Nifty
Sensex
:
:
23727.65
78472.87
-25.80 (-0.11%)
-67.30 (-0.09%)

Chemicals

Rating :
N/A

BSE: 504092 | NSE: INDOKEM

100.71
23-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  92.00
  •  104.40
  •  88.49
  •  88.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53493
  •  52.08
  •  119.00
  •  66.04

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 292.30
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 311.92
  • N/A
  • 7.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.71%
  • 1.19%
  • 26.66%
  • FII
  • DII
  • Others
  • 0%
  • 0.19%
  • 3.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.99
  • 9.26
  • 7.10

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.06
  • 0.10
  • 0.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -72866.38
  • -92272.26
  • -121464.95

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
43.29
40.34
7.31%
36.98
44.16
-16.26%
40.04
40.71
-1.65%
40.26
41.34
-2.61%
Expenses
42.09
43.77
-3.84%
37.16
43.25
-14.08%
39.55
39.90
-0.88%
39.25
39.48
-0.58%
EBITDA
1.20
-3.43
-
-0.18
0.91
-
0.49
0.81
-39.51%
1.01
1.86
-45.70%
EBIDTM
2.77%
-8.50%
-0.49%
2.06%
1.22%
1.99%
2.51%
4.50%
Other Income
0.05
0.21
-76.19%
0.01
0.03
-66.67%
0.12
0.13
-7.69%
0.05
0.22
-77.27%
Interest
0.72
0.70
2.86%
0.68
0.83
-18.07%
0.84
0.91
-7.69%
0.72
0.73
-1.37%
Depreciation
0.55
0.74
-25.68%
0.54
0.51
5.88%
0.78
0.57
36.84%
0.48
0.53
-9.43%
PBT
-0.02
-4.66
-
-1.39
-0.40
-
-1.01
-0.54
-
-0.14
0.82
-
Tax
-0.01
0.00
-
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-0.01
-4.66
-
-1.39
-0.40
-
-1.01
-0.54
-
-0.14
0.82
-
PATM
-0.02%
-11.55%
-3.76%
-0.91%
-2.52%
-1.33%
-0.35%
1.98%
EPS
0.00
-1.67
-
-0.49
-0.14
-
-0.37
-0.19
-
-0.05
0.29
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
160.57
164.80
160.64
27.78
52.01
69.36
67.25
69.12
69.34
78.15
Net Sales Growth
-3.59%
2.59%
478.26%
-46.59%
-25.01%
3.14%
-2.71%
-0.32%
-11.27%
 
