Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Poddar Pigments Ltd.

Dyes & Pigments

Rating :

N/A

BSE: 524570 | NSE: PODDARMENT

Watchlist

NSE BSE

437.90

05-Jul-2024

Open
High
Low
Previous Close

440.45
444.00
436.90
440.45

Volume
Traded Value (lacs)
52 Week High
52 Week Low

9835
43.21
476.15
320.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

389.81
13.63
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

349.94
1.09%
1.03

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.49
0.68
7.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.60
7.18
8.11

PAT CAGR (%)

10 Years
5 Years
3 Years

5.86
6.28
10.69

P:E (Median)

8 Years
5 Years
3 Years

12.50
12.26
12.76

P:BV (Average)

8 Years
5 Years
3 Years

1.07
1.07
1.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.70
7.56
8.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 92.08 89.06 3.39% 98.85 91.97 7.48% 97.91 86.58 13.09% 90.08 82.57 9.10%
Expenses 85.35 80.76 5.68% 87.86 81.95 7.21% 85.92 76.52 12.28% 81.06 72.87 11.24%
EBITDA 6.73 8.30 -18.92% 10.99 10.02 9.68% 11.99 10.06 19.18% 9.02 9.70 -7.01%
EBIDTM 6.35% 8.09% 9.66% 9.46% 10.74% 10.18% 8.72% 10.36%
Other Income 2.62 1.85 41.62% 1.43 1.10 30.00% 1.78 1.43 24.48% 1.78 1.79 -0.56%
Interest 0.10 0.04 150.00% 0.08 0.05 60.00% 0.06 0.08 -25.00% 0.09 0.05 80.00%
Depreciation 2.07 1.65 25.45% 2.04 1.63 25.15% 1.80 1.57 14.65% 1.64 1.62 1.23%
PBT 7.19 8.46 -15.01% 10.30 9.43 9.23% 11.90 9.83 21.06% 9.06 9.81 -7.65%
Tax 2.08 2.40 -13.33% 2.70 2.57 5.06% 3.16 2.38 32.77% 1.92 2.86 -32.87%
PAT 5.12 6.07 -15.65% 7.61 6.87 10.77% 8.75 7.45 17.45% 7.14 6.96 2.59%
PATM 4.82% 5.91% 6.69% 6.48% 7.84% 7.54% 6.91% 7.43%
EPS 4.83 5.72 -15.56% 7.18 6.48 10.80% 8.25 7.03 17.35% 6.74 6.56 2.74%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 378.92 369.01 340.67 295.54 260.70 356.67 357.09 334.15 328.72 325.99 318.31 Net Sales Growth 8.21% 8.32% 15.27% 13.36% -26.91% -0.12% 6.87% 1.65% 0.84% 2.41% Cost Of Goods Sold 260.26 254.40 235.87 207.27 180.64 269.29 279.50 256.58 252.73 253.81 253.79 Gross Profit 118.66 114.61 104.80 88.28 80.06 87.37 77.58 77.57 75.99 72.19 64.52 GP Margin 31.32% 31.06% 30.76% 29.87% 30.71% 24.50% 21.73% 23.21% 23.12% 22.14% 20.27% Total Expenditure 340.19 329.47 302.70 268.77 230.80 328.72 333.81 309.39 301.38 301.89 295.38 Power & Fuel Cost - 7.31 5.68 4.75 4.29 5.86 5.84 6.01 5.41 4.76 4.45 % Of Sales - 1.98% 1.67% 1.61% 1.65% 1.64% 1.64% 1.80% 1.65% 1.46% 1.40% Employee Cost - 33.10 31.12 32.86 25.56 26.69 23.64 21.32 19.13 17.50 14.99 % Of Sales - 8.97% 9.13% 11.12% 9.80% 7.48% 6.62% 6.38% 5.82% 5.37% 4.71% Manufacturing Exp. - 12.74 11.20 8.26 7.04 8.96 9.38 8.94 8.45 8.74 7.53 % Of Sales - 3.45% 3.29% 2.79% 2.70% 2.51% 2.63% 2.68% 2.57% 2.68% 2.37% General & Admin Exp. - 13.80 11.50 8.77 6.84 8.11 7.43 8.73 7.39 5.25 4.47 % Of Sales - 3.74% 3.38% 2.97% 2.62% 2.27% 2.08% 2.61% 2.25% 1.61% 1.40% Selling & Distn. Exp. - 7.38 6.64 6.27 5.82 8.62 7.59 7.28 7.75 9.29 8.30 % Of Sales - 2.00% 1.95% 2.12% 2.23% 2.42% 2.13% 2.18% 2.36% 2.85% 2.61% Miscellaneous Exp. - 0.73 0.67 0.61 0.61 1.17 0.42 0.53 0.52 2.54 8.30 % Of Sales - 0.20% 0.20% 0.21% 0.23% 0.33% 0.12% 0.16% 0.16% 0.78% 0.58% EBITDA 38.73 39.54 37.97 26.77 29.90 27.95 23.28 24.76 27.34 24.10 22.93 EBITDA Margin 10.22% 10.72% 11.15% 9.06% 11.47% 7.84% 6.52% 7.41% 8.32% 7.39% 7.20% Other Income 7.61 6.51 5.59 4.58 3.64 4.40 4.38 7.45 4.46 4.53 2.94 Interest 0.33 0.47 0.47 0.60 0.49 0.61 0.93 0.80 0.85 0.91 1.10 Depreciation 7.55 6.72 6.20 2.13 2.11 2.92 3.12 3.08 2.93 2.62 2.85 PBT 38.45 38.86 36.89 28.61 30.95 28.82 23.61 28.32 28.02 25.10 21.93 Tax 9.86 10.04 9.55 7.36 7.29 7.57 7.07 9.22 7.75 6.76 5.62 Tax Rate 25.64% 25.84% 25.89% 25.73% 23.55% 26.27% 29.94% 32.56% 27.66% 26.93% 25.63% PAT 28.62 28.82 27.34 21.25 23.66 21.25 16.54 19.11 20.27 18.34 16.31 PAT before Minority Interest 28.62 28.82 27.34 21.25 23.66 21.25 16.54 19.11 20.27 18.34 16.31 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.55% 7.81% 8.03% 7.19% 9.08% 5.96% 4.63% 5.72% 6.17% 5.63% 5.12% PAT Growth 4.64% 5.41% 28.66% -10.19% 11.34% 28.48% -13.45% -5.72% 10.52% 12.45% EPS 27.00 27.19 25.79 20.05 22.32 20.05 15.60 18.03 19.12 17.30 15.39

