Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Dyes & Pigments

Rating :
N/A

BSE: 539334 | NSE: SHREEPUSHK

323.75
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  338.45
  •  347.15
  •  319.65
  •  337.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  125211
  •  415.68
  •  384.80
  •  155.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,050.49
  • 22.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,113.16
  • 0.46%
  • 2.07

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
  • 6.21
  • 15.96
  • 7.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.46
  • 4.19
  • -5.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.68
  • 0.74
  • -12.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.05
  • 14.76
  • 15.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 1.48
  • 1.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.01
  • 9.59
  • 9.93

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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
735.23
726.17
684.03
584.00
354.93
346.33
451.92
395.27
305.90
Net Sales Growth
5.83%
6.16%
17.13%
64.54%
2.48%
-23.36%
14.33%
29.22%
 
Cost Of Goods Sold
478.75
481.09
430.94
357.80
212.03
214.39
302.64
271.34
212.51
Gross Profit
256.48
245.07
253.09
226.20
142.91
131.95
149.28
123.94
93.38
GP Margin
34.88%
33.75%
37.00%
38.73%
40.26%
38.10%
33.03%
31.36%
30.53%
Total Expenditure
665.80
665.61
615.64
504.51
311.70
297.00
385.09
334.20
254.05
Power & Fuel Cost
-
57.96
53.70
32.85
21.49
20.40
19.98
16.68
11.50
% Of Sales
-
7.98%
7.85%
5.62%
6.05%
5.89%
4.42%
4.22%
3.76%
Employee Cost
-
47.16
42.36
38.23
27.01
24.95
30.13
18.69
12.77
% Of Sales
-
6.49%
6.19%
6.55%
7.61%
7.20%
6.67%
4.73%
4.17%
Manufacturing Exp.
-
31.43
39.49
31.10
13.99
11.21
11.32
12.97
8.09
% Of Sales
-
4.33%
5.77%
5.33%
3.94%
3.24%
2.50%
3.28%
2.64%
General & Admin Exp.
-
7.49
7.58
6.28
5.00
5.87
3.93
3.41
3.15
% Of Sales
-
1.03%
1.11%
1.08%
1.41%
1.69%
0.87%
0.86%
1.03%
Selling & Distn. Exp.
-
36.56
36.89
34.96
27.08
15.54
12.74
9.57
4.52
% Of Sales
-
5.03%
5.39%
5.99%
7.63%
4.49%
2.82%
2.42%
1.48%
Miscellaneous Exp.
-
3.91
4.68
3.30
5.11
4.65
4.36
1.55
1.51
% Of Sales
-
0.54%
0.68%
0.57%
1.44%
1.34%
0.96%
0.39%
0.49%
EBITDA
69.44
60.56
68.39
79.49
43.23
49.33
66.83
61.07
51.85
EBITDA Margin
9.44%
8.34%
10.00%
13.61%
12.18%
14.24%
14.79%
15.45%
16.95%
Other Income
12.20
10.87
7.92
7.37
6.72
4.25
2.68
1.80
2.17
Interest
1.60
1.56
2.21
1.96
1.45
2.13
3.71
2.86
2.54
Depreciation
21.97
21.62
18.51
14.14
12.65
11.45
9.96
7.80
5.49
PBT
58.09
48.24
55.58
70.76
35.85
39.99
55.84
52.22
45.99
Tax
11.20
11.18
18.35
15.21
7.32
4.28
14.99
15.67
15.78
Tax Rate
19.28%
23.18%
33.02%
21.50%
20.42%
10.70%
26.84%
30.01%
34.31%
PAT
46.88
37.06
37.23
55.55
28.54
35.71
40.85
36.55
30.22
PAT before Minority Interest
46.88
37.06
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
0.00
PAT Margin
6.38%
5.10%
5.44%
9.51%
8.04%
10.31%
9.04%
9.25%
9.88%
PAT Growth
36.80%
-0.46%
-32.98%
94.64%
-20.08%
-12.58%
11.76%
20.95%
 