Cost Of Goods Sold
110.04
105.79
103.78
23.07
46.60
54.94
48.65
43.93
50.51
55.17
Gross Profit
50.53
59.01
56.86
4.71
5.41
14.42
18.60
25.19
18.83
22.98
GP Margin
31.47%
35.81%
35.40%
16.95%
10.40%
20.79%
27.66%
36.44%
27.16%
29.40%
Total Expenditure
158.05
165.81
157.71
32.82
56.81
71.14
66.09
62.58
66.44
75.07
Power & Fuel Cost
-
2.12
3.48
0.15
0.23
0.00
3.50
5.13
4.43
5.87
% Of Sales
-
1.29%
2.17%
0.54%
0.44%
0%
5.20%
7.42%
6.39%
7.51%
Employee Cost
-
19.14
17.82
2.34
3.27
0.00
5.46
5.46
5.21
5.58
% Of Sales
-
11.61%
11.09%
8.42%
6.29%
0%
8.12%
7.90%
7.51%
7.14%
Manufacturing Exp.
-
9.36
9.46
0.41
0.42
0.00
1.96
2.59
1.45
1.90
% Of Sales
-
5.68%
5.89%
1.48%
0.81%
0%
2.91%
3.75%
2.09%
2.43%
General & Admin Exp.
-
9.66
7.83
2.31
1.48
0.12
1.46
1.14
0.84
1.05
% Of Sales
-
5.86%
4.87%
8.32%
2.85%
0.17%
2.17%
1.65%
1.21%
1.34%
Selling & Distn. Exp.
-
14.28
13.43
1.17
1.18
16.09
1.66
1.88
2.16
2.83
% Of Sales
-
8.67%
8.36%
4.21%
2.27%
23.20%
2.47%
2.72%
3.12%
3.62%
Miscellaneous Exp.
-
5.46
1.91
3.36
3.63
0.00
3.40
2.44
1.86
2.66
% Of Sales
-
3.31%
1.19%
12.10%
6.98%
0%
5.06%
3.53%
2.68%
3.40%
EBITDA
2.52
-1.01
2.93
-5.04
-4.80
-1.78
1.16
6.54
2.90
3.08
EBITDA Margin
1.57%
-0.61%
1.82%
-18.14%
-9.23%
-2.57%
1.72%
9.46%
4.18%
3.94%
Other Income
0.23
0.41
0.73
5.04
3.11
2.05
4.24
1.49
4.44
3.86
Interest
2.96
3.08
2.93
6.38
4.76
0.00
4.86
4.03
3.41
3.57
Depreciation
2.35
2.51
2.05
3.16
3.18
3.26
3.27
3.05
3.07
3.13
PBT
-2.56
-6.19
-1.32
-9.55
-9.63
-2.99
-2.73
0.94
0.86
0.25
Tax
-0.01
0.04
0.00
0.00
0.01
0.10
0.08
0.14
0.13
-0.01
Tax Rate
0.39%
-0.65%
0.00%
0.00%
-0.10%
-3.34%
-2.93%
14.89%
15.12%
-4.00%
PAT
-2.55
-6.19
-1.32
-9.54
-9.65
-3.10
-2.81
0.81
0.73
0.25
PAT before Minority Interest
-2.50
-6.23
-1.32
-9.54
-9.65
-3.10
-2.81
0.81
0.73
0.25
Minority Interest
0.05
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-1.59%
-3.76%
-0.82%
-34.34%
-18.55%
-4.47%
-4.18%
1.17%
1.05%
0.32%
PAT Growth
0.00%
-
-
-
-
-
-
10.96%
192.00%
 
