Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Chemicals

Rating :
N/A

BSE: 524370 | NSE: BODALCHEM

78.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  78.43
  •  79.40
  •  77.75
  •  78.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  416320
  •  326.74
  •  100.95
  •  65.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 957.17
  • 310.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,821.74
  • N/A
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.32%
  • 2.05%
  • 36.31%
  • FII
  • DII
  • Others
  • 0.67%
  • 0.01%
  • 3.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.93
  • 0.29
  • -12.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.43
  • -7.22
  • -15.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.30
  • -40.55
  • -60.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.68
  • 17.25
  • 13.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.94
  • 1.02
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.70
  • 10.65
  • 10.85

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
421.96
332.49
26.91%
393.59
389.58
1.03%
338.55
320.73
5.56%
330.00
401.22
-17.75%
Expenses
387.51
310.28
24.89%
368.48
362.67
1.60%
314.67
296.19
6.24%
306.52
369.13
-16.96%
EBITDA
34.45
22.20
55.18%
25.11
26.91
-6.69%
23.88
24.54
-2.69%
23.48
32.09
-26.83%
EBIDTM
8.16%
6.68%
6.38%
6.91%
7.05%
7.65%
7.12%
8.00%
Other Income
2.46
8.78
-71.98%
5.45
3.89
40.10%
4.65
2.22
109.46%
5.93
1.69
250.89%
Interest
21.33
13.15
62.21%
15.60
11.58
34.72%
12.09
10.11
19.58%
13.42
7.26
84.85%
Depreciation
17.03
14.65
16.25%
17.01
14.65
16.11%
14.52
13.92
4.31%
14.31
12.19
17.39%
PBT
-1.45
3.19
-
-2.06
4.57
-
1.91
2.73
-30.04%
1.68
14.33
-88.28%
Tax
-0.27
0.98
-
-4.10
1.76
-
0.94
0.31
203.23%
0.44
4.06
-89.16%
PAT
-1.18
2.21
-
2.04
2.81
-27.40%
0.98
2.42
-59.50%
1.24
10.27
-87.93%
PATM
-0.28%
0.66%
0.52%
0.72%
0.29%
0.76%
0.38%
2.56%
EPS
-0.09
0.18
-
0.16
0.22
-27.27%
0.08
0.19
-57.89%
0.10
0.84
-88.10%

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
1,484.10
1,394.62
1,574.28
2,055.25
1,226.43
1,374.82
1,423.50
1,142.21
1,234.37
909.92
1,045.31
Net Sales Growth
2.78%
-11.41%
-23.40%
67.58%
-10.79%
-3.42%
24.63%
-7.47%
35.66%
-12.95%
 
