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

Chemicals

Rating :
N/A

BSE: 500153 | NSE: GANESHBE

140.97
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  147.89
  •  147.89
  •  140.00
  •  146.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  85427
  •  122.12
  •  217.05
  •  126.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,015.41
  • 16.05
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 948.75
  • N/A
  • 1.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.02%
  • 3.53%
  • 40.90%
  • FII
  • DII
  • Others
  • 5.08%
  • 0.00%
  • 11.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.37
  • 14.10
  • 10.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.67
  • 8.65
  • 9.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 94.07
  • 12.79
  • 23.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.40
  • 18.81
  • 20.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.30
  • 2.32
  • 2.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 8.67
  • 10.71

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
97.63
102.68
-4.92%
87.53
121.93
-28.21%
146.26
134.07
9.09%
106.20
98.97
7.31%
Expenses
73.09
77.28
-5.42%
62.38
96.86
-35.60%
125.16
110.65
13.11%
82.10
74.76
9.82%
EBITDA
24.54
25.40
-3.39%
25.15
25.07
0.32%
21.11
23.42
-9.86%
24.10
24.21
-0.45%
EBIDTM
25.14%
24.74%
28.73%
20.56%
14.43%
17.47%
22.69%
24.46%
Other Income
4.74
1.73
173.99%
3.71
3.17
17.03%
7.04
1.69
316.57%
1.54
1.94
-20.62%
Interest
1.89
1.10
71.82%
1.37
2.51
-45.42%
1.47
0.22
568.18%
-0.27
1.79
-
Depreciation
5.56
4.65
19.57%
5.50
4.71
16.77%
5.79
4.91
17.92%
5.11
4.44
15.09%
PBT
21.84
21.38
2.15%
21.99
20.91
5.16%
20.90
19.65
6.36%
20.80
19.91
4.47%
Tax
5.38
5.80
-7.24%
5.56
5.42
2.58%
6.60
4.90
34.69%
4.72
5.40
-12.59%
PAT
16.46
15.58
5.65%
16.43
15.49
6.07%
14.29
14.75
-3.12%
16.08
14.51
10.82%
PATM
16.86%
15.17%
18.77%
12.71%
9.77%
11.00%
15.14%
14.66%
EPS
2.29
2.29
0.00%
2.28
2.38
-4.20%
1.99
2.26
-11.95%
2.36
2.23
5.83%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
437.62
477.08
420.85
357.51
270.41
246.67
211.64
169.16
Net Sales Growth
-4.38%
13.36%
17.72%
32.21%
9.62%
16.55%
25.11%
 
Cost Of Goods Sold
183.14
215.64
187.81
142.67
74.59
93.72
87.84
63.18
Gross Profit
254.48
261.44
233.03
214.85
195.83
152.95
123.80
105.97
GP Margin
58.15%
54.80%
55.37%
60.10%
72.42%
62.01%
58.50%
62.64%
Total Expenditure
342.73
381.50
333.19
296.27
190.97
183.55
155.56
117.45
Power & Fuel Cost
-
17.66
19.97
23.04
12.65
12.55
13.12
9.93
% Of Sales
-
3.70%
4.75%
6.44%
4.68%
5.09%
6.20%
5.87%
Employee Cost
-
25.24
22.71
17.97
16.04
14.38
12.17
11.36
% Of Sales
-
5.29%
5.40%
5.03%
5.93%
5.83%
5.75%
6.72%
Manufacturing Exp.
-
44.84
43.89
68.08
54.03
29.16
21.51
18.10
% Of Sales
-
9.40%
10.43%
19.04%
19.98%
11.82%
10.16%
10.70%
General & Admin Exp.
-
37.75
33.52
35.63
24.82
23.11
13.40
12.40
% Of Sales
-
7.91%
7.96%
9.97%
9.18%
9.37%
6.33%
7.33%
Selling & Distn. Exp.
-
37.19
20.39
5.20
4.21
4.34
2.98
1.94
% Of Sales
-
7.80%
4.84%
1.45%
1.56%
1.76%
1.41%
1.15%
Miscellaneous Exp.
-
3.17
4.90
3.69
4.64
6.29
4.54
0.53
% Of Sales
-
0.66%
1.16%
1.03%
1.72%
2.55%
2.15%
0.31%
EBITDA
94.90
95.58
87.66
61.24
79.44
63.12
56.08
51.71
EBITDA Margin
21.69%
20.03%
20.83%
17.13%
29.38%
25.59%
26.50%
30.57%
Other Income
17.03
13.48
8.29
3.08
1.46
0.40
0.97
1.26
Interest
4.46
4.81
4.11
3.68
6.68
9.45
10.21
11.19
Depreciation
21.96
20.26
17.28
14.66
14.98
12.97
12.39
12.01
PBT
85.53
83.99
74.56
45.97
59.23
41.10
34.45
29.77
Tax
22.26
22.55
19.15
12.47
31.50
0.00
0.00
0.00
Tax Rate
26.03%
26.85%
25.80%
27.61%
59.01%
0.00%
0.00%
0.00%
PAT
63.26
61.44
55.08
32.69
21.89
33.66
31.27
80.69
PAT before Minority Interest
63.26
61.44
55.08
32.69
21.89
33.66
31.27
80.69
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.46%
12.88%
13.09%
9.14%
8.10%
13.65%
14.78%
47.70%
PAT Growth
4.86%
11.55%
68.49%
49.34%
-34.97%
7.64%
-61.25%
 
