Nifty
Sensex
:
:
23165.70
76024.51
-353.65 (-1.50%)
-1390.41 (-1.80%)

Dyes & Pigments

Rating :
N/A

BSE: 506655 | NSE: SUDARSCHEM

1036.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1026.30
  •  1046.40
  •  1019.80
  •  1027.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63905
  •  661.24
  •  1234.45
  •  608.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,946.86
  • 67.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,440.39
  • 0.45%
  • 3.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.55%
  • 6.39%
  • 35.30%
  • FII
  • DII
  • Others
  • 8.71%
  • 18.40%
  • 3.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.62
  • 8.24
  • 4.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.29
  • 5.06
  • 2.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.72
  • 19.85
  • 40.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.93
  • 28.50
  • 28.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.14
  • 4.61
  • 4.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.67
  • 16.53
  • 17.12

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
51.63
27.02
37.06
50.54
P/E Ratio
19.1
36.5
26.61
19.51
Revenue
2539
2867
3995
4717
EBITDA
316
408
560
658
Net Income
357
184
290
348
ROA
15.1
9.1
11.3
11.3
P/B Ratio
5.94
5.18
4.44
3.8
ROE
36.16
15.12
20.2
20.84
FCFF
84.03
165.97
248.46
543.36
FCFF Yield
1.17
2.3
3.45
7.54

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
666.43
565.75
17.80%
696.09
600.68
15.88%
633.62
608.11
4.19%
764.24
691.18
10.57%
Expenses
587.44
503.87
16.59%
601.61
535.10
12.43%
553.05
538.24
2.75%
645.16
606.46
6.38%
EBITDA
78.99
61.88
27.65%
94.48
65.58
44.07%
80.57
69.87
15.31%
119.08
84.72
40.56%
EBIDTM
11.85%
10.94%
13.57%
10.92%
12.72%
11.49%
15.58%
12.26%
Other Income
4.49
4.28
4.91%
4.97
5.69
-12.65%
3.50
4.14
-15.46%
2.99
1.54
94.16%
Interest
11.41
8.58
32.98%
8.88
9.63
-7.79%
7.03
10.30
-31.75%
8.38
15.05
-44.32%
Depreciation
36.55
35.48
3.02%
36.61
35.42
3.36%
35.93
34.60
3.84%
35.67
30.56
16.72%
PBT
4.69
22.09
-78.77%
42.81
26.22
63.27%
41.11
344.21
-88.06%
78.02
40.64
91.98%
Tax
4.18
7.49
-44.19%
12.91
8.36
54.43%
11.67
77.25
-84.89%
19.99
8.07
147.71%
PAT
0.51
14.59
-96.50%
29.90
17.86
67.41%
29.43
266.96
-88.98%
58.03
32.57
78.17%
PATM
0.08%
2.58%
4.30%
2.97%
4.65%
43.90%
7.59%
4.71%
EPS
0.07
2.11
-96.68%
4.32
2.58
67.44%
4.25
38.56
-88.98%
8.38
4.70
78.30%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,760.38
2,538.78
2,301.73
2,200.81
1,864.11
1,708.55
1,674.16
1,645.50
1,499.25
1,409.33
1,218.15
Net Sales Growth
11.95%
10.30%
4.59%
18.06%
9.10%
2.05%
1.74%
9.75%
6.38%
15.69%
 