Cost Of Goods Sold
757.08
699.49
895.39
1,151.51
794.96
883.27
886.05
705.68
797.32
570.57
657.91
Gross Profit
727.02
695.13
678.89
903.74
431.48
491.55
537.45
436.53
437.04
339.35
387.40
GP Margin
48.99%
49.84%
43.12%
43.97%
35.18%
35.75%
37.76%
38.22%
35.41%
37.29%
37.06%
Total Expenditure
1,377.18
1,299.95
1,440.94
1,835.45
1,139.85
1,237.15
1,187.36
947.83
1,008.32
760.13
861.21
Power & Fuel Cost
-
247.88
196.94
255.45
76.23
81.94
82.37
65.93
55.19
49.68
51.91
% Of Sales
-
17.77%
12.51%
12.43%
6.22%
5.96%
5.79%
5.77%
4.47%
5.46%
4.97%
Employee Cost
-
102.76
94.81
110.45
77.75
87.13
63.68
47.22
41.91
36.79
58.99
% Of Sales
-
7.37%
6.02%
5.37%
6.34%
6.34%
4.47%
4.13%
3.40%
4.04%
5.64%
Manufacturing Exp.
-
150.98
150.65
183.43
104.16
107.33
99.44
76.24
66.00
53.39
44.40
% Of Sales
-
10.83%
9.57%
8.92%
8.49%
7.81%
6.99%
6.67%
5.35%
5.87%
4.25%
General & Admin Exp.
-
32.51
35.94
41.06
29.38
27.30
17.01
16.48
15.01
11.11
11.38
% Of Sales
-
2.33%
2.28%
2.00%
2.40%
1.99%
1.19%
1.44%
1.22%
1.22%
1.09%
Selling & Distn. Exp.
-
48.11
59.51
84.56
32.43
34.98
32.93
29.63
30.39
31.02
27.23
% Of Sales
-
3.45%
3.78%
4.11%
2.64%
2.54%
2.31%
2.59%
2.46%
3.41%
2.60%
Miscellaneous Exp.
-
18.21
7.70
8.99
24.94
15.20
5.88
6.65
2.49
7.56
27.23
% Of Sales
-
1.31%
0.49%
0.44%
2.03%
1.11%
0.41%
0.58%
0.20%
0.83%
0.90%
EBITDA
106.92
94.67
133.34
219.80
86.58
137.67
236.14
194.38
226.05
149.79
184.10
EBITDA Margin
7.20%
6.79%
8.47%
10.69%
7.06%
10.01%
16.59%
17.02%
18.31%
16.46%
17.61%
Other Income
18.49
24.80
11.61
17.13
15.93
10.40
13.35
9.49
10.51
11.97
4.65
Interest
62.44
54.25
41.02
29.48
16.65
19.03
9.07
5.31
8.70
12.20
27.28
Depreciation
62.87
60.49
53.09
46.62
30.48
28.40
21.25
12.09
28.89
25.79
22.25
PBT
0.08
4.73
50.84
160.84
55.38
100.64
219.17
186.48
198.97
123.77
139.23
Tax
-2.99
-1.74
12.80
43.38
15.62
14.60
76.99
61.89
70.89
44.54
47.44
Tax Rate
-3,737.50%
-36.79%
25.18%
30.54%
28.21%
14.51%
35.13%
33.19%
34.78%
34.13%
34.07%
PAT
3.08
6.47
38.03
104.23
41.98
87.16
144.08
125.23
132.93
85.99
91.78
PAT before Minority Interest
3.08
6.47
38.03
98.66
39.77
86.03
142.18
124.59
132.93
85.99
91.78
Minority Interest
0.00
0.00
0.00
5.57
2.21
1.13
1.90
0.64
0.00
0.00
0.00
PAT Margin
0.21%
0.46%
2.42%
5.07%
3.42%
6.34%
10.12%
10.96%
10.77%
9.45%
8.78%
PAT Growth
-82.61%
-82.99%
-63.51%
148.28%
-51.84%
-39.51%
15.05%
-5.79%
54.59%
-6.31%
 
EPS
0.24
0.51
3.02
8.28
3.33
6.92
11.44
9.95
10.56
6.83
7.29

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
1,082.24
1,077.70
1,052.35
981.42
931.34
829.36
696.96
362.69
234.60
181.49
Share Capital
25.16
25.13
24.50
24.47
24.47
24.44
24.44
21.82
21.82
46.82
Total Reserves
1,056.16
1,051.23
1,026.72
954.76
862.64
803.11
672.14
340.87
212.78
134.67
Non-Current Liabilities
503.93
421.39
256.45
152.79
22.98
49.25
25.47
26.05
16.05
98.55
Secured Loans
443.00
361.83
213.74
106.40
0.02
9.95
0.25
7.10
0.00
85.54
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
3.12
0.77
0.78
0.68
0.67
Long Term Provisions
0.02
0.00
0.24
3.79
0.14
0.52
0.08
0.01
0.00
0.00
Current Liabilities
694.05
621.02
793.79
610.11
494.51
410.75
348.11
316.17
259.24
254.20
Trade Payables
195.33
177.56
255.22
222.43
209.73
222.08
151.91
159.03
104.68
112.49
Other Current Liabilities
132.17
100.51
70.14
36.61
18.74
31.93
14.09
10.42
7.84
18.66
Short Term Borrowings
359.74
330.70
461.76
346.85
256.45
155.73
179.82
141.15
142.22
122.49
Short Term Provisions
6.81
12.26
6.67
4.23
9.59
1.01
2.28
5.57
4.49
0.55
Total Liabilities
2,280.22
2,120.11
2,102.59
1,748.93
1,455.35
1,290.29
1,071.66
706.67
509.89
534.24
Net Block
1,313.57
967.17
816.67
804.49
655.94
608.55
436.55
221.50
191.95
189.75
Gross Block
1,590.26
1,187.27
984.89
924.50
748.88
673.26
476.63
250.10
433.99
403.92
Accumulated Depreciation
276.69
220.10
168.22
120.02
92.94
64.70
40.08
28.61
242.04
214.17
Non Current Assets
1,467.06
1,269.56
982.46
878.02
697.36
674.52
534.22
301.47
202.45
211.43
Capital Work in Progress
67.73
193.47
69.53
14.45
6.86
25.51
18.70
9.17
0.27
3.32
Non Current Investment
0.21
0.19
0.27
6.44
3.19
5.60
13.93
17.38
1.63
1.78
Long Term Loans & Adv.
58.61
100.53
92.30
50.25
30.92
34.11
64.95
52.38
8.56
16.11
Other Non Current Assets
26.93
8.20
3.69
2.40
0.45
0.75
0.09
1.04
0.05
0.47
Current Assets
813.47
850.87
1,121.57
870.91
758.01
615.76
537.43
405.20
307.43
322.81
Current Investments
13.01
0.00
0.00
0.00
0.00
0.57
3.01
0.00
0.00
0.00
Inventories
267.25
292.53
444.63
307.21
219.05
207.63
113.31
130.82
89.80
77.96
Sundry Debtors
380.81
420.28
589.63
467.67
454.16
329.75
346.76
230.29
166.68
197.20
Cash & Bank
33.24
18.68
15.15
16.29
19.51
9.80
5.88
16.71
3.86
3.05
Other Current Assets
119.17
12.00
15.03
8.02
65.29
68.01
68.48
27.39
47.10
44.60
Short Term Loans & Adv.
109.06
107.38
57.14
71.72
58.14
54.59
62.92
23.34
40.97
40.44
Net Current Assets
119.42
229.84
327.78
260.79
263.49
205.01
189.33
89.03
48.19
68.61
Total Assets
2,280.53
2,120.43
2,104.03
1,748.93
1,455.37
1,290.28
1,071.65
706.67
509.88
534.24

