Nifty

:

25235.90

Sensex

:

82365.77

83.95 (0.33%)
231.16 (0.28%)

Login

Nifty
Sensex

:
:

25235.90
82365.77

83.95 (0.33%)
231.16 (0.28%)

Sigachi Industries Ltd.

Chemicals

Rating :

N/A

BSE: 543389 | NSE: SIGACHI

Watchlist

NSE BSE

61.51

05-Jul-2024

Open
High
Low
Previous Close

62.80
63.00
61.25
62.60

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

1112135
687.66
95.90
35.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,972.12
33.16
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,042.11
0.17%
5.13

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
23.47
16.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
25.36
7.64

PAT CAGR (%)

10 Years
5 Years
3 Years

-
22.99
12.61

P:E (Median)

8 Years
5 Years
3 Years

-
-
28.51

P:BV (Average)

8 Years
5 Years
3 Years

-
-
4.15

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
20.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 80.14 77.84 2.95% 83.66 76.08 9.96% 76.83 65.33 17.60% 79.17 77.22 2.53%
Expenses 63.73 62.63 1.76% 68.68 62.08 10.63% 61.02 51.89 17.59% 65.87 62.92 4.69%
EBITDA 16.41 15.21 7.89% 14.97 14.00 6.93% 15.81 13.44 17.63% 13.30 14.30 -6.99%
EBIDTM 20.47% 19.54% 17.90% 18.41% 20.58% 20.57% 16.80% 18.52%
Other Income 1.68 1.63 3.07% 7.17 1.55 362.58% 1.68 1.29 30.23% 1.09 2.21 -50.68%
Interest 2.88 1.27 126.77% 2.42 1.41 71.63% 1.67 1.20 39.17% 1.65 1.20 37.50%
Depreciation 2.48 1.94 27.84% 2.72 1.98 37.37% 2.06 1.78 15.73% 1.98 2.07 -4.35%
PBT 12.72 13.63 -6.68% 16.99 12.17 39.61% 13.76 11.74 17.21% 10.76 13.24 -18.73%
Tax 3.44 3.49 -1.43% 5.26 2.74 91.97% 2.99 2.42 23.55% 2.38 1.33 78.95%
PAT 9.29 10.14 -8.38% 11.73 9.43 24.39% 10.77 9.32 15.56% 8.38 11.92 -29.70%
PATM 11.59% 13.02% 14.02% 12.39% 14.02% 14.27% 10.58% 15.43%
EPS 0.28 0.31 -9.68% 0.36 0.29 24.14% 0.33 0.28 17.86% 0.26 0.36 -27.78%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 95.71 84.70 13.00% 104.13 72.42 43.79% 110.95 68.85 61.15% 99.18 82.47 20.26%
Expenses 74.69 68.39 9.21% 87.80 60.24 45.75% 88.36 54.83 61.15% 77.76 66.19 17.48%
EBITDA 21.03 16.31 28.94% 16.33 12.18 34.07% 22.59 14.01 61.24% 21.42 16.28 31.57%
EBIDTM 21.97% 19.26% 15.68% 16.81% 20.36% 20.35% 21.60% 19.74%
Other Income 1.68 1.63 3.07% 7.24 1.55 367.10% 1.71 1.29 32.56% 1.11 2.21 -49.77%
Interest 3.16 1.27 148.82% 2.87 1.41 103.55% 1.84 1.20 53.33% 1.79 1.20 49.17%
Depreciation 3.15 1.96 60.71% 3.49 1.98 76.26% 2.82 1.78 58.43% 2.52 2.07 21.74%
PBT 16.39 14.71 11.42% 17.21 10.33 66.60% 19.64 12.32 59.42% 18.21 15.22 19.65%
Tax 3.63 3.83 -5.22% 2.04 3.02 -32.45% 3.54 2.50 41.60% 3.10 1.64 89.02%
PAT 12.76 10.88 17.28% 15.17 7.32 107.24% 16.11 9.82 64.05% 15.12 13.58 11.34%
PATM 13.33% 12.84% 14.57% 10.10% 14.52% 14.27% 15.24% 16.47%
EPS 0.40 0.35 14.29% 0.46 0.24 91.67% 0.50 0.32 56.25% 0.49 0.44 11.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 319.80 317.50 290.32 249.40 187.94 138.82 127.91 101.94 Net Sales Growth 7.87% 9.36% 16.41% 32.70% 35.38% 8.53% 25.48% Cost Of Goods Sold 145.53 146.21 134.81 122.60 99.02 73.12 65.94 59.81 Gross Profit 174.27 171.29 155.51 126.80 88.92 65.70 61.97 42.13 GP Margin 54.49% 53.95% 53.57% 50.84% 47.31% 47.33% 48.45% 41.33% Total Expenditure 259.30 258.21 234.51 199.01 150.61 114.12 101.41 89.49 Power & Fuel Cost - 8.92 6.62 5.44 4.40 4.11 4.08 3.71 % Of Sales - 2.81% 2.28% 2.18% 2.34% 2.96% 3.19% 3.64% Employee Cost - 42.78 29.98 15.49 13.40 11.65 9.94 7.50 % Of Sales - 13.47% 10.33% 6.21% 7.13% 8.39% 7.77% 7.36% Manufacturing Exp. - 20.11 18.47 14.90 14.15 11.02 10.06 8.76 % Of Sales - 6.33% 6.36% 5.97% 7.53% 7.94% 7.86% 8.59% General & Admin Exp. - 20.46 18.49 11.19 9.43 7.38 5.40 3.46 % Of Sales - 6.44% 6.37% 4.49% 5.02% 5.32% 4.22% 3.39% Selling & Distn. Exp. - 18.70 24.85 28.50 9.77 6.57 5.66 5.97 % Of Sales - 5.89% 8.56% 11.43% 5.20% 4.73% 4.42% 5.86% Miscellaneous Exp. - 1.03 1.29 0.90 0.44 0.27 0.34 0.29 % Of Sales - 0.32% 0.44% 0.36% 0.23% 0.19% 0.27% 0.28% EBITDA 60.49 59.29 55.81 50.39 37.33 24.70 26.50 12.45 EBITDA Margin 18.91% 18.67% 19.22% 20.20% 19.86% 17.79% 20.72% 12.21% Other Income 11.62 11.57 6.67 2.63 3.25 4.89 3.89 3.05 Interest 8.62 7.02 4.29 1.16 1.16 2.18 3.32 3.70 Depreciation 9.24 8.71 6.62 2.90 2.31 1.96 1.67 1.39 PBT 54.23 55.14 51.58 48.97 37.12 25.45 25.39 10.42 Tax 14.07 14.12 10.02 10.94 8.06 5.03 5.72 2.68 Tax Rate 25.95% 25.61% 19.43% 22.34% 21.71% 19.76% 22.53% 25.72% PAT 40.17 41.01 41.56 38.03 29.06 20.42 19.68 7.74 PAT before Minority Interest 40.17 41.01 41.56 38.03 29.06 20.42 19.68 7.74 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 12.56% 12.92% 14.32% 15.25% 15.46% 14.71% 15.39% 7.59% PAT Growth -1.57% -1.32% 9.28% 30.87% 42.31% 3.76% 154.26% EPS 1.22 1.25 1.27 1.16 0.89 0.62 0.60 0.24