Cost Of Goods Sold
1,517.45
1,415.39
1,368.28
1,270.40
1,060.45
976.50
993.14
968.52
868.76
819.79
731.38
Gross Profit
1,242.93
1,123.38
933.45
930.40
803.65
732.06
681.02
676.98
630.49
589.53
486.78
GP Margin
45.03%
44.25%
40.55%
42.28%
43.11%
42.85%
40.68%
41.14%
42.05%
41.83%
39.96%
Total Expenditure
2,387.26
2,221.81
2,088.52
1,922.82
1,584.15
1,460.85
1,462.07
1,439.13
1,295.21
1,239.76
1,087.75
Power & Fuel Cost
-
164.57
167.66
146.12
96.28
78.48
78.75
86.02
76.86
80.75
71.71
% Of Sales
-
6.48%
7.28%
6.64%
5.16%
4.59%
4.70%
5.23%
5.13%
5.73%
5.89%
Employee Cost
-
209.95
183.95
183.97
155.66
145.99
129.52
121.94
104.45
98.85
89.12
% Of Sales
-
8.27%
7.99%
8.36%
8.35%
8.54%
7.74%
7.41%
6.97%
7.01%
7.32%
Manufacturing Exp.
-
175.77
154.65
151.71
123.56
110.53
106.29
96.94
99.35
100.44
83.68
% Of Sales
-
6.92%
6.72%
6.89%
6.63%
6.47%
6.35%
5.89%
6.63%
7.13%
6.87%
General & Admin Exp.
-
116.87
81.81
72.44
69.81
78.12
73.23
62.51
67.49
76.48
60.57
% Of Sales
-
4.60%
3.55%
3.29%
3.74%
4.57%
4.37%
3.80%
4.50%
5.43%
4.97%
Selling & Distn. Exp.
-
77.74
69.44
56.44
49.46
38.17
32.60
28.06
15.49
51.55
49.79
% Of Sales
-
3.06%
3.02%
2.56%
2.65%
2.23%
1.95%
1.71%
1.03%
3.66%
4.09%
Miscellaneous Exp.
-
61.52
62.74
41.73
28.92
33.06
48.54
75.15
62.81
11.90
49.79
% Of Sales
-
2.42%
2.73%
1.90%
1.55%
1.93%
2.90%
4.57%
4.19%
0.84%
0.12%
EBITDA
373.12
316.97
213.21
277.99
279.96
247.70
212.09
206.37
204.04
169.57
130.40
EBITDA Margin
13.52%
12.49%
9.26%
12.63%
15.02%
14.50%
12.67%
12.54%
13.61%
12.03%
10.70%
Other Income
15.95
18.52
4.79
5.00
17.04
4.68
7.63
13.23
18.65
14.03
23.69
Interest
35.70
38.88
44.03
22.61
20.11
16.43
20.64
31.03
32.77
36.52
40.59
Depreciation
144.76
141.17
114.23
89.26
86.51
73.53
66.99
61.82
51.98
48.10
41.91
PBT
166.63
155.43
59.74
171.12
190.39
162.42
132.09
126.74
137.95
98.97
71.59
Tax
48.75
113.08
14.97
41.16
49.28
35.05
69.26
42.02
36.59
29.06
17.21
Tax Rate
29.26%
24.03%
25.06%
24.05%
25.88%
19.52%
33.89%
33.15%
26.52%
29.36%
24.04%
PAT
117.87
357.45
44.77
129.97
141.11
144.53
135.10
84.72
101.36
69.91
54.38
PAT before Minority Interest
117.87
357.45
44.77
129.97
141.11
144.53
135.10
84.72
101.36
69.91
54.38
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
4.27%
14.08%
1.95%
5.91%
7.57%
8.46%
8.07%
5.15%
6.76%
4.96%
4.46%
PAT Growth
-64.49%
698.41%
-65.55%
-7.89%
-2.37%
6.98%
59.47%
-16.42%
44.99%
28.56%
 