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 348.40 293.71 317.49 242.96 188.17 218.64 197.17 160.37 109.79 94.64 Share Capital 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 10.61 Total Reserves 337.79 283.10 306.88 232.35 177.56 208.03 186.56 149.76 99.18 84.03 Non-Current Liabilities 12.15 5.94 9.87 3.60 4.11 5.03 4.93 4.27 4.96 4.74 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 56.60 54.07 63.51 52.79 53.06 83.83 75.08 70.42 21.86 23.84 Trade Payables 19.00 21.24 14.95 11.92 16.66 14.23 13.03 15.36 12.13 14.97 Other Current Liabilities 8.94 10.72 10.21 8.70 11.00 7.88 7.21 7.21 6.40 4.21 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.14 3.02 0.75 Short Term Provisions 28.66 22.10 38.35 32.17 25.41 61.72 54.84 46.71 0.32 3.90 Total Liabilities 417.15 353.72 390.87 299.35 245.34 307.50 277.18 235.06 136.61 123.22 Net Block 120.90 101.49 98.29 34.51 36.09 37.94 25.98 27.41 25.27 26.19 Gross Block 148.92 123.30 114.13 48.34 47.85 46.87 31.95 30.33 69.87 68.89 Accumulated Depreciation 28.02 21.81 15.84 13.83 11.76 8.93 5.97 2.91 44.60 42.70 Non Current Assets 211.98 164.01 216.71 125.37 77.66 109.40 82.06 71.62 29.81 28.41 Capital Work in Progress 0.07 0.00 6.99 36.21 8.04 0.33 0.01 0.00 0.00 0.00 Non Current Investment 88.85 60.10 109.95 48.58 17.38 64.85 55.23 43.48 2.76 1.01 Long Term Loans & Adv. 2.09 2.33 1.40 6.00 16.15 6.28 0.83 0.71 1.57 1.00 Other Non Current Assets 0.07 0.08 0.07 0.08 0.00 0.01 0.01 0.02 0.21 0.21 Current Assets 205.17 189.71 174.16 173.97 167.69 198.10 195.12 163.44 106.80 94.80 Current Investments 10.86 10.12 12.21 42.50 32.88 22.54 26.50 12.36 9.00 5.00 Inventories 57.32 62.41 62.47 43.22 50.78 49.16 47.27 32.24 37.15 39.48 Sundry Debtors 67.85 53.35 52.31 40.78 40.62 47.02 47.90 51.75 51.15 33.87 Cash & Bank 31.68 34.85 2.15 8.98 11.64 11.19 9.24 11.54 3.23 7.85 Other Current Assets 37.45 1.72 0.49 0.87 31.76 68.19 64.21 55.55 6.27 8.60 Short Term Loans & Adv. 35.18 27.25 44.54 37.63 30.80 67.43 63.03 54.78 6.20 8.53 Net Current Assets 148.56 135.64 110.66 121.18 114.62 114.27 120.04 93.02 84.93 70.96 Total Assets 417.15 353.72 390.87 299.34 245.35 307.50 277.18 235.06 136.61 123.21