EPS
8.79
8.53
7.65
4.54
3.04
4.68
4.34
11.21

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
501.62
356.85
280.52
232.40
145.53
111.98
80.69
Share Capital
7.20
6.52
6.24
6.24
5.71
5.71
5.71
Total Reserves
494.42
342.15
258.83
226.16
139.83
106.27
74.98
Non-Current Liabilities
68.43
74.53
39.42
60.89
45.81
45.88
67.91
Secured Loans
0.11
1.35
10.74
26.16
23.02
11.73
32.56
Unsecured Loans
0.23
0.00
0.00
8.97
19.90
31.77
32.10
Long Term Provisions
5.63
5.00
3.49
3.30
2.86
2.37
2.25
Current Liabilities
101.19
97.17
73.24
80.46
79.22
93.15
90.03
Trade Payables
52.34
52.17
49.65
48.62
46.26
54.78
59.30
Other Current Liabilities
35.40
33.20
22.27
20.74
12.94
14.96
8.54
Short Term Borrowings
11.77
9.69
0.04
10.00
18.85
22.55
21.41
Short Term Provisions
1.68
2.10
1.27
1.10
1.17
0.87
0.77
Total Liabilities
676.62
533.36
397.56
378.10
270.56
251.01
238.63
Net Block
334.78
276.61
232.80
232.40
164.51
163.63
151.84
Gross Block
736.79
658.35
597.27
582.20
487.73
473.86
449.69
Accumulated Depreciation
402.01
381.75
364.47
349.81
323.21
310.24
297.85
Non Current Assets
473.21
382.20
282.70
259.61
187.44
183.42
170.44
Capital Work in Progress
46.29
44.30
19.83
11.67
11.08
11.89
8.06
Non Current Investment
16.43
16.22
15.38
1.70
1.34
1.34
1.34
Long Term Loans & Adv.
56.69
34.02
12.81
12.59
9.74
6.07
6.58
Other Non Current Assets
19.03
11.05
1.87
1.26
0.77
0.50
2.61
Current Assets
203.40
151.15
114.86
118.48
83.13
67.59
68.19
Current Investments
3.57
2.28
0.99
0.25
0.00
0.00
0.00
Inventories
19.86
51.01
7.96
12.47
6.30
4.96
4.90
Sundry Debtors
58.84
25.43
33.61
40.89
34.92
31.04
32.42
Cash & Bank
95.10
36.69
46.96
36.80
3.63
3.59
0.74
Other Current Assets
26.02
0.90
0.25
1.92
38.28
28.00
30.13
Short Term Loans & Adv.
21.39
34.83
25.08
26.14
37.92
27.70
29.91
Net Current Assets
102.21
53.99
41.62
38.02
3.90
-25.57
-21.84
Total Assets
676.61
533.35
397.56
378.09
270.57
251.01
238.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
83.28
40.61
86.19
56.64
26.51
60.37
39.34
PBT
83.99
74.23
45.16
53.38
33.66
31.27
80.69
Adjustment
18.69
20.07
18.63
24.70
22.12
21.90
-49.73
Changes in Working Capital
2.42
-38.28
9.99
-30.49
-29.27
7.21
8.38
Cash after chg. in Working capital
105.10
56.01
73.78
47.59
26.51
60.37
39.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.82
-15.40
12.41
9.05
0.00
0.00
0.00
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
0.00
Cash From Investing Activity
-146.73
-62.13
-59.05
-40.27
-12.75
-27.30
-19.20
Net Fixed Assets
-75.99
-84.71
-22.58
-12.28
-13.06
-28.00
Net Investments
-0.56
-0.62
-0.68
-66.17
0.00
-0.02
Others
-70.18
23.20
-35.79
38.18
0.31
0.72
Cash from Financing Activity
72.95
14.99
-25.48
-9.28
-13.72
-30.23
-21.25
Net Cash Inflow / Outflow
9.50
-6.54
1.66
7.09
0.04
2.85
-1.11
Opening Cash & Equivalents
5.59
12.12
10.46
3.37
3.33
0.48
1.59
Closing Cash & Equivalent
15.08
5.59
12.12
10.46
3.37
3.33
0.48

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
69.68
53.49
42.51
37.27
28.00
21.52
15.48
ROA
10.16%
11.83%
8.43%
6.75%
12.91%
12.77%
33.81%
ROE
14.45%
17.95%
13.14%
11.60%
26.25%
32.64%
100.66%
ROCE
19.93%
23.09%
16.44%
24.08%
22.37%
24.06%
55.10%
Fixed Asset Turnover
0.68
0.67
0.61
0.51
0.51
0.46
0.38
Receivable days
32.24
25.60
38.03
51.16
48.80
54.72
69.95
Inventory Days
27.11
25.57
10.43
12.67
8.34
8.51
10.58
Payable days
88.45
98.94
125.71
232.17
109.71
138.23
185.63
Cash Conversion Cycle
-29.10
-47.76
-77.24
-168.33
-52.58
-75.00
-105.11
Total Debt/Equity
0.03
0.06
0.08
0.25
0.42
0.59
1.07
Interest Cover
18.47
19.05
13.26
8.99
4.56
4.06
8.21

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.