EPS
14.51
11.47
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
473.60
437.62
395.53
338.97
306.19
284.42
237.11
192.99
Share Capital
31.63
31.63
30.84
30.84
30.84
30.72
30.22
30.22
Total Reserves
438.19
405.99
360.94
308.14
275.35
244.90
193.86
162.77
Non-Current Liabilities
40.46
37.85
37.77
31.66
23.11
27.99
17.00
11.54
Secured Loans
0.29
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
0.00
Long Term Provisions
1.34
1.01
0.91
0.77
0.66
0.53
0.43
0.34
Current Liabilities
200.78
188.24
203.81
118.78
114.29
113.63
136.86
55.39
Trade Payables
73.90
95.79
85.32
49.65
53.26
44.89
50.47
22.49
Other Current Liabilities
11.72
20.66
22.30
18.06
8.32
5.79
3.17
10.17
Short Term Borrowings
107.37
63.27
80.60
45.38
45.11
39.31
61.92
14.24
Short Term Provisions
7.79
8.51
15.58
5.69
7.60
23.64
21.30
8.49
Total Liabilities
714.84
663.71
637.11
489.41
443.59
426.04
390.97
259.92
Net Block
295.26
312.58
194.71
174.57
163.53
172.22
166.27
123.13
Gross Block
431.93
427.69
291.31
257.16
224.45
221.77
205.95
149.91
Accumulated Depreciation
136.67
115.11
96.60
82.59
60.92
49.55
39.68
26.78
Non Current Assets
357.41
324.54
327.06
328.89
282.30
195.92
180.03
136.94
Capital Work in Progress
42.33
0.03
109.86
81.14
51.94
10.48
3.42
0.00
Non Current Investment
8.80
6.32
5.99
65.36
59.11
0.05
0.48
0.05
Long Term Loans & Adv.
11.03
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
0.00
Current Assets
357.44
339.16
310.05
160.52
161.29
230.11
210.94
122.98
Current Investments
109.04
88.59
70.96
0.00
0.00
0.00
0.00
0.00
Inventories
62.89
82.70
91.66
55.34
62.07
62.30
82.29
31.83
Sundry Debtors
158.72
127.95
94.62
76.92
76.70
98.30
85.96
61.01
Cash & Bank
0.66
5.20
13.44
2.98
1.14
39.81
19.35
22.49
Other Current Assets
26.13
1.54
2.79
2.02
21.37
29.70
23.34
7.66
Short Term Loans & Adv.
25.86
33.19
36.57
23.26
18.90
28.17
22.04
6.88
Net Current Assets
156.66
150.92
106.24
41.74
47.00
116.48
74.08
67.59
Total Assets
714.85
663.70
637.11
489.41
443.59
426.03
390.97
259.92

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
16.16
50.40
42.22
41.19
75.59
55.81
-4.66
17.48
PBT
48.24
55.58
70.76
35.85
39.99
55.84
52.22
45.99
Adjustment
12.40
13.40
9.25
7.68
10.69
11.02
9.51
5.86
Changes in Working Capital
-39.88
-6.83
-27.04
2.39
35.70
2.12
-56.14
-25.67
Cash after chg. in Working capital
20.76
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
0.00
Tax Paid
-4.59
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-57.56
-38.02
-62.95
-32.75
-60.86
-40.46
-49.94
-12.01
Net Fixed Assets
-37.78
-19.19
-55.60
-23.96
-41.64
-14.44
-25.86
Net Investments
-32.13
-5.13
13.28
-16.91
-59.05
0.43
-21.76
Others
12.35
-13.70
-20.63
8.12
39.83
-26.45
-2.32
Cash from Financing Activity
38.17
-21.78
31.15
-6.71
-14.34
-15.23
54.59
-5.37
Net Cash Inflow / Outflow
-3.22
-9.40
10.42
1.73
0.39
0.11
-0.01
0.10
Opening Cash & Equivalents
3.65
13.04
2.63
0.90
0.51
0.40
0.41
0.31
Closing Cash & Equivalent
0.43
3.65
13.04
2.63
0.90
0.51
0.40
0.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
148.56
138.37
127.05
109.93
99.30
89.71
74.15
63.86
ROA
5.38%
5.72%
9.86%
6.12%
8.21%
10.00%
11.23%
11.63%
ROE
8.17%
8.98%
15.20%
8.85%
12.28%
16.35%
17.53%
15.66%
ROCE
9.16%
11.65%
16.47%
9.90%
12.23%
18.80%
21.59%
23.33%
Fixed Asset Turnover
1.69
1.90
2.13
1.47
1.55
2.11
2.22
2.04
Receivable days
72.05
59.38
53.61
78.99
92.21
74.41
67.86
72.80
Inventory Days
36.59
46.52
45.94
60.37
65.54
58.39
52.69
37.97
Payable days
64.37
76.70
68.85
88.59
58.30
46.17
38.08
31.93
Cash Conversion Cycle
44.26
29.20
30.70
50.77
99.45
86.63
82.46
78.84
Total Debt/Equity
0.23
0.16
0.23
0.17
0.17
0.17
0.29
0.08
Interest Cover
31.88
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.