EPS
17.03
51.65
6.47
18.78
20.39
20.89
19.52
12.24
14.65
10.10
7.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,149.04
828.22
833.19
743.58
600.79
567.71
439.97
381.06
313.96
262.60
Share Capital
13.85
13.85
13.85
13.85
13.85
13.85
13.85
13.85
13.85
13.85
Total Reserves
1,130.56
811.01
817.06
728.47
586.94
553.87
426.12
367.21
300.11
248.75
Non-Current Liabilities
445.81
746.73
654.34
665.06
510.38
329.23
315.19
302.02
414.63
334.71
Secured Loans
94.38
350.33
368.58
308.14
225.00
99.83
166.69
116.37
152.94
116.14
Unsecured Loans
98.93
98.88
0.00
0.00
0.00
13.31
15.30
26.03
65.48
45.19
Long Term Provisions
143.28
213.78
216.41
292.38
237.24
160.04
86.62
125.39
155.71
133.46
Current Liabilities
1,097.60
1,159.54
1,232.64
916.41
789.72
719.97
644.51
678.92
504.33
536.37
Trade Payables
512.05
508.73
521.76
441.15
371.47
242.15
264.41
269.93
215.58
187.75
Other Current Liabilities
258.07
287.34
233.01
236.41
129.67
163.62
167.17
143.20
107.61
108.63
Short Term Borrowings
86.21
192.49
303.30
179.03
226.21
189.93
179.15
198.52
174.14
222.04
Short Term Provisions
241.26
170.99
174.57
59.83
62.37
124.27
33.77
67.27
7.00
17.96
Total Liabilities
2,692.45
2,734.49
2,720.17
2,325.05
1,900.89
1,616.91
1,399.67
1,362.00
1,232.92
1,133.68
Net Block
1,101.55
1,126.15
831.63
614.85
627.09
464.96
475.37
451.72
357.78
332.89
Gross Block
1,763.14
1,649.93
1,247.80
944.51
872.48
636.68
583.81
503.26
714.61
644.72
Accumulated Depreciation
661.59
523.78
416.17
329.65
245.40
171.72
108.44
51.53
356.83
311.83
Non Current Assets
1,264.06
1,403.38
1,345.98
1,236.39
981.91
666.88
583.25
618.03
549.35
488.17
Capital Work in Progress
14.58
44.49
284.67
278.35
47.98
23.96
5.57
8.03
15.43
7.97
Non Current Investment
2.44
2.05
1.67
1.28
0.89
0.01
0.49
0.48
0.30
0.30
Long Term Loans & Adv.
139.40
222.51
220.21
328.58
292.43
171.14
94.98
145.60
172.82
144.26
Other Non Current Assets
6.09
8.18
7.81
13.32
13.52
6.81
6.84
12.20
3.01
2.76
Current Assets
1,428.38
1,302.66
1,374.18
1,088.66
918.98
950.03
816.41
743.97
683.58
645.52
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
437.60
494.08
565.98
411.57
410.66
307.66
272.92
260.68
253.14
250.17
Sundry Debtors
585.32
486.15
500.66
484.69
364.06
346.14
333.30
342.92
352.94
317.15
Cash & Bank
55.91
29.41
35.29
23.84
15.62
8.14
14.19
15.26
24.99
23.36
Other Current Assets
349.56
30.95
35.76
37.77
128.63
288.08
196.01
125.11
52.51
54.85
Short Term Loans & Adv.
324.71
262.08
236.49
130.79
105.10
161.30
95.38
93.76
43.03
41.96
Net Current Assets
330.79
143.12
141.55
172.25
129.26
230.07
171.91
65.05
179.24
109.14
Total Assets
2,692.44
2,706.04
2,720.16
2,325.05
1,900.89
1,616.91
1,399.66
1,362.00
1,232.93
1,133.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
193.46
287.05
179.57
165.17
262.60
71.02
147.56
163.30
163.88
112.24
PBT
155.43
59.74
171.12
190.39
163.26
128.47
115.28
126.12
98.97
71.59
Adjustment
167.53
158.05
104.10
104.30
111.44
68.45
93.17
75.94
91.14
80.81
Changes in Working Capital
-45.98
80.44
-57.59
-90.72
50.05
-103.01
-72.09
-14.78
-6.04
-25.93
Cash after chg. in Working capital
276.97
298.22
