Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Atul Ltd.

Chemicals

Rating :
N/A

BSE: 500027 | NSE: ATUL

NSE BSE
7023.15
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7385.00
  •  7436.00
  •  6992.15
  •  7405.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49742
  •  3526.39
  •  8180.00
  •  5174.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,686.51
  • 54.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,827.16
  • 0.28%
  • 3.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.17%
  • 1.77%
  • 16.59%
  • FII
  • DII
  • Others
  • 9.66%
  • 23.81%
  • 3.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.93
  • 2.92
  • -2.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.94
  • -6.80
  • -6.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.62
  • -13.36
  • -18.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.70
  • 39.89
  • 45.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.78
  • 5.06
  • 4.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.51
  • 23.52
  • 25.86

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
109.54
176.38
226.8
276.77
P/E Ratio
67.2
41.73
32.46
26.6
Revenue
4726
5516
6369
7206
EBITDA
637
954
1164
1366
Net Income
323
525
667
819
ROA
5.3
7.4
8.5
9.2
P/Bk Ratio
4.24
3.9
3.55
3.2
ROE
6.6
9.66
11.38
12.68
FCFF
164.44
288.53
386.83
521.08
FCFF Yield
0.76
1.34
1.8
2.42

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
1,392.83
1,193.71
16.68%
1,322.05
1,182.02
11.85%
1,212.15
1,195.15
1.42%
1,137.80
1,268.25
-10.29%
Expenses
1,150.09
1,038.52
10.74%
1,098.82
999.76
9.91%
1,064.59
1,045.78
1.80%
986.12
1,096.00
-10.03%
EBITDA
242.74
155.19
56.41%
223.23
182.26
22.48%
147.56
149.37
-1.21%
151.68
172.25
-11.94%
EBIDTM
17.43%
13.00%
16.89%
15.42%
12.17%
12.50%
13.33%
13.58%
Other Income
31.52
22.13
42.43%
13.04
8.20
59.02%
12.86
24.21
-46.88%
15.00
22.86
-34.38%
Interest
8.89
1.86
377.96%
5.38
2.03
165.02%
5.07
2.19
131.51%
2.12
2.20
-3.64%
Depreciation
77.54
53.99
43.62%
76.58
51.93
47.47%
75.75
51.07
48.33%
61.21
50.38
21.50%
PBT
187.83
121.47
54.63%
154.31
136.50
13.05%
79.60
120.32
-33.84%
103.35
142.53
-27.49%
Tax
51.44
32.47
58.42%
45.52
36.41
25.02%
24.22
29.73
-18.53%
33.40
39.40
-15.23%
PAT
136.39
89.00
53.25%
108.79
100.09
8.69%
55.38
90.59
-38.87%
69.95
103.13
-32.17%
PATM
9.79%
7.46%
8.23%
8.47%
4.57%
7.58%
6.15%
8.13%
EPS
46.47
30.61
51.81%
38.00
35.02
8.51%
19.84
31.70
-37.41%
24.10
35.62
-32.34%

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
5,064.83
4,725.68
5,427.52
5,080.89
3,731.47
4,093.06
4,037.81
3,295.77
2,833.94
2,594.59
2,656.39
Net Sales Growth
4.66%
-12.93%
6.82%
36.16%
-8.83%
1.37%
22.51%
16.30%
9.22%
-2.33%
 