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
204.25
289.90
-13.52
-13.02
9.56
185.98
7.08
103.64
131.23
197.72
PBT
4.73
50.84
142.04
55.38
100.64
219.17
186.48
203.82
130.53
139.23
Adjustment
113.12
87.19
59.13
38.40
50.77
17.94
12.91
24.17
22.27
54.55
Changes in Working Capital
83.92
159.11
-176.13
-97.04
-124.14
13.20
-132.96
-55.30
14.18
43.88
Cash after chg. in Working capital
201.77
297.13
25.05
-3.26
27.26
250.31
66.43
172.69
166.98
237.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.48
-7.24
-38.57
-9.75
-17.70
-64.33
-59.35
-69.05
-35.75
-39.94
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
-261.63
-310.06
-170.29
-167.66
-80.50
-128.15
-256.27
-67.89
-22.55
-35.34
Net Fixed Assets
-277.42
-327.01
-160.89
-177.82
-95.65
-140.50
-232.40
192.58
-16.25
-38.40
Net Investments
-13.03
-1.26
-54.90
-3.62
-20.22
3.40
-2.23
-18.16
0.00
-1.45
Others
28.82
18.21
45.50
13.78
35.37
8.95
-21.64
-242.31
-6.30
4.51
Cash from Financing Activity
80.98
32.66
181.20
178.12
75.91
-51.21
236.22
-22.71
-109.41
-162.14
Net Cash Inflow / Outflow
23.59
12.49
-2.61
-2.55
4.96
6.61
-12.97
13.04
-0.73
0.23
Opening Cash & Equivalents
16.80
9.30
11.91
14.46
7.79
1.18
14.14
0.47
1.20
0.97
Closing Cash & Equivalent
23.91
16.80
9.30
11.91
14.46
7.79
1.18
14.14
0.47
1.20

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.)
85.96
85.68
85.83
80.05
72.52
67.73
57.01
33.24
21.50
14.34
ROA
0.29%
1.80%
5.11%
2.48%
6.27%
12.04%
14.01%
21.85%
16.47%
16.29%
ROE
0.60%
3.58%
9.72%
4.26%
10.04%
18.66%
23.52%
44.51%
43.97%
82.92%
ROCE
3.09%
5.15%
10.85%
5.49%
10.94%
24.30%
27.56%
47.70%
37.18%
39.09%
Fixed Asset Turnover
1.00
1.45
2.15
1.47
1.93
2.48
3.21
3.92
2.36
2.95
Receivable days
104.83
117.08
93.89
137.17
104.06
86.73
90.31
54.10
67.15
68.50
Inventory Days
73.25
85.46
66.76
78.31
56.64
41.15
38.21
30.07
30.96
32.36
Payable days
97.29
88.21
75.70
99.21
64.12
56.00
60.18
46.96
51.57
48.05
Cash Conversion Cycle
80.79
114.32
84.94
116.27
96.58
71.87
68.33
37.20
46.54
52.81
Total Debt/Equity
0.83
0.71
0.64
0.46
0.29
0.21
0.26
0.42
0.61
1.15
Interest Cover
1.09
2.24
5.82
4.33
6.29
25.15
36.13
24.44
11.70
6.10

News Update:


  • Bodal Chemicals - Quarterly Results
    14th Aug 2024, 14:02 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.