217.63
203.97
324.75
93.91
136.36
187.28
184.07
126.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-83.52
-11.18
-38.05
-38.80
-61.60
-31.65
-27.81
-31.68
-20.20
-14.23
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
-0.55
8.77
39.01
7.71
0.00
0.00
Cash From Investing Activity
279.32
-189.27
-307.99
-265.84
-219.81
-26.54
-87.32
-135.18
-83.22
-61.45
Net Fixed Assets
-76.04
-154.74
-302.13
-298.02
-244.45
-81.08
-103.07
210.73
-69.62
-37.34
Net Investments
4.39
-0.39
-0.39
-11.12
-1.53
17.55
-4.79
-6.58
1.00
-20.01
Others
350.97
-34.14
-5.47
43.30
26.17
36.99
20.54
-339.33
-14.60
-4.10
Cash from Financing Activity
-445.93
-102.70
137.75
108.47
-39.37
-47.64
-62.47
-38.32
-80.76
-42.58
Net Cash Inflow / Outflow
26.84
-4.92
9.34
7.80
3.42
-3.15
-2.24
-10.20
-0.11
8.22
Opening Cash & Equivalents
20.39
25.32
15.98
8.18
4.76
7.92
10.16
20.35
21.56
13.35
Closing Cash & Equivalent
47.24
20.39
25.32
15.98
8.18
4.76
7.92
10.16
21.46
21.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
165.32
119.16
120.03
107.23
86.79
82.01
63.56
55.05
45.35
37.93
ROA
13.17%
1.64%
5.15%
6.68%
8.22%
8.96%
6.14%
7.81%
5.91%
5.01%
ROE
36.30%
5.41%
16.52%
21.01%
24.74%
26.81%
20.64%
29.17%
24.25%
22.48%
ROCE
31.49%
6.29%
12.87%
17.13%
19.27%
24.92%
18.73%
21.93%
18.84%
16.54%
Fixed Asset Turnover
1.49
1.59
2.01
2.05
2.26
2.74
3.08
2.65
2.23
2.12
Receivable days
77.02
78.24
81.71
83.09
75.86
74.07
73.71
78.57
80.65
79.95
Inventory Days
66.97
84.05
81.06
80.50
76.73
63.29
58.16
58.02
60.58
70.65
Payable days
131.62
137.45
138.33
139.85
76.42
64.05
70.58
67.89
51.33
42.55
Cash Conversion Cycle
12.38
24.85
24.44
23.74
76.17
73.31
61.29
68.70
89.89
108.05
Total Debt/Equity
0.39
0.99
0.99
0.83
0.83
0.65
0.98
1.14
1.37
1.65
Interest Cover
13.10
2.36
8.57
10.47
11.93
10.90
5.08
5.21
3.71
2.76

News Update:


  • Sudarshan Chemical completes acquisition of Heubach Group
    4th Mar 2025, 09:58 AM

    This strategic acquisition creates a global pigment leader, bringing together SCIL’s operations and expertise with Heubach's technological capabilities

    Read More
  • Sudarshan Chemical Industries completes acquisition of Heubach Group
    3rd Mar 2025, 16:13 PM

    This strategic acquisition creates a global pigment leader, bringing together SCIL’s operations and expertise with Heubach's technological capabilities

    Read More
  • Sudarshan Chemical Industries launches new product
    15th Feb 2025, 12:26 PM

    The company has launched new product on February 14, 2025

    Read More
  • Sudarshan Chemicals - Quarterly Results
    14th Feb 2025, 16:35 PM

    Read More
  • Sudarshan Chemical Industries’ arm incorporates wholly owned subsidiary in Dubai
    14th Feb 2025, 10:05 AM

    The newly incorporated Company would primarily be engaged in same line of business as that of the Company

    Read More
  • Sudarshan Chemical Industries’ arm acquires entity incorporated in Germany
    15th Jan 2025, 09:39 AM

    The newly acquired Company would primarily be engaged in operations relating to Pigments

    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.