Nifty
:
23851.65
Sensex
:
78553.20
414.45 (1.77%)
1508.91 (1.96%)
Nifty
Sensex
:
:
23851.65
78553.20
414.45 (1.77%)
1508.91 (1.96%)

Kemistar Corporation Ltd.

Trading

Rating :
N/A

BSE: 531163 | NSE: Not Listed

NSE BSE
85.00
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  87.05
  •  87.05
  •  78.81
  •  82.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  745
  •  0.60
  •  116.45
  •  37.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 81.21
  • 160.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89.10
  • 0.66%
  • 4.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.80%
  • 1.06%
  • 22.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.52%

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
  • 106.21
  • 101.24
  • 98.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.03
  • 3.01
  • 3.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.64
  • 43.26
  • 40.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
3.73
1.72
116.86%
3.77
3.07
22.80%
3.61
2.09
72.73%
4.20
3.23
30.03%
Expenses
4.19
1.48
183.11%
3.37
2.80
20.36%
3.29
1.87
75.94%
3.57
2.98
19.80%
EBITDA
-0.46
0.23
-
0.40
0.27
48.15%
0.33
0.22
50.00%
0.62
0.25
148.00%
EBIDTM
-12.47%
13.46%
10.55%
8.79%
9.02%
10.39%
14.83%
7.75%
Other Income
0.48
0.02
2,300.00%
0.02
0.04
-50.00%
0.03
0.01
200.00%
0.01
-0.04
-
Interest
-0.16
0.08
-
0.15
0.07
114.29%
0.14
0.05
180.00%
0.10
-0.08
-
Depreciation
0.10
0.01
900.00%
0.12
0.10
20.00%
0.09
0.10
-10.00%
0.19
0.13
46.15%
PBT
0.07
0.16
-56.25%
0.14
0.15
-6.67%
0.13
0.08
62.50%
0.34
0.17
100.00%
Tax
0.02
0.02
0.00%
0.01
0.02
-50.00%
0.00
0.00
0
0.15
0.13
15.38%
PAT
0.06
0.14
-57.14%
0.13
0.13
0.00%
0.13
0.07
85.71%
0.19
0.04
375.00%
PATM
1.53%
8.16%
3.37%
4.17%
3.62%
3.54%
4.51%
1.30%
EPS
0.05
0.13
-61.54%
0.12
0.12
0.00%
0.12
0.07
71.43%
0.18
0.04
350.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
15.31
11.07
18.17
20.92
14.03
14.14
10.07
Net Sales Growth
51.43%
-39.08%
-13.15%
49.11%
-0.78%
40.42%
 
Cost Of Goods Sold
11.78
7.42
12.76
17.34
11.64
12.19
8.13
Gross Profit
3.53
3.65
5.40
3.59
2.40
1.96
1.94
GP Margin
23.06%
32.97%
29.72%
17.16%
17.11%
13.86%
19.27%
Total Expenditure
14.42
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
0.89
1.43
1.51
1.66
0.93
0.32
0.45
EBITDA Margin
5.81%
12.92%
8.31%
7.93%
6.63%
2.26%
4.47%
Other Income
0.54
0.08
0.28
0.05
0.07
0.34
0.19
Interest
0.23
0.40
0.19
0.14
0.12
-0.01
0.19
Depreciation
0.50
0.39
0.46
0.49
0.30
0.09
0.09
PBT
0.68
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
26.47%
26.39%
26.32%
22.22%
24.14%
25.86%
24.32%
PAT
0.51
0.53
0.84
0.84
0.44
0.43
0.27
PAT before Minority Interest
0.51
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
3.33%
4.79%
4.62%
4.02%
3.14%
3.04%
2.68%
PAT Growth
34.21%
-36.90%
0.00%
90.91%
2.33%
59.26%
 
EPS
0.47
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:


  • Kemistar Corporation’s arm gets CTE letter for Dahej facility
    16th Apr 2025, 11:42 AM

    The validity of the said consent is up to August 28, 2031

    Read More
  • Kemistar Corporation’s arm inks pact with Citizen Solar
    21st Feb 2025, 15:57 PM

    Under the agreement, Citizen Solar will supply used/waste solar panel for recycling

    Read More
  • Kemistar Corporation - Quarterly Results
    13th Feb 2025, 15:52 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.