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 409.97 398.96 302.05 250.29 192.76 139.06 128.99 100.73 Net Sales Growth 32.92% 32.08% 20.68% 29.85% 38.62% 7.81% 28.06% Cost Of Goods Sold 195.42 195.14 138.38 118.60 100.73 72.09 66.69 58.79 Gross Profit 214.55 203.82 163.67 131.70 92.03 66.97 62.30 41.94 GP Margin 52.33% 51.09% 54.19% 52.62% 47.74% 48.16% 48.30% 41.64% Total Expenditure 328.61 322.31 243.32 197.25 153.97 114.30 103.03 89.00 Power & Fuel Cost - 10.27 6.62 5.44 4.40 4.11 4.08 3.71 % Of Sales - 2.57% 2.19% 2.17% 2.28% 2.96% 3.16% 3.68% Employee Cost - 50.33 32.23 16.55 13.93 11.71 10.18 7.73 % Of Sales - 12.62% 10.67% 6.61% 7.23% 8.42% 7.89% 7.67% Manufacturing Exp. - 20.95 18.47 14.90 14.15 11.02 10.06 8.76 % Of Sales - 5.25% 6.11% 5.95% 7.34% 7.92% 7.80% 8.70% General & Admin Exp. - 23.70 20.03 11.65 10.37 8.52 6.00 3.74 % Of Sales - 5.94% 6.63% 4.65% 5.38% 6.13% 4.65% 3.71% Selling & Distn. Exp. - 20.82 26.30 29.22 9.94 6.59 5.67 5.98 % Of Sales - 5.22% 8.71% 11.67% 5.16% 4.74% 4.40% 5.94% Miscellaneous Exp. - 1.09 1.29 0.90 0.44 0.27 0.34 0.29 % Of Sales - 0.27% 0.43% 0.36% 0.23% 0.19% 0.26% 0.29% EBITDA 81.37 76.65 58.73 53.04 38.79 24.76 25.96 11.73 EBITDA Margin 19.85% 19.21% 19.44% 21.19% 20.12% 17.81% 20.13% 11.64% Other Income 11.74 11.69 6.67 2.63 3.25 4.89 3.89 3.05 Interest 9.66 7.77 4.29 1.17 1.25 2.34 3.45 3.79 Depreciation 11.98 10.80 6.63 2.90 2.31 1.96 1.67 1.39 PBT 71.45 69.77 54.48 51.60 38.48 25.34 24.73 9.60 Tax 12.31 12.51 10.94 11.56 8.22 5.03 5.72 2.68 Tax Rate 17.23% 17.93% 20.08% 22.40% 21.36% 19.85% 23.13% 27.92% PAT 59.16 57.18 43.54 40.04 30.26 20.32 19.01 6.92 PAT before Minority Interest 59.47 57.27 43.54 40.04 30.26 20.32 19.01 6.92 Minority Interest 0.31 -0.09 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 14.43% 14.33% 14.41% 16.00% 15.70% 14.61% 14.74% 6.87% PAT Growth 42.21% 31.33% 8.74% 32.32% 48.92% 6.89% 174.71% EPS 1.80 1.74 1.33 1.22 0.92 0.62 0.58 0.21

