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%)

Kemistar Corporation Ltd.

Trading

Rating :
N/A

BSE: 531163 | NSE: Not Listed

NSE BSE
88.09
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  89.60
  •  89.60
  •  85.30
  •  85.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5061
  •  4.46
  •  116.45
  •  37.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 94.78
  • 161.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 102.67
  • 0.57%
  • 5.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.80%
  • 1.45%
  • 22.18%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.81
  • -4.78
  • -19.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.31
  • 34.91
  • -2.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.10
  • 4.27
  • -14.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 103.82
  • 101.21
  • 98.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.91
  • 2.90
  • 2.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.76
  • 45.17
  • 37.10

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
3.77
3.07
22.80%
3.61
2.09
72.73%
4.20
3.23
30.03%
1.72
5.53
-68.90%
Expenses
3.37
2.80
20.36%
3.29
1.87
75.94%
3.57
2.98
19.80%
1.48
5.22
-71.65%
EBITDA
0.40
0.27
48.15%
0.33
0.22
50.00%
0.62
0.25
148.00%
0.23
0.31
-25.81%
EBIDTM
10.55%
8.79%
9.02%
10.39%
14.83%
7.75%
13.46%
5.55%
Other Income
0.02
0.04
-50.00%
0.03
0.01
200.00%
0.01
-0.04
-
0.02
0.10
-80.00%
Interest
0.15
0.07
114.29%
0.14
0.05
180.00%
0.10
-0.08
-
0.08
0.03
166.67%
Depreciation
0.12
0.10
20.00%
0.09
0.10
-10.00%
0.19
0.13
46.15%
0.01
0.11
-90.91%
PBT
0.14
0.15
-6.67%
0.13
0.08
62.50%
0.34
0.17
100.00%
0.16
0.27
-40.74%
Tax
0.01
0.02
-50.00%
0.00
0.00
0
0.15
0.13
15.38%
0.02
0.06
-66.67%
PAT
0.13
0.13
0.00%
0.13
0.07
85.71%
0.19
0.04
375.00%
0.14
0.21
-33.33%
PATM
3.37%
4.17%
3.62%
3.54%
4.51%
1.30%
8.16%
3.84%
EPS
0.12
0.12
0.00%
0.12
0.07
71.43%
0.18
0.04
350.00%
0.13
0.20
-35.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
13.30
11.07
18.17
20.92
14.03
14.14
10.07
Net Sales Growth
-4.45%
-39.08%
-13.15%
49.11%
-0.78%
40.42%
 
Cost Of Goods Sold
9.55
7.42
12.76
17.34
11.64
12.19
8.13
Gross Profit
3.75
3.65
5.40
3.59
2.40
1.96
1.94
GP Margin
28.17%
32.97%
29.72%
17.16%
17.11%
13.86%
19.27%
Total Expenditure
11.71
9.64
16.66
19.26
13.10
13.82
9.62
Power & Fuel Cost
-
0.07
0.08
0.07
0.04
0.03
0.00
% Of Sales
-
0.63%
0.44%
0.33%
0.29%
0.21%
0%
Employee Cost
-
0.61
0.63
0.37
0.31
0.20
0.27
% Of Sales
-
5.51%
3.47%
1.77%
2.21%
1.41%
2.68%
Manufacturing Exp.
-
0.32
1.63
0.02
0.01
0.04
0.03
% Of Sales
-
2.89%
8.97%
0.10%
0.07%
0.28%
0.30%
General & Admin Exp.
-
1.12
1.19
1.13
1.02
1.10
1.03
% Of Sales
-
10.12%
6.55%
5.40%
7.27%
7.78%
10.23%
Selling & Distn. Exp.
-
0.06
0.29
0.25
0.01
0.21
0.09
% Of Sales
-
0.54%
1.60%
1.20%
0.07%
1.49%
0.89%
Miscellaneous Exp.
-
0.04
0.08
0.08
0.07
0.07
0.06
% Of Sales
-
0.36%
0.44%
0.38%
0.50%
0.50%
0.60%
EBITDA
1.58
1.43
1.51
1.66
0.93
0.32
0.45
EBITDA Margin
11.88%
12.92%
8.31%
7.93%
6.63%
2.26%
4.47%
Other Income
0.08
0.08
0.28
0.05
0.07
0.34
0.19
Interest
0.47
0.40
0.19
0.14
0.12
-0.01
0.19
Depreciation
0.41
0.39
0.46
0.49
0.30
0.09
0.09
PBT
0.77
0.72
1.14
1.08
0.58
0.58
0.37
Tax
0.18
0.19
0.30
0.24
0.14
0.15
0.09
Tax Rate
23.38%
26.39%
26.32%
22.22%
24.14%
25.86%
24.32%
PAT
0.59
0.53
0.84
0.84
0.44
0.43
0.27
PAT before Minority Interest
0.59
0.53
0.84
0.84
0.44
0.43
0.27
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.44%
4.79%
4.62%
4.02%
3.14%
3.04%
2.68%
PAT Growth
31.11%
-36.90%
0.00%
90.91%
2.33%
59.26%
 
