 17.89 17.47 2.40% 17.47 17.26 1.22% 17.60 16.78 4.89%
PBT 29.60 87.71 -66.25% 65.10 125.42 -48.09% 82.30 182.39 -54.88% 135.93 131.45 3.41%
Tax 7.73 21.37 -63.83% 16.64 31.25 -46.75% 22.66 45.57 -50.27% 33.74 33.17 1.72%
PAT 21.87 66.35 -67.04% 48.46 94.17 -48.54% 59.64 136.82 -56.41% 102.19 98.28 3.98%
PATM 9.18% 22.84% 22.95% 27.45% 21.04% 35.78% 24.77% 26.93%
EPS 1.77 5.38 -67.10% 3.93 7.63 -48.49% 4.83 11.09 -56.45% 8.28 7.96 4.02%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 240.46 290.47 -17.22% 212.69 343.09 -38.01% 283.91 382.38 -25.75% 412.63 364.92 13.07%
Expenses 165.74 195.01 -15.01% 141.49 208.46 -32.13% 196.78 187.97 4.69% 267.18 204.98 30.34%
EBITDA 74.72 95.46 -21.73% 71.20 134.63 -47.11% 87.13 194.40 -55.18% 145.44 159.94 -9.07%
EBIDTM 31.07% 32.86% 33.47% 39.24% 30.69% 50.84% 35.25% 43.83%
Other Income 10.92 11.19 -2.41% 9.70 10.93 -11.25% 11.96 8.33 43.58% 9.24 7.47 23.69%
Interest 3.21 1.85 73.51% 1.70 3.01 -43.52% 1.70 3.42 -50.29% 1.90 19.42 -90.22%
Depreciation 19.46 17.50 11.20% 18.64 17.51 6.45% 17.67 17.30 2.14% 17.66 16.82 4.99%
PBT 22.78 87.29 -73.90% 60.56 125.04 -51.57% 79.72 182.02 -56.20% 135.13 131.18 3.01%
Tax 7.05 21.29 -66.89% 15.72 31.19 -49.60% 22.13 45.51 -51.37% 33.60 33.12 1.45%
PAT 15.73 66.00 -76.17% 44.84 93.86 -52.23% 57.59 136.51 -57.81% 101.53 98.06 3.54%
PATM 6.54% 22.72% 21.08% 27.36% 20.28% 35.70% 24.61% 26.87%
EPS 1.28 5.36 -76.12% 3.64 7.63 -52.29% 4.67 11.09 -57.89% 8.23 7.97 3.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,145.49 1,329.58 1,441.07 1,130.44 740.76 Net Sales Growth -17.05% -7.74% 27.48% 52.61% Cost Of Goods Sold 30.85 87.06 2.73 39.32 8.90 Gross Profit 1,114.64 1,242.52 1,438.34 1,091.12 731.87 GP Margin 97.31% 93.45% 99.81% 96.52% 98.80% Total Expenditure 762.80 865.26 806.70 663.13 478.54 Power & Fuel Cost - 98.70 134.19 102.27 53.52 % Of Sales - 7.42% 9.31% 9.05% 7.23% Employee Cost - 72.32 72.02 37.84 35.32 % Of Sales - 5.44% 5.00% 3.35% 4.77% Manufacturing Exp. - 58.48 49.34 401.85 31.21 % Of Sales - 4.40% 3.42% 35.55% 4.21% General & Admin Exp. - 34.63 28.42 36.76 303.99 % Of Sales - 2.60% 1.97% 3.25% 41.04% Selling & Distn. Exp. - 503.31 515.88 44.06 38.77 % Of Sales - 37.85% 35.80% 3.90% 5.23% Miscellaneous Exp. - 10.75 4.11 1.03 6.82 % Of Sales - 0.81% 0.29% 0.09% 0.92% EBITDA 382.69 464.32 634.37 467.31 262.22 EBITDA Margin 33.41% 34.92% 44.02% 41.34% 35.40% Other Income 49.88 46.70 44.18 12.64 14.03 Interest 8.52 9.67 96.96 161.67 130.39 Depreciation 70.95 70.00 68.51 66.86 55.38 PBT 312.93 431.36 513.08 251.42 90.48 Tax 80.77 109.02 129.42 62.80 23.89 Tax Rate 25.81% 25.27% 25.22% 24.98% 26.40% PAT 232.16 322.35 383.65 188.61 66.59 PAT before Minority Interest 232.16 322.35 383.65 188.61 66.59 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 20.27% 24.24% 26.62% 16.68% 8.99% PAT Growth -41.32% -15.98% 103.41% 183.24% EPS 18.81 26.12 31.09 15.28 5.40