Cost Of Goods Sold
2,524.85
2,510.54
2,863.98
2,588.63
1,695.20
1,970.03
2,106.08
1,803.47
1,435.48
1,326.69
1,445.41
Gross Profit
2,539.98
2,215.14
2,563.54
2,492.26
2,036.27
2,123.03
1,931.73
1,492.30
1,398.46
1,267.90
1,210.98
GP Margin
50.15%
46.87%
47.23%
49.05%
54.57%
51.87%
47.84%
45.28%
49.35%
48.87%
45.59%
Total Expenditure
4,299.62
4,091.50
4,652.67
4,171.31
2,822.76
3,191.05
3,271.03
2,790.58
2,324.49
2,135.36
2,265.01
Power & Fuel Cost
-
553.22
647.56
510.14
309.27
372.95
399.53
348.92
322.91
270.50
298.21
% Of Sales
-
11.71%
11.93%
10.04%
8.29%
9.11%
9.89%
10.59%
11.39%
10.43%
11.23%
Employee Cost
-
398.03
370.19
342.54
310.36
300.90
259.84
213.38
200.14
190.91
163.29
% Of Sales
-
8.42%
6.82%
6.74%
8.32%
7.35%
6.44%
6.47%
7.06%
7.36%
6.15%
Manufacturing Exp.
-
431.49
561.73
563.49
363.40
403.63
365.37
304.09
258.22
252.63
241.06
% Of Sales
-
9.13%
10.35%
11.09%
9.74%
9.86%
9.05%
9.23%
9.11%
9.74%
9.07%
General & Admin Exp.
-
59.53
52.69
38.40
32.12
40.09
33.84
31.88
32.74
30.24
33.48
% Of Sales
-
1.26%
0.97%
0.76%
0.86%
0.98%
0.84%
0.97%
1.16%
1.17%
1.26%
Selling & Distn. Exp.
-
6.21
7.52
10.42
5.46
0.02
7.36
8.49
3.30
4.33
19.22
% Of Sales
-
0.13%
0.14%
0.21%
0.15%
0.00%
0.18%
0.26%
0.12%
0.17%
0.72%
Miscellaneous Exp.
-
132.48
149.00
117.69
106.95
103.43
99.01
80.35
71.70
60.06
19.22
% Of Sales
-
2.80%
2.75%
2.32%
2.87%
2.53%
2.45%
2.44%
2.53%
2.31%
2.42%
EBITDA
765.21
634.18
774.85
909.58
908.71
902.01
766.78
505.19
509.45
459.23
391.38
EBITDA Margin
15.11%
13.42%
14.28%
17.90%
24.35%
22.04%
18.99%
15.33%
17.98%
17.70%
14.73%
Other Income
72.42
60.70
114.87
77.86
111.39
78.04
34.86
25.91
52.55
34.40
20.16
Interest
21.46
11.08
7.90
9.17
9.35
9.40
7.41
12.74
25.17
27.53
25.69
Depreciation
291.08
242.88
197.81
176.69
136.32
130.21
118.91
110.38
95.44
66.07
60.27
PBT
525.09
440.92
684.01
801.58
874.43
840.44
675.32
407.98
441.39
400.03
325.58
Tax
154.58
126.50
181.21
205.00
221.66
174.51
244.32
130.97
122.71
130.22
99.37
Tax Rate
29.44%
28.69%
26.49%
25.57%
25.35%
20.76%
36.18%
32.10%
27.80%
32.55%
30.52%
PAT
370.51
323.02
514.09
604.26
648.51
661.48
427.21
272.25
318.30
269.11
226.38
PAT before Minority Interest
366.11
324.12
506.63
604.74
652.77
665.93
431.00
277.01
318.68
269.81
226.21
Minority Interest
-4.40
-1.10
7.46
-0.48
-4.26
-4.45
-3.79
-4.76
-0.38
-0.70
0.17
PAT Margin
7.32%
6.84%
9.47%
11.89%
17.38%
16.16%
10.58%
8.26%
11.23%
10.37%
8.52%
PAT Growth
-3.21%
-37.17%
-14.92%
-6.82%
-1.96%
54.84%
56.92%
-14.47%
18.28%
18.88%
 
EPS
126.02
109.87
174.86
205.53
220.58
224.99
145.31
92.60
108.27
91.53
77.00

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
5,114.34
4,671.38
4,428.96
3,826.52
3,154.90
2,705.71
2,243.92
1,965.94
1,614.79
1,038.99
Share Capital
29.46
29.53
29.61
29.61
29.68
29.68
29.68
29.68
29.68
29.68
Total Reserves
5,084.88
4,641.85
4,399.35
3,796.91
3,125.22
2,676.03
2,214.24
1,936.26
1,585.11
1,009.31
Non-Current Liabilities
412.17
191.92
236.45
271.72
230.53
236.71
175.91
158.82
142.03
140.13
Secured Loans
204.80
23.71
50.55
84.71
82.06
38.97
0.00
0.38
23.35
58.57
Unsecured Loans
4.50
5.00
10.50
13.50
4.52
4.17
0.00
0.00
0.00
0.00
Long Term Provisions
40.06
32.47
34.16
25.30
20.06
19.13
17.84
23.30
17.31
16.04
Current Liabilities
1,004.73
1,028.20
1,206.93
1,007.34
944.62
828.31
672.16
671.91
706.20
638.27
Trade Payables
579.31
538.51
634.73
563.13
477.63
379.63
459.02
337.49
315.12
272.19
Other Current Liabilities
269.35
262.92
228.08
195.13
205.36
157.74
74.81
92.53
126.59
146.54
Short Term Borrowings
18.48
15.06
77.22
3.51
10.39
9.32
15.91
144.59
256.37
175.98
Short Term Provisions
137.59
211.71
266.90
245.57
251.24
281.62
122.42
97.30
8.12
43.56
Total Liabilities
6,580.29
5,939.54
5,903.22
5,136.21
4,356.42
3,794.53
3,112.00
2,811.92
2,465.47
1,823.07
Net Block
2,788.96
1,766.44
1,630.97
1,418.38
1,124.88
1,114.22
1,035.56
1,032.13
757.80
513.66
Gross Block
3,902.57
2,659.47
2,359.47
2,015.71
1,618.03
1,479.49
1,303.54
1,193.16
823.72
1,295.78
Accumulated Depreciation
1,113.61
893.03
728.50
597.33
493.15
365.27
267.98
161.03
65.92
761.09
Non Current Assets
4,188.36
3,660.60
3,005.91
2,370.94
2,061.76
1,881.18
1,653.09
1,600.52
1,406.76
782.30
Capital Work in Progress
280.75
1,032.85
420.47
249.70
368.14
172.27
96.20
58.99
180.44
112.05
Non Current Investment
965.67
691.37
788.62
620.75
485.62
546.42
467.36
429.24
379.87
63.39
Long Term Loans & Adv.
144.27
160.70
155.72
62.79
63.78
41.77
15.32
24.86
57.91
57.82
Other Non Current Assets
5.49
6.02
6.91
19.32
19.34
6.50
38.65
55.30
30.74
35.38
Current Assets
2,391.93
2,278.94
2,897.31
2,765.27
2,294.66
1,913.35
1,458.91
1,211.40
1,058.71
1,040.77
Current Investments
426.40
189.57
550.08
740.30
651.69
208.81
5.70
2.92
2.05
2.66
Inventories
618.26
789.36
864.12
594.14
503.37
511.82
411.43
419.24
427.78
415.27
Sundry Debtors
927.04
844.61
989.01
733.23
719.73
698.47
723.40
518.96
441.39
442.42
Cash & Bank
72.30
52.03
68.92
348.18
35.37
54.50
49.39
28.30
22.01
36.62
Other Current Assets
347.93
62.82
40.25
147.42
384.50
439.75
268.99
241.98
165.48
143.80
Short Term Loans & Adv.
285.05
340.55
384.93
202.00
214.24
252.74
104.04
145.62
61.02
118.23
Net Current Assets
1,387.20
1,250.74
1,690.38
1,757.93
1,350.04
1,085.04
786.75
539.49
352.51
402.50
Total Assets
6,580.29
5,939.54
5,903.22
5,136.21
4,356.42
3,794.53
3,112.00
2,811.92
2,465.47
1,823.07