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 410.26 265.57 227.18 94.89 66.56 46.55 27.15 Share Capital 32.82 30.74 30.74 7.68 7.68 3.07 3.07 Total Reserves 319.39 234.83 196.44 87.21 58.88 43.47 24.08 Non-Current Liabilities 57.25 30.76 7.58 7.03 5.47 4.46 5.98 Secured Loans 26.58 1.01 1.21 1.89 1.91 1.23 3.33 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.76 1.49 0.92 0.78 0.71 0.54 0.58 Current Liabilities 141.09 72.59 49.62 31.85 37.29 39.78 38.27 Trade Payables 27.51 19.96 9.57 7.95 7.36 8.16 8.22 Other Current Liabilities 34.81 13.23 6.42 5.06 4.70 6.88 4.82 Short Term Borrowings 76.78 39.40 32.97 18.16 25.10 20.40 23.48 Short Term Provisions 1.99 0.00 0.66 0.68 0.13 4.34 1.74 Total Liabilities 608.60 368.92 284.38 133.77 109.32 90.79 71.40 Net Block 139.17 121.72 53.41 37.96 31.59 28.51 25.89 Gross Block 169.47 144.02 69.09 50.73 42.05 37.02 32.85 Accumulated Depreciation 30.30 22.30 15.68 12.77 10.46 8.51 6.96 Non Current Assets 360.92 197.44 107.06 46.41 37.20 32.31 27.98 Capital Work in Progress 91.18 34.90 9.71 3.74 3.13 2.29 0.69 Non Current Investment 101.85 1.85 0.28 0.28 0.13 0.13 0.19 Long Term Loans & Adv. 14.42 20.97 11.75 4.43 2.35 1.38 1.21 Other Non Current Assets 14.30 18.00 31.91 0.00 0.00 0.00 0.00 Current Assets 247.69 171.48 177.31 87.36 72.12 58.49 43.42 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.93 32.99 16.54 15.39 26.01 21.33 14.43 Sundry Debtors 109.61 91.15 72.23 42.05 30.05 25.29 21.94 Cash & Bank 49.28 29.77 68.63 17.76 10.11 2.01 2.35 Other Current Assets 57.87 3.06 5.29 6.44 5.95 9.85 4.70 Short Term Loans & Adv. 46.05 14.50 14.62 5.71 2.62 4.42 2.19 Net Current Assets 106.60 98.89 127.69 55.51 34.83 18.70 5.15 Total Assets 608.61 368.92 284.37 133.77 109.32 90.80 71.40