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 1,149.69 1,330.09 1,441.07 1,130.44 Net Sales Growth -16.74% -7.70% 27.48% Cost Of Goods Sold 34.71 87.67 2.73 39.32 Gross Profit 1,114.98 1,242.42 1,438.34 1,091.12 GP Margin 96.98% 93.41% 99.81% 96.52% Total Expenditure 771.19 867.43 807.07 663.28 Power & Fuel Cost - 98.70 134.19 102.27 % Of Sales - 7.42% 9.31% 9.05% Employee Cost - 72.43 72.05 37.84 % Of Sales - 5.45% 5.00% 3.35% Manufacturing Exp. - 58.72 49.45 401.85 % Of Sales - 4.41% 3.43% 35.55% General & Admin Exp. - 35.82 28.66 36.91 % Of Sales - 2.69% 1.99% 3.27% Selling & Distn. Exp. - 503.34 515.88 44.06 % Of Sales - 37.84% 35.80% 3.90% Miscellaneous Exp. - 10.75 4.11 1.03 % Of Sales - 0.81% 0.29% 0.09% EBITDA 378.49 462.66 634.00 467.16 EBITDA Margin 32.92% 34.78% 44.00% 41.33% Other Income 41.82 43.32 43.27 12.39 Interest 8.51 8.46 96.96 161.67 Depreciation 73.43 70.34 68.63 66.86 PBT 298.19 427.18 511.68 251.01 Tax 78.50 108.21 129.12 62.80 Tax Rate 26.33% 25.33% 25.23% 25.02% PAT 219.69 318.98 382.56 188.21 PAT before Minority Interest 219.77 318.97 382.56 188.21 Minority Interest 0.08 0.01 0.00 0.00 PAT Margin 19.11% 23.98% 26.55% 16.65% PAT Growth -44.30% -16.62% 103.26% EPS 17.80 25.85 31.00 15.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 1,706.42 1,432.52 262.69 73.98 Share Capital 24.68 24.61 19.27 19.27 Total Reserves 1,679.38 1,400.33 243.42 54.71 Non-Current Liabilities 285.05 152.00 1,093.44 1,136.50 Secured Loans 0.60 0.79 842.83 12.02 Unsecured Loans 0.00 0.00 0.00 846.41 Long Term Provisions 129.44 0.05 0.34 0.41 Current Liabilities 123.94 192.12 175.56 170.26 Trade Payables 99.00 95.54 112.29 111.78 Other Current Liabilities 24.30 52.70 62.44 57.62 Short Term Borrowings 0.00 20.00 0.00 0.00 Short Term Provisions 0.64 23.88 0.82 0.86 Total Liabilities 2,115.41 1,776.64 1,531.69 1,380.74 Net Block 1,086.42 1,097.48 1,086.19 1,007.32 Gross Block 1,501.33 1,456.13 1,376.87 1,216.62 Accumulated Depreciation 414.91 358.65 290.68 209.30 Non Current Assets 1,413.72 1,179.87 1,137.84 1,080.15 Capital Work in Progress 20.59 33.20 17.21 53.91 Non Current Investment 11.00 5.00 5.09 0.09 Long Term Loans & Adv. 278.29 22.18 28.53 17.20 Other Non Current Assets 17.41 22.01 0.82 1.62 Current Assets 701.68 596.78 393.85 300.59 Current Investments 335.83 210.08 11.12 41.17 Inventories 127.00 167.76 120.79 110.63 Sundry Debtors 155.85 117.74 152.97 68.07 Cash & Bank 43.87 31.97 53.75 31.81 Other Current Assets 39.12 9.32 15.32 48.45 Short Term Loans & Adv. 32.77 59.90 39.90 0.46 Net Current Assets 577.74 404.66 218.29 130.33 Total Assets 2,115.40 1,776.65 1,531.69 1,380.74