EPS
0.55
0.49
0.78
0.78
0.41
0.40
0.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
17.95
17.53
16.79
15.91
15.47
15.04
Share Capital
10.76
10.76
10.76
10.76
10.76
10.76
Total Reserves
7.20
6.77
6.03
5.15
4.71
4.28
Non-Current Liabilities
5.63
1.95
2.31
2.14
2.11
2.00
Secured Loans
3.20
0.00
0.00
0.00
0.20
0.15
Unsecured Loans
2.48
2.01
2.35
2.17
1.97
1.90
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
5.04
4.60
5.77
5.63
4.48
3.23
Trade Payables
2.98
3.10
4.52
5.15
4.10
2.79
Other Current Liabilities
0.27
0.05
0.04
0.03
0.03
0.15
Short Term Borrowings
1.25
0.78
0.77
0.13
0.00
0.00
Short Term Provisions
0.54
0.66
0.45
0.32
0.34
0.28
Total Liabilities
28.62
24.08
24.87
23.68
22.06
20.27
Net Block
14.18
14.46
14.85
15.21
14.23
11.95
Gross Block
16.54
16.43
16.35
16.23
14.94
12.57
Accumulated Depreciation
2.36
1.97
1.50
1.01
0.71
0.62
Non Current Assets
20.77
16.71
14.85
15.21
14.41
12.12
Capital Work in Progress
6.37
2.25
0.00
0.00
0.17
0.17
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.21
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
7.61
7.08
9.67
8.00
7.25
7.87
Current Investments
1.17
1.41
1.24
1.14
1.20
3.34
Inventories
2.95
1.75
2.43
0.50
0.32
1.87
Sundry Debtors
2.44
2.80
4.39
5.88
5.10
1.89
Cash & Bank
0.40
0.39
0.37
0.33
0.31
0.27
Other Current Assets
0.65
0.00
0.04
0.00
0.32
0.49
Short Term Loans & Adv.
0.64
0.73
1.19
0.16
0.32
0.47
Net Current Assets
2.57
2.48
3.89
2.37
2.77
4.64
Total Assets
28.63
24.08
24.88
23.67
22.06
20.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
0.60
2.97
-0.04
1.00
0.19
-0.79
PBT
0.72
1.14
0.83
0.47
0.52
0.30
Adjustment
0.40
0.54
0.61
0.34
0.09
0.06
Changes in Working Capital
-0.33
1.56
-1.47
0.19
-0.32
-1.13
Cash after chg. in Working capital
0.80
3.25
-0.04
1.00
0.29
-0.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.20
-0.27
0.00
0.00
-0.10
-0.02
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.15
-2.50
-0.10
-1.16
-0.24
-10.99
Net Fixed Assets
0.00
0.00
-0.02
0.02
-0.25
Net Investments
-0.14
0.42
-0.27
0.32
2.25
Others
-4.01
-2.92
0.19
-1.50
-2.24
Cash from Financing Activity
3.57
-0.46
0.18
0.18
0.09
11.65
Net Cash Inflow / Outflow
0.02
0.01
0.05
0.01
0.05
-0.14
Opening Cash & Equivalents
0.39
0.37
0.33
0.31
0.27
0.40
Closing Cash & Equivalent
0.40
0.39
0.37
0.33
0.31
0.27

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
16.46
16.03
15.27
14.36
14.01
13.72
ROA
2.02%
3.43%
3.46%
1.94%
2.02%
1.34%
ROE
3.04%
4.98%
5.27%
2.90%
2.87%
1.84%
ROCE
5.01%
6.72%
6.56%
4.01%
3.37%
3.31%
Fixed Asset Turnover
0.67
1.11
1.28
0.90
1.03
0.80
Receivable days
86.38
72.17
89.61
142.84
90.24
68.63
Inventory Days
77.47
42.07
25.61
10.64
28.26
67.90
Payable days
149.73
108.95
101.80
145.17
103.25
95.83
Cash Conversion Cycle
14.12
5.29
13.43
8.31
15.24
40.71
Total Debt/Equity
0.39
0.16
0.19
0.15
0.14
0.14
Interest Cover
2.83
7.06
8.63
5.86
-111.47
2.92

Annual Reports:

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

News Update:


No Latest News!

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.