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 429.64 268.36 227.78 94.20 64.59 44.88 26.34 Share Capital 32.82 30.74 30.74 7.68 7.68 3.07 3.07 Total Reserves 338.76 237.62 197.04 86.52 56.90 41.81 23.27 Non-Current Liabilities 65.30 30.76 7.58 7.03 5.47 4.46 5.98 Secured Loans 26.58 1.01 1.21 1.89 1.91 1.23 3.33 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.83 1.49 0.92 0.78 0.71 0.54 0.58 Current Liabilities 187.82 74.63 51.44 32.18 39.09 42.12 39.97 Trade Payables 47.90 20.85 10.60 7.95 7.23 8.84 8.36 Other Current Liabilities 45.09 14.29 6.44 5.07 4.70 6.90 4.85 Short Term Borrowings 92.44 39.48 33.12 18.31 27.03 22.03 25.01 Short Term Provisions 2.39 0.00 1.28 0.85 0.13 4.34 1.74 Total Liabilities 694.15 373.75 286.80 133.41 109.15 91.46 72.29 Net Block 254.24 122.31 53.41 37.96 31.59 28.52 25.89 Gross Block 305.33 144.61 69.09 50.73 42.05 37.02 32.85 Accumulated Depreciation 51.09 22.30 15.68 12.77 10.46 8.51 6.96 Non Current Assets 380.89 196.33 106.93 46.28 37.07 32.18 27.85 Capital Work in Progress 97.27 34.90 9.71 3.74 3.13 2.29 0.69 Non Current Investment 0.29 0.15 0.15 0.15 0.00 0.00 0.06 Long Term Loans & Adv. 14.65 20.97 11.75 4.43 2.35 1.38 1.21 Other Non Current Assets 14.45 18.00 31.91 0.00 0.00 0.00 0.00 Current Assets 313.26 177.41 179.87 87.13 72.07 59.28 44.44 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 70.72 46.60 30.45 21.20 27.92 22.56 15.97 Sundry Debtors 150.04 80.17 60.12 35.76 27.60 24.70 21.19 Cash & Bank 57.06 32.76 69.38 18.02 10.59 2.13 2.57 Other Current Assets 35.45 3.38 5.29 6.44 5.95 9.89 4.70 Short Term Loans & Adv. 22.61 14.50 14.62 5.71 2.62 4.46 2.19 Net Current Assets 125.44 102.79 128.42 54.95 32.98 17.16 4.47 Total Assets 694.15 373.74 286.80 133.41 109.14 91.46 72.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity 15.05 27.68 5.35 27.90 11.93 14.52 6.81 PBT 55.14 51.58 48.97 37.12 25.45 25.39 10.42 Adjustment 6.91 7.53 3.48 3.35 4.07 4.96 4.30 Changes in Working Capital -38.38 -20.24 -36.12 -6.09 -12.72 -10.80 -5.19 Cash after chg. in Working capital 23.66 38.87 16.32 34.38 16.80 19.55 9.53 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -8.61 -11.19 -10.97 -6.57 -4.86 -5.10 -2.72 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 0.09 0.00 0.07 0.00 Cash From Investing Activity -158.26 -92.83 -62.87 -11.43 -6.83 -5.95 -3.92 Net Fixed Assets -81.73 -100.12 -24.33 -9.29 -5.87 -5.77 Net Investments -100.00 -1.57 0.00 -0.15 0.00 0.06 Others 23.47 8.86 -38.54 -1.99 -0.96 -0.24 Cash from Financing Activity 162.72 26.28 108.38 -8.82 3.00 -8.90 -3.81 Net Cash Inflow / Outflow 19.51 -38.86 50.87 7.65 8.10 -0.34 -0.93 Opening Cash & Equivalents 29.77 68.63 17.76 10.11 2.01 2.35 3.28 Closing Cash & Equivalent 49.28 29.77 68.63 17.76 10.11 2.01 2.35