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 1,701.55 1,431.02 262.29 Share Capital 24.68 24.61 19.27 Total Reserves 1,674.51 1,398.83 243.02 Non-Current Liabilities 342.69 151.69 1,093.44 Secured Loans 59.36 0.79 842.83 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 129.45 0.05 0.34 Current Liabilities 134.87 193.20 175.59 Trade Payables 99.81 95.56 112.29 Other Current Liabilities 34.42 53.77 62.47 Short Term Borrowings 0.00 20.00 0.00 Short Term Provisions 0.64 23.88 0.82 Total Liabilities 2,179.12 1,775.91 1,531.32 Net Block 1,159.72 1,110.08 1,086.19 Gross Block 1,575.09 1,468.86 1,376.87 Accumulated Depreciation 415.37 358.77 290.68 Non Current Assets 1,452.96 1,178.41 1,132.66 Capital Work in Progress 48.18 36.18 17.23 Non Current Investment 0.00 0.00 0.09 Long Term Loans & Adv. 232.09 11.22 28.55 Other Non Current Assets 12.97 20.92 0.60 Current Assets 726.16 597.51 398.65 Current Investments 349.87 210.08 11.12 Inventories 127.29 167.76 120.79 Sundry Debtors 156.38 117.74 152.97 Cash & Bank 45.48 32.67 58.70 Other Current Assets 47.14 9.17 15.17 Short Term Loans & Adv. 39.89 60.08 39.90 Net Current Assets 591.29 404.31 223.06 Total Assets 2,179.12 1,775.92 1,531.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 389.47 497.82 327.09 119.10 PBT 431.36 513.08 251.42 90.48 Adjustment 52.24 161.18 228.26 196.49 Changes in Working Capital 14.85 -155.64 -152.59 -168.29 Cash after chg. in Working capital 498.45 518.61 327.09 118.68 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -108.98 -20.79 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.42 Cash From Investing Activity -259.54 -287.82 -127.63 -1.75 Net Fixed Assets -32.59 -95.25 -123.55 Net Investments -131.75 -198.87 25.05 Others -95.20 6.30 -29.13 Cash from Financing Activity -91.33 -211.97 -223.72 -110.32 Net Cash Inflow / Outflow 38.60 -1.97 -24.26 7.02 Opening Cash & Equivalents 5.27 7.25 31.50 24.48 Closing Cash & Equivalent 43.87 5.27 7.25 31.50

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 379.35 496.09 314.52 PBT 427.18 511.68 251.01 Adjustment 54.74 162.21 228.26 Changes in Working Capital 6.40 -157.00 -164.76 Cash after chg. in Working capital 488.33 516.88 314.52 Interest Paid 0.00 0.00 0.00 Tax Paid -108.98 -20.79 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -307.27 -290.35 -110.11 Net Fixed Assets -32.59 -95.25 Net Investments -131.75 -198.87 Others -142.93 3.77 Cash from Financing Activity -32.57 -211.97 -223.72 Net Cash Inflow / Outflow 39.51 -6.23 -19.31 Opening Cash & Equivalents 5.97 12.20 31.50 Closing Cash & Equivalent 45.48 5.97 12.20

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 138.10 115.80 27.27 1.54 ROA 16.56% 23.19% 12.95% 4.87% ROE 20.60% 45.47% 112.05% 163.22% ROCE 27.90% 47.63% 40.50% 24.58% Fixed Asset Turnover 0.90 1.02 0.87 0.64 Receivable days 37.55 34.28 35.69 27.72 Inventory Days 40.46 36.54 37.36 51.60 Payable days 407.77 0.00 1040.00 5722.59 Cash Conversion Cycle -329.75 70.83 -966.96 -5643.27 Total Debt/Equity 0.00 0.02 3.22 11.60 Interest Cover 45.62 6.29 2.56 1.69

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 137.70 115.68 27.23 ROA 16.13% 23.13% 13.06% ROE 20.43% 45.39% 140.32% ROCE 27.11% 47.56% 41.89% Fixed Asset Turnover 0.87 1.01 0.92 Receivable days 37.61 34.28 31.87 Inventory Days 40.48 36.54 35.45 Payable days 406.67 0.00 1296.82 Cash Conversion Cycle -328.57 70.83 -1229.49 Total Debt/Equity 0.04 0.02 3.22 Interest Cover 51.49 6.28 2.55

Top Investors:

sbi small cap fund

dsp small cap fund

goldman sachs funds - goldman sachs india equity portfolio

tata aia life insurance co ltd-whole life mid cap equity fund-ulif 009 04/01/07 wle 110

hdfc mutual fund - hdfc multi cap fund

nippon life india trustee ltd-a/c nippon india small cap fund

icici lombard general insurance company ltd

Annual Reports:

News Update:

Archean Chem Inds - Quarterly Results
8th Nov 2024, 20:22 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.

Feedback