Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Chemicals

Rating :
N/A

BSE: 530001 | NSE: GUJALKALI

779.30
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  790.40
  •  790.40
  •  773.50
  •  786.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50040
  •  391.36
  •  900.00
  •  645.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,574.23
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,902.91
  • 1.82%
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.28%
  • 29.65%
  • 16.54%
  • FII
  • DII
  • Others
  • 1.94%
  • 3.60%
  • 1.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.93
  • 6.92
  • 0.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.76
  • -25.12
  • -32.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.13
  • 10.68
  • 9.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 0.79
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.75
  • 8.38
  • 10.22

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
990.73
971.30
2.00%
977.30
912.81
7.06%
1,001.62
1,138.12
-11.99%
920.90
1,122.79
-17.98%
Expenses
915.83
926.10
-1.11%
903.53
858.11
5.29%
972.77
895.54
8.62%
913.62
858.44
6.43%
EBITDA
74.90
45.20
65.71%
73.77
54.70
34.86%
28.85
242.58
-88.11%
7.28
264.35
-97.25%
EBIDTM
7.56%
4.65%
7.55%
5.99%
2.88%
21.31%
0.79%
23.54%
Other Income
49.25
71.03
-30.66%
3.30
11.80
-72.03%
2.54
8.13
-68.76%
4.70
6.19
-24.07%
Interest
11.06
10.78
2.60%
10.85
10.50
3.33%
12.08
7.72
56.48%
11.21
7.56
48.28%
Depreciation
100.13
95.20
5.18%
96.66
89.47
8.04%
96.72
87.53
10.50%
96.02
79.18
21.27%
PBT
12.96
10.25
26.44%
-30.44
-33.47
-
-77.41
155.46
-
-95.25
183.80
-
Tax
2.38
-0.08
-
-5.75
0.00
-
-56.17
43.57
-
-7.39
69.85
-
PAT
10.58
10.33
2.42%
-24.69
-33.47
-
-21.24
111.89
-
-87.86
113.95
-
PATM
1.07%
1.06%
-2.53%
-3.67%
-2.12%
9.83%
-9.54%
10.15%
EPS
-2.48
-2.50
-
-6.06
-7.78
-
-6.29
9.67
-
-15.68
11.87
-

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
Net Sales
3,890.55
3,806.63
4,516.50
3,758.74
2,429.48
2,724.59
3,161.38
2,454.50
2,070.21
1,995.45
Net Sales Growth
-6.14%
-15.72%
20.16%
54.71%
-10.83%
-13.82%
28.80%
18.56%
3.75%
 