EPS
-0.91
-2.22
-0.47
-3.42
-3.46
-1.11
-1.01
0.29
0.26
0.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
58.68
61.40
21.66
14.12
23.76
26.86
18.82
18.18
17.43
Share Capital
27.89
24.33
31.75
24.50
15.30
15.30
15.20
15.20
15.20
Total Reserves
30.79
33.51
-10.09
-10.38
-0.74
2.37
3.62
2.97
2.23
Non-Current Liabilities
19.86
20.25
20.91
32.01
36.05
35.98
34.87
30.88
33.67
Secured Loans
6.65
7.42
13.18
18.04
24.71
26.33
25.54
27.21
31.19
Unsecured Loans
6.14
5.90
7.73
13.97
11.35
9.65
9.33
3.67
2.48
Long Term Provisions
4.38
4.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
49.15
40.64
21.87
28.28
40.49
37.42
31.77
33.69
37.43
Trade Payables
31.46
25.48
12.86
18.41
0.00
22.94
20.26
23.73
27.72
Other Current Liabilities
12.58
10.10
7.92
8.66
39.29
12.96
9.93
8.54
8.14
Short Term Borrowings
2.04
2.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
3.07
2.35
1.09
1.21
1.21
1.52
1.57
1.42
1.58
Total Liabilities
127.67
122.29
64.44
74.41
100.30
100.26
85.46
82.75
88.53
Net Block
65.92
60.57
32.79
38.70
58.56
61.72
33.89
36.85
40.30
Gross Block
82.48
74.69
81.74
84.80
104.06
104.42
73.52
73.62
74.35
Accumulated Depreciation
16.56
14.12
48.95
46.10
45.50
42.70
39.62
36.77
34.05
Non Current Assets
67.32
64.38
36.88
42.79
58.56
65.82
40.92
43.57
46.79
Capital Work in Progress
0.04
0.52
0.09
0.09
0.00
0.10
0.43
0.11
0.01
Non Current Investment
0.01
0.01
4.00
4.00
0.00
4.00
6.60
6.60
6.48
Long Term Loans & Adv.
1.20
3.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.15
0.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
60.35
57.91
27.34
31.47
41.53
34.27
44.53
39.18
41.74
Current Investments
0.00
0.00
0.00
0.00
4.01
0.00
0.00
0.00
0.00
Inventories
24.44
20.79
8.75
10.05
14.29
15.88
17.41
12.90
14.46
Sundry Debtors
30.33
31.21
8.93
16.11
17.29
13.10
15.89
15.34
16.62
Cash & Bank
2.44
2.75
4.47
0.52
0.85
0.74
1.17
1.05
1.12
Other Current Assets
3.14
1.05
0.46
0.06
5.10
4.57
10.05
9.88
9.54
Short Term Loans & Adv.
2.29
2.11
4.73
4.73
5.10
4.49
5.74
5.57
5.23
Net Current Assets
11.20
17.27
5.46
3.18
1.04
-3.15
12.76
5.49
4.32
Total Assets
127.67
122.29
64.45
74.42
100.31
100.26
85.45
82.75
88.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
4.21
2.46
-3.71
-10.17
-0.22
0.57
-5.29
1.40
4.36
PBT
-6.19
-1.32
-9.14
-9.65
-3.10
-2.81
0.81
0.73
0.37
Adjustment
6.37
5.51
8.00
9.79
8.49
7.97
6.79
4.28
3.91
Changes in Working Capital
4.07
-1.75
2.43
-5.78
0.19
-0.47
-7.30
-0.67
3.18
Cash after chg. in Working capital
4.25
2.44
1.28
-5.63
5.58
4.69
0.30
4.34
7.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.04
0.02
-0.12
-0.33
-0.29
-0.15
-0.07
-0.04
0.00
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
-1.51
-3.64
10.65
13.90
-0.08
-0.42
-0.45
-0.24
-0.42
Net Fixed Assets
-7.26
6.70
2.94
19.17
0.46
-30.46
-0.22
0.63
Net Investments
-0.06
3.10
7.70
0.00
0.00
-0.56
0.00
-0.12
Others
5.81
-13.44
0.01
-5.27
-0.54
30.60
-0.23
-0.75
Cash from Financing Activity
-3.10
1.41
-2.99
-4.06
0.40
-0.59
5.87
-1.22
-4.41
Net Cash Inflow / Outflow
-0.40
0.23
3.95
-0.33
0.11
-0.44
0.12
-0.06
-0.47
Opening Cash & Equivalents
2.33
2.10
0.52
0.85
0.74
1.18
1.05
1.12
1.59
Closing Cash & Equivalent
1.93
2.33
4.47
0.52
0.85
0.74
1.17
1.05
1.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 03
Book Value (Rs.)
13.83
17.00
5.79
5.70
9.37
11.44
12.38
11.95
11.47
11.06
ROA
-4.98%
-1.41%
-13.75%
-11.04%
-3.09%
-3.03%
0.96%
0.85%
0.28%
-0.04%
ROE
-15.59%
-4.75%
-67.85%
-68.21%
-19.46%
-15.48%
4.37%
4.11%
1.46%
-0.24%
ROCE
-4.85%
2.94%
-7.16%
-9.24%
-4.90%
3.66%
9.68%
8.53%
7.03%
8.59%
Fixed Asset Turnover
2.10
2.05
0.34
0.55
0.67
0.77
0.96
0.96
1.08
1.11
Receivable days
68.15
45.60
163.15
116.67
79.95
77.19
80.61
82.07
69.47
78.07
Inventory Days
50.09
33.56
122.48
85.01
79.36
88.65
78.24
70.26
67.28
71.41
Payable days
98.23
66.46
184.10
61.65
52.56
108.98
107.55
124.90
110.90
118.85
Cash Conversion Cycle
20.01
12.70
101.53
140.03
106.75
56.86
51.30
27.44
25.85
30.62
Total Debt/Equity
0.58
0.54
0.98
2.29
2.51
2.06
1.85
1.70
1.93
2.68
Interest Cover
-1.01
0.55
-0.50
-1.03
0.00
0.44
1.23
1.25
1.07
0.99

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.