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
667.46
706.69
231.45
717.95
881.38
403.58
355.71
391.74
400.97
306.26
PBT
450.62
687.84
809.74
881.68
845.42
680.34
412.21
446.06
404.49
325.58
Adjustment
213.17
185.18
127.94
63.10
85.99
120.08
108.35
82.82
106.46
67.29
Changes in Working Capital
110.98
27.05
-504.57
-24.51
166.74
-142.70
-59.43
-55.13
-0.21
-10.08
Cash after chg. in Working capital
774.77
900.07
433.11
920.27
1,098.15
657.72
461.13
473.75
510.74
382.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-107.31
-193.38
-201.66
-202.32
-216.77
-254.14
-105.42
-82.01
-109.77
-76.53
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
0.00
Cash From Investing Activity
-683.19
-469.36
-167.65
-646.39
-782.70
-407.46
-130.13
-173.21
-374.78
-166.62
Net Fixed Assets
-332.50
-387.51
-255.14
-244.24
-265.20
-90.24
-125.31
-173.00
400.65
-60.43
Net Investments
-1,332.08
422.77
0.12
-221.23
-399.96
-331.51
-63.24
-85.76
-300.21
-12.35
Others
981.39
-504.62
87.37
-180.92
-117.54
14.29
58.42
85.55
-475.22
-93.84
Cash from Financing Activity
37.54
-257.49
-57.44
-52.19
-110.55
-1.08
-207.40
-211.83
-39.34
-123.83
Net Cash Inflow / Outflow
21.81
-20.16
6.36
19.37
-11.87
-4.96
18.18
6.70
-13.15
15.81
Opening Cash & Equivalents
38.05
57.69
46.91
26.19
37.59
42.67
23.44
18.07
30.99
18.06
Closing Cash & Equivalent
60.26
38.05
57.69
46.91
26.19
37.59
42.67
23.44
18.07
33.87

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.)
1737.20
1582.98
1496.77
1293.17
1063.68
912.24
756.54
662.82
544.43
350.29
ROA
5.18%
8.56%
10.96%
13.75%
16.34%
12.48%
9.35%
12.08%
12.58%
12.43%
ROE
6.62%
11.13%
14.65%
18.70%
22.73%
17.42%
13.16%
17.80%
20.33%
24.08%
ROCE
9.17%
14.99%
19.22%
24.49%
28.22%
27.20%
19.15%
22.96%
26.16%
27.61%
Fixed Asset Turnover
1.47
2.20
2.35
2.07
2.64
2.90
2.67
2.97
2.60
2.18
Receivable days
67.22
60.66
61.05
70.46
63.23
64.27
67.93
58.50
58.55
56.77
Inventory Days
53.41
54.70
51.70
53.22
45.26
41.73
45.42
51.59
55.85
54.83
Payable days
81.26
74.76
84.45
112.05
49.37
45.52
52.70
51.43
49.94
48.96
Cash Conversion Cycle
39.37
40.60
28.30
11.63
59.13
60.48
60.64
58.67
64.45
62.64
Total Debt/Equity
0.05
0.01
0.03
0.03
0.03
0.02
0.01
0.09
0.20
0.29
Interest Cover
41.67
88.07
89.30
94.52
90.41
92.14
33.02
18.54
15.53
13.67

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Atul completes increase in capacity of Liquid Epoxy Resin
    29th Oct 2024, 15:10 PM

    The capacity of Liquid Epoxy Resin increased by 50,000 tpa effective October 25, 2024

    Read More
  • Atul - Quarterly Results
    25th Oct 2024, 13:23 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.