Cost Of Goods Sold
1,632.75
1,593.01
1,509.50
1,280.61
934.41
932.40
850.96
658.57
657.51
679.93
Gross Profit
2,257.80
2,213.62
3,007.00
2,478.13
1,495.07
1,792.19
2,310.42
1,795.93
1,412.71
1,315.52
GP Margin
58.03%
58.15%
66.58%
65.93%
61.54%
65.78%
73.08%
73.17%
68.24%
65.93%
Total Expenditure
3,705.75
3,670.60
3,401.91
2,772.57
2,071.31
2,146.88
2,046.22
1,667.81
1,622.85
1,661.61
Power & Fuel Cost
-
1,276.89
1,118.44
739.05
496.08
583.20
629.51
522.07
484.66
550.75
% Of Sales
-
33.54%
24.76%
19.66%
20.42%
21.41%
19.91%
21.27%
23.41%
27.60%
Employee Cost
-
265.04
252.40
271.93
233.20
243.90
206.96
201.39
169.76
162.10
% Of Sales
-
6.96%
5.59%
7.23%
9.60%
8.95%
6.55%
8.20%
8.20%
8.12%
Manufacturing Exp.
-
364.46
312.44
335.41
288.97
265.12
255.59
209.31
200.18
186.18
% Of Sales
-
9.57%
6.92%
8.92%
11.89%
9.73%
8.08%
8.53%
9.67%
9.33%
General & Admin Exp.
-
53.75
49.36
37.42
34.76
31.05
25.17
25.31
35.30
29.20
% Of Sales
-
1.41%
1.09%
1.00%
1.43%
1.14%
0.80%
1.03%
1.71%
1.46%
Selling & Distn. Exp.
-
97.53
109.52
86.85
63.73
63.01
58.36
34.42
55.47
44.28
% Of Sales
-
2.56%
2.42%
2.31%
2.62%
2.31%
1.85%
1.40%
2.68%
2.22%
Miscellaneous Exp.
-
19.92
50.25
21.29
20.17
28.20
19.68
16.74
19.98
9.17
% Of Sales
-
0.52%
1.11%
0.57%
0.83%
1.04%
0.62%
0.68%
0.97%
0.46%
EBITDA
184.80
136.03
1,114.59
986.17
358.17
577.71
1,115.16
786.69
447.36
333.84
EBITDA Margin
4.75%
3.57%
24.68%
26.24%
14.74%
21.20%
35.27%
32.05%
21.61%
16.73%
Other Income
59.79
90.06
42.15
46.39
67.46
89.78
60.77
105.74
58.18
46.23
Interest
45.20
44.56
19.46
6.15
15.46
14.04
20.94
14.90
12.83
9.93
Depreciation
389.53
377.41
276.09
197.78
174.36
161.83
139.97
127.32
110.92
107.44
PBT
-190.14
-195.88
861.19
828.63
235.80
491.62
1,015.02
750.22
381.78
262.70
Tax
-66.93
-63.63
285.49
266.65
68.95
158.78
326.07
214.92
73.27
42.81
Tax Rate
35.20%
32.48%
33.15%
32.18%
29.24%
32.30%
32.12%
28.65%
19.19%
16.30%
PAT
-123.21
-236.84
409.62
559.76
166.85
332.84
688.96
535.30
308.51
219.89
PAT before Minority Interest
-123.21
-236.84
409.62
559.76
166.85
332.84
688.96
535.30
308.51
219.89
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-3.17%
-6.22%
9.07%
14.89%
6.87%
12.22%
21.79%
21.81%
14.90%
11.02%
PAT Growth
-160.78%
-
-26.82%
235.49%
-49.87%
-51.69%
28.71%
73.51%
40.30%
 
EPS
-16.79
-32.27
55.81
76.26
22.73
45.35
93.86
72.93
42.03
29.96

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
Shareholder's Funds
6,075.54
6,139.22
5,899.30
5,374.65
4,595.68
4,295.58
3,821.02
3,355.70
2,927.82
Share Capital
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
73.44
Total Reserves
6,002.10
6,065.78
5,825.86
5,301.21
4,522.24
4,222.14
3,747.58
3,282.26
2,854.38
Non-Current Liabilities
1,203.29
1,355.68
1,343.03
1,168.38
767.22
727.38
671.24
671.11
618.14
Secured Loans
342.78
458.86
548.96
433.31
137.10
184.59
229.82
284.35
222.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
140.98
132.47
149.02
112.53
104.21
96.88
90.71
80.50
70.30
Current Liabilities
744.57
839.85
735.09
611.43
528.01
508.02
478.03
408.56
348.26
Trade Payables
374.65
493.83
352.78
283.32
321.34
311.35
278.56
225.77
184.83
Other Current Liabilities
269.81
321.21
342.49
294.34
173.57
177.52
153.78
161.97
141.51
Short Term Borrowings
75.00
0.00
1.50
0.25
2.13
2.92
4.33
6.83
2.75
Short Term Provisions
25.11
24.80
38.32
33.52
30.97
16.23
41.37
13.98
19.17
Total Liabilities
8,023.40
8,334.75
7,977.42
7,154.46
5,890.91
5,530.98
4,970.29
4,435.37
3,894.22
Net Block
4,617.17
4,249.60
2,701.65
2,586.86
2,609.83
2,300.24
2,104.36
2,073.46
1,821.07
Gross Block
6,283.31
5,540.08
3,716.50
3,408.11
3,261.60
2,790.41
2,438.10
2,294.96
1,926.14
Accumulated Depreciation
1,666.14
1,290.48
1,014.85
821.25
651.76
490.17
333.74
221.51
105.07
Non Current Assets
7,109.93
6,924.99
6,883.38
6,065.88
4,518.86
3,920.83
3,695.30
3,422.59
2,998.30
Capital Work in Progress
94.89
543.97
1,787.35
1,109.42
445.16
307.46
251.78
150.75
82.83
Non Current Investment
2,073.26
1,810.30
2,086.86
2,040.98
1,241.70
1,063.77
1,142.55
1,004.45
845.68
Long Term Loans & Adv.
324.44
320.76
307.36
325.37
219.54
197.68
179.96
181.55
233.89
Other Non Current Assets
0.17
0.36
0.17
3.26
2.63
51.67
16.65
12.39
14.83
Current Assets
913.46
1,409.76
1,094.04
1,088.58
1,372.05
1,610.15
1,274.99
1,012.78
895.92
Current Investments
20.08
20.66
22.73
51.43
0.62
1.49
2.30
11.21
8.70
Inventories
407.26
460.73
353.14
225.72
236.27
231.47
265.47
169.90
184.64
Sundry Debtors
177.65
284.56
302.64
288.97
374.24
487.03
403.28
328.75
326.44
Cash & Bank
161.76
482.91
299.62
356.98
44.03
271.01
134.11
131.08
50.18
Other Current Assets
146.71
53.21
13.67
44.91
716.89
619.15
469.84
371.83
325.95
Short Term Loans & Adv.
118.30
107.69
102.23
120.57
661.26
570.96
428.57
309.98
271.35
Net Current Assets
168.89
569.91
358.95
477.15
844.03
1,102.13
796.95
604.22
547.65
Total Assets
8,023.39
8,334.75
7,977.42
7,154.46
5,890.91
5,530.98
4,970.29
4,435.37
3,894.22