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity 12.89 29.02 5.85 29.55 12.14 14.46 6.24 PBT 69.77 54.48 51.60 38.48 25.34 24.73 9.60 Adjustment 9.63 7.76 2.76 3.53 4.02 4.90 5.17 Changes in Working Capital -57.13 -20.48 -36.92 -5.82 -12.36 -10.14 -5.81 Cash after chg. in Working capital 22.27 41.76 17.44 36.19 17.00 19.49 8.96 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -9.38 -12.74 -11.59 -6.73 -4.86 -5.10 -2.72 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 0.09 0.00 0.07 0.00 Cash From Investing Activity -160.74 -91.85 -62.86 -11.43 -6.82 -5.96 -3.79 Net Fixed Assets -81.73 -100.12 -24.33 -9.29 -5.87 -5.77 Net Investments -100.00 -1.57 0.00 -0.15 0.00 0.06 Others 20.99 9.84 -38.53 -1.99 -0.95 -0.25 Cash from Financing Activity 172.10 26.21 108.37 -10.69 3.14 -8.93 -3.16 Net Cash Inflow / Outflow 24.25 -36.63 51.37 7.43 8.46 -0.43 -0.71 Opening Cash & Equivalents 32.81 69.38 18.02 10.59 2.13 2.57 3.27 Closing Cash & Equivalent 57.06 32.76 69.38 18.02 10.59 2.13 2.57

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 10.73 8.64 7.39 41.17 86.64 151.47 88.36 ROA 8.39% 12.72% 18.19% 23.91% 20.41% 24.26% 10.83% ROE 13.28% 16.87% 23.61% 36.00% 36.11% 53.40% 28.49% ROCE 15.02% 19.64% 26.55% 36.34% 33.47% 45.52% 25.19% Fixed Asset Turnover 2.03 2.72 4.16 4.05 3.51 3.66 3.10 Receivable days 115.40 102.70 83.63 70.01 72.75 67.40 78.57 Inventory Days 36.74 31.13 23.36 40.20 62.23 51.02 51.66 Payable days 59.25 39.98 26.08 28.23 25.12 29.60 33.67 Cash Conversion Cycle 92.89 93.86 80.91 81.99 109.86 88.82 96.56 Total Debt/Equity 0.31 0.16 0.15 0.22 0.43 0.51 1.06 Interest Cover 8.85 13.03 43.39 33.03 12.66 8.64 3.82

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 11.32 8.73 7.41 40.87 84.07 146.06 85.72 ROA 10.73% 13.18% 19.06% 24.95% 20.25% 23.22% 9.58% ROE 17.90% 17.55% 24.87% 38.11% 37.12% 53.39% 26.28% ROCE 17.90% 20.53% 27.93% 37.83% 33.55% 44.44% 23.60% Fixed Asset Turnover 1.77 2.83 4.18 4.15 3.52 3.69 3.07 Receivable days 105.31 84.77 69.91 59.99 68.65 64.94 76.80 Inventory Days 53.67 46.55 37.66 46.51 66.26 54.52 57.88 Payable days 64.29 41.48 28.55 27.51 26.11 30.87 33.95 Cash Conversion Cycle 94.68 89.84 79.02 78.99 108.79 88.59 100.73 Total Debt/Equity 0.34 0.15 0.15 0.22 0.47 0.56 1.15 Interest Cover 9.98 13.69 45.08 31.79 11.81 8.17 3.53

Top Investors:

vijay amrutlal bhavsar h.u.f.

dharm prakash tripathi

caterfiled global dmcc

Annual Reports:

News Update:

Sigachi Industries unveils new product lines ‘PureCoat’, ‘UltraMod’
20th Aug 2024, 11:43 AM

These cutting-edge solutions are poised to transform the coatings landscape, enhancing drug delivery, patient compliance, and overall product efficacy
Read More
Sigachi Industries - Quarterly Results
6th Aug 2024, 16:01 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