Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Dyes & Pigments

Rating :
N/A

BSE: 539334 | NSE: SHREEPUSHK

241.74
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  224.80
  •  244.97
  •  219.20
  •  223.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  716590
  •  1694.37
  •  295.20
  •  155.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 886.05
  • 18.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 948.73
  • 0.55%
  • 1.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.36%
  • 3.19%
  • 21.81%
  • FII
  • DII
  • Others
  • 1.62%
  • 0.00%
  • 4.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.17
  • 8.64
  • 24.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 0.46
  • 9.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.01
  • -1.84
  • 9.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.96
  • 14.65
  • 15.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.48
  • 1.46
  • 1.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.94
  • 9.44
  • 9.80

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
175.62
185.22
-5.18%
194.20
175.53
10.64%
190.77
180.31
5.80%
174.64
153.67
13.65%
Expenses
156.54
171.26
-8.60%
176.53
161.50
9.31%
172.04
159.91
7.59%
160.69
140.53
14.35%
EBITDA
19.08
13.96
36.68%
17.67
14.03
25.94%
18.74
20.41
-8.18%
13.95
13.13
6.25%
EBIDTM
10.86%
7.54%
9.10%
7.99%
9.82%
11.32%
7.99%
8.55%
Other Income
2.83
2.86
-1.05%
3.39
1.90
78.42%
2.64
2.02
30.69%
3.34
2.37
40.93%
Interest
0.35
0.23
52.17%
0.41
0.50
-18.00%
0.22
0.96
-77.08%
0.62
0.44
40.91%
Depreciation
5.63
5.43
3.68%
5.56
5.42
2.58%
5.29
4.95
6.87%
5.49
4.87
12.73%
PBT
15.93
11.15
42.87%
15.09
10.02
50.60%
15.87
16.52
-3.93%
11.20
10.20
9.80%
Tax
2.61
2.70
-3.33%
2.25
2.13
5.63%
2.78
3.70
-24.86%
3.56
5.08
-29.92%
PAT
13.32
8.45
57.63%
12.84
7.89
62.74%
13.09
12.81
2.19%
7.63
5.12
49.02%
PATM
7.58%
4.56%
6.61%
4.49%
6.86%
7.11%
4.37%
3.33%
EPS
4.12
2.67
54.31%
4.06
2.49
63.05%
4.14
4.05
2.22%
2.41
1.62
48.77%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
735.23
684.03
584.00
354.93
346.33
451.92
395.27
305.90
Net Sales Growth
5.83%
17.13%
64.54%
2.48%
-23.36%
14.33%
29.22%
 
Cost Of Goods Sold
478.75
430.94
357.80
212.03
214.39
302.64
271.34
212.51
Gross Profit
256.48
253.09
226.20
142.91
131.95
149.28
123.94
93.38
GP Margin
34.88%
37.00%
38.73%
40.26%
38.10%
33.03%
31.36%
30.53%
Total Expenditure
665.80
615.64
504.51
311.70
297.00
385.09
334.20
254.05
Power & Fuel Cost
-
53.70
32.85
21.49
20.40
19.98
16.68
11.50
% Of Sales
-
7.85%
5.62%
6.05%
5.89%
4.42%
4.22%
3.76%
Employee Cost
-
42.36
38.23
27.01
24.95
30.13
18.69
12.77
% Of Sales
-
6.19%
6.55%
7.61%
7.20%
6.67%
4.73%
4.17%
Manufacturing Exp.
-
39.49
31.10
13.99
11.21
11.32
12.97
8.09
% Of Sales
-
5.77%
5.33%
3.94%
3.24%
2.50%
3.28%
2.64%
General & Admin Exp.
-
7.58
6.28
5.00
5.87
3.93
3.41
3.15
% Of Sales
-
1.11%
1.08%
1.41%
1.69%
0.87%
0.86%
1.03%
Selling & Distn. Exp.
-
36.89
34.96
27.08
15.54
12.74
9.57
4.52
% Of Sales
-
5.39%
5.99%
7.63%
4.49%
2.82%
2.42%
1.48%
Miscellaneous Exp.
-
4.68
3.30
5.11
4.65
4.36
1.55
1.51
% Of Sales
-
0.68%
0.57%
1.44%
1.34%
0.96%
0.39%
0.49%
EBITDA
69.44
68.39
79.49
43.23
49.33
66.83
61.07
51.85
EBITDA Margin
9.44%
10.00%
13.61%
12.18%
14.24%
14.79%
15.45%
16.95%
Other Income
12.20
7.92
7.37
6.72
4.25
2.68
1.80
2.17
Interest
1.60
2.21
1.96
1.45
2.13
3.71
2.86
2.54
Depreciation
21.97
18.51
14.14
12.65
11.45
9.96
7.80
5.49
PBT
58.09
55.58
70.76
35.85
39.99
55.84
52.22
45.99
Tax
11.20
18.35
15.21
7.32
4.28
14.99
15.67
15.78
Tax Rate
19.28%
33.02%
21.50%
20.42%
10.70%
26.84%
30.01%
34.31%
PAT
46.88
37.23
55.55
28.54
35.71
40.85
36.55
30.22
PAT before Minority Interest
46.88
37.23
55.55
28.54
35.71
40.85
36.55
30.22
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.38%
5.44%
9.51%
8.04%
10.31%
9.04%
9.25%
9.88%
PAT Growth
36.80%
-32.98%
94.64%
-20.08%
-12.58%
11.76%
20.95%
 