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
Cash From Operating Activity
66.62
959.98
734.83
421.17
629.72
837.79
513.85
502.10
200.72
PBT
-300.48
695.10
826.41
234.69
490.87
1,016.25
749.42
380.57
262.41
Adjustment
453.27
435.64
191.30
157.85
131.93
113.82
41.44
81.07
75.20
Changes in Working Capital
-41.49
13.75
27.54
81.68
72.61
-38.69
-141.70
128.60
-87.33
Cash after chg. in Working capital
111.30
1,144.50
1,045.25
474.21
695.41
1,091.37
649.16
590.24
250.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.69
-184.52
-310.41
-53.04
-65.69
-253.58
-135.30
-88.14
-49.56
Other Direct Exp. Paid
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
Cash From Investing Activity
-90.00
-660.86
-805.43
-332.45
-634.53
-582.91
-394.69
-466.74
-351.89
Net Fixed Assets
-294.15
-580.20
-986.32
-810.77
-608.89
-407.99
-244.17
-436.74
Net Investments
-366.98
112.54
-19.40
-851.20
-177.80
80.81
-129.99
-162.49
Others
571.13
-193.20
200.29
1,329.52
152.16
-255.73
-20.53
132.49
Cash from Financing Activity
-277.30
-140.26
11.74
226.07
-145.85
-135.76
-116.34
13.49
84.23
Net Cash Inflow / Outflow
-300.68
158.86
-58.86
314.79
-150.67
119.13
2.82
48.84
-66.94
Opening Cash & Equivalents
455.54
297.71
355.21
42.39
192.21
70.71
67.88
19.04
85.98
Closing Cash & Equivalent
154.72
455.54
297.71
355.21
42.39
192.21
70.71
67.88
19.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
827.31
835.99
803.32
731.87
625.80
584.93
520.31
456.95
398.68
ROA
-2.90%
5.02%
7.40%
2.56%
5.83%
13.12%
11.38%
7.41%
5.65%
ROE
-3.88%
6.81%
9.93%
3.35%
7.49%
16.98%
14.92%
9.82%
7.51%
ROCE
-3.83%
10.80%
13.47%
4.71%
10.82%
23.94%
19.57%
11.38%
8.46%
Fixed Asset Turnover
0.64
0.98
1.06
0.73
0.90
1.21
1.06
1.09
1.15
Receivable days
22.16
23.73
28.72
49.82
57.69
51.40
53.14
51.93
53.71
Inventory Days
41.61
32.89
28.11
34.70
31.33
28.69
31.61
28.10
30.38
Payable days
99.50
102.36
90.65
118.10
51.31
50.10
52.43
44.71
38.87
Cash Conversion Cycle
-35.72
-45.74
-33.82
-33.57
37.71
29.98
32.32
35.32
45.22
Total Debt/Equity
0.09
0.10
0.10
0.09
0.04
0.06
0.08
0.11
0.10
Interest Cover
-5.74
36.72
135.46
16.25
36.01
49.47
51.36
30.75
27.46

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.