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 21.26 15.55 -3.19 24.25 30.59 22.25 6.98 27.14 4.40 19.33 PBT 38.86 36.89 28.61 30.95 28.82 23.61 28.32 28.02 25.10 21.93 Adjustment 2.87 5.02 -0.25 0.55 0.37 1.99 -1.43 0.87 2.64 2.58 Changes in Working Capital -13.83 -18.37 -25.18 0.68 8.93 4.07 -11.73 6.28 -16.57 0.54 Cash after chg. in Working capital 27.90 23.54 3.18 32.18 38.12 29.67 15.17 35.16 11.17 25.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.65 -7.99 -6.37 -7.93 -7.53 -7.42 -8.19 -8.02 -6.77 -5.73 Other Direct Exp. Paid 0.00 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 0.00 Cash From Investing Activity -24.08 -0.47 -0.55 -26.50 -26.00 -15.60 -6.43 -13.58 -8.10 -7.12 Net Fixed Assets -25.69 -2.18 -36.57 -28.66 -8.69 -15.24 -1.63 39.54 -0.98 -1.29 Net Investments -29.49 51.94 -31.08 -40.82 37.13 -5.66 -25.89 -44.08 -5.75 -6.01 Others 31.10 -50.23 67.10 42.98 -54.44 5.30 21.09 -9.04 -1.37 0.18 Cash from Financing Activity -0.25 -6.64 -3.03 -0.28 -4.14 -4.94 -2.75 -5.37 -1.36 -9.41 Net Cash Inflow / Outflow -3.07 8.43 -6.77 -2.52 0.45 1.71 -2.20 8.20 -5.06 2.80 Opening Cash & Equivalents 9.47 1.04 7.81 10.34 9.88 8.18 10.38 2.18 7.24 4.44 Closing Cash & Equivalent 6.40 9.47 1.04 7.81 10.33 9.88 8.18 10.38 2.18 7.24

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 328.37 276.82 299.24 228.99 177.36 206.07 185.83 151.15 103.48 89.20 ROA 7.48% 7.34% 6.16% 8.69% 7.69% 5.66% 7.46% 10.91% 14.12% 13.38% ROE 8.98% 8.95% 7.58% 10.97% 10.45% 7.95% 10.69% 15.00% 17.94% 18.49% ROCE 12.25% 12.23% 10.42% 14.58% 14.47% 11.80% 16.24% 21.05% 24.99% 25.08% Fixed Asset Turnover 3.11 3.26 4.13 6.12 8.49 10.25 12.04 7.13 5.12 5.07 Receivable days 52.22 49.85 50.58 50.44 39.79 42.88 48.50 52.58 43.67 40.28 Inventory Days 51.59 58.92 57.43 58.25 45.37 43.56 38.70 35.46 39.37 40.80 Payable days 28.87 28.00 23.66 28.87 20.93 15.04 16.65 16.89 9.57 5.20 Cash Conversion Cycle 74.94 80.78 84.35 79.82 64.23 71.39 70.54 71.15 73.47 75.88 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.01 Interest Cover 84.30 78.70 48.79 64.41 47.95 26.51 36.24 33.98 28.53 20.99

Top Investors:

investor education and protection fund authority ministry of corporate affairs

pramila maheshkumar bang

manan mahesh bang

integrated investment management services private limited

Annual Reports:

News Update:

Poddar Pigments - Quarterly Results
8th Aug 2024, 14:03 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.

Feedback