EPS
14.51
11.53
17.20
8.84
11.06
12.65
11.32
9.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
437.62
395.53
338.97
306.19
284.42
237.11
192.99
Share Capital
31.63
30.84
30.84
30.84
30.72
30.22
30.22
Total Reserves
405.99
360.94
308.14
275.35
244.90
193.86
162.77
Non-Current Liabilities
37.85
37.77
31.66
23.11
27.99
17.00
11.54
Secured Loans
1.86
7.67
8.41
3.85
7.36
2.72
0.51
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.01
0.91
0.77
0.66
0.53
0.43
0.34
Current Liabilities
188.24
203.81
118.78
114.29
113.63
136.86
55.39
Trade Payables
95.79
85.32
49.65
53.26
44.89
50.47
22.49
Other Current Liabilities
20.66
22.30
18.06
8.32
5.79
3.17
10.17
Short Term Borrowings
63.27
80.60
45.38
45.11
39.31
61.92
14.24
Short Term Provisions
8.51
15.58
5.69
7.60
23.64
21.30
8.49
Total Liabilities
663.71
637.11
489.41
443.59
426.04
390.97
259.92
Net Block
312.58
194.71
174.57
163.53
172.22
166.27
123.13
Gross Block
427.69
291.31
257.16
224.45
221.77
205.95
149.91
Accumulated Depreciation
115.11
96.60
82.59
60.92
49.55
39.68
26.78
Non Current Assets
324.54
327.06
328.89
282.30
195.92
180.03
136.94
Capital Work in Progress
0.03
109.86
81.14
51.94
10.48
3.42
0.00
Non Current Investment
6.32
5.99
65.36
59.11
0.05
0.48
0.05
Long Term Loans & Adv.
5.61
16.49
7.82
7.72
13.17
9.85
13.76
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
339.16
310.05
160.52
161.29
230.11
210.94
122.98
Current Investments
88.59
70.96
0.00
0.00
0.00
0.00
0.00
Inventories
82.70
91.66
55.34
62.07
62.30
82.29
31.83
Sundry Debtors
127.95
94.62
76.92
76.70
98.30
85.96
61.01
Cash & Bank
5.20
13.44
2.98
1.14
39.81
19.35
22.49
Other Current Assets
34.73
2.79
2.02
2.47
29.70
23.34
7.66
Short Term Loans & Adv.
33.19
36.57
23.26
18.90
28.17
22.04
6.88
Net Current Assets
150.92
106.24
41.74
47.00
116.48
74.08
67.59
Total Assets
663.70
637.11
489.41
443.59
426.03
390.97
259.92

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
50.40
42.22
41.19
75.59
55.81
-4.66
17.48
PBT
55.58
70.76
35.85
39.99
55.84
52.22
45.99
Adjustment
13.40
9.25
7.68
10.69
11.02
9.51
5.86
Changes in Working Capital
-6.83
-27.04
2.39
35.70
2.12
-56.14
-25.67
Cash after chg. in Working capital
62.15
52.96
45.93
86.37
68.98
5.59
26.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.75
-10.75
-4.73
-10.79
-13.17
-10.25
-8.70
Other Direct Exp. Paid
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
Cash From Investing Activity
-38.02
-62.95
-32.75
-60.86
-40.46
-49.94
-12.01
Net Fixed Assets
-19.19
-55.60
-23.96
-41.64
-14.44
-25.86
Net Investments
-5.13
13.28
-16.91
-59.05
0.43
-21.76
Others
-13.70
-20.63
8.12
39.83
-26.45
-2.32
Cash from Financing Activity
-21.78
31.15
-6.71
-14.34
-15.23
54.59
-5.37
Net Cash Inflow / Outflow
-9.40
10.42
1.73
0.39
0.11
-0.01
0.10
Opening Cash & Equivalents
13.04
2.63
0.90
0.51
0.40
0.41
0.31
Closing Cash & Equivalent
3.65
13.04
2.63
0.90
0.51
0.40
0.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
138.37
127.05
109.93
99.30
89.71
74.15
63.86
ROA
5.72%
9.86%
6.12%
8.21%
10.00%
11.23%
11.63%
ROE
8.98%
15.20%
8.85%
12.28%
16.35%
17.53%
15.66%
ROCE
11.65%
16.47%
9.90%
12.23%
18.80%
21.59%
23.33%
Fixed Asset Turnover
1.90
2.13
1.47
1.55
2.11
2.22
2.04
Receivable days
59.38
53.61
78.99
92.21
74.41
67.86
72.80
Inventory Days
46.52
45.94
60.37
65.54
58.39
52.69
37.97
Payable days
76.70
68.85
88.59
58.30
46.17
38.08
31.93
Cash Conversion Cycle
29.20
30.70
50.77
99.45
86.63
82.46
78.84
Total Debt/Equity
0.16
0.23
0.17
0.17
0.17
0.29
0.08
Interest Cover
26.11
37.10
25.70
19.78
16.03
19.26
19.13

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.