Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Solvent Extraction

Rating :
54/99  (View)

BSE: 524332 | NSE: Not Listed

61.00
0.20 (0.33%)
23-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  61.00
  •  61.60
  •  60.00
  •  60.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8746
  •  5.34
  •  88.00
  •  27.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 146.47
  • 5.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 310.39
  • N/A
  • 0.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.36%
  • 15.88%
  • 18.27%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.49%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.77
  • 11.71
  • 2.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.75
  • 17.01
  • 3.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.44
  • 32.15
  • 12.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.44
  • 4.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.37
  • 0.67
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 4.07
  • 5.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
276
216
28%
224
248
-10%
267
243
10%
214
204
5%
Expenses
260
202
29%
212
233
-9%
252
224
13%
196
177
11%
EBITDA
16
14
14%
12
15
-22%
14
19
-24%
18
27
-34%
EBIDTM
6%
7%
5%
6%
5%
8%
8%
13%
Other Income
1
2
-41%
2
2
-11%
2
2
-31%
0
0
0
Interest
4
4
-16%
4
5
-18%
3
4
-8%
3
4
-22%
Depreciation
3
3
-1%
3
3
23%
3
3
28%
3
3
26%
PBT
10
8
24%
6
10
-34%
9
15
-39%
11
20
-44%
Tax
3
2
85%
3
3
7%
1
4
-81%
4
3
26%
PAT
7
6
9%
3
7
-50%
8
11
-25%
7
17
-56%
PATM
3%
3%
2%
3%
3%
5%
4%
8%
EPS
2.90
2.67
9%
1.44
2.88
-50%
3.48
4.64
-25%
3.09
7.06
-56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
980
918
896
851
671
Net Sales Growth
8%
2%
5%
27%
 
Cost Of Goods Sold
792
742
710
677
533
Gross Profit
188
176
186
174
138
GP Margin
19%
19%
21%
20%
21%
Total Expenditure
920
862
822
804
635
Power & Fuel Cost
-
56
47
52
25
% Of Sales
-
6%
5%
6%
4%
Employee Cost
-
13
13
13
9
% Of Sales
-
1%
1%
1%
1%
Manufacturing Exp.
-
38
37
43
35
% Of Sales
-
4%
4%
5%
5%
General & Admin Exp.
-
6
7
5
5
% Of Sales
-
1%
1%
1%
1%
Selling & Distn. Exp.
-
6
8
15
29
% Of Sales
-
1%
1%
2%
4%
Miscellaneous Exp.
-
1
0
0
0
% Of Sales
-
0%
0%
0%
0%
EBITDA
60
56
74
47
37
EBITDA Margin
6%
6%
8%
6%
5%
Other Income
4
7
8
7
5
Interest
14
15
19
21
21
Depreciation
13
14
11
11
9
PBT
37
35
52
22
11
Tax
10
9
10
4
2
Tax Rate
28%
26%
20%
18%
14%
PAT
26
26
41
18
10
PAT before Minority Interest
26
26
41
18
10
Minority Interest
0
0
0
0
0
PAT Margin
3%
3%
5%
2%
1%
PAT Growth
-37%
-37%
130%
84%
 
EPS
10.91
10.71
17.09
7.43
4.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
217
183
132
98
Share Capital
19
17
16
14
Total Reserves
198
162
116
84
Non-Current Liabilities
83
99
111
127
Secured Loans
65
80
77
96
Unsecured Loans
0
7
22
12
Long Term Provisions
2
1
1
0
Current Liabilities
299
278
252
256
Trade Payables
152
152
101
133
Other Current Liabilities
43
28
43
27
Short Term Borrowings
99
90
105
92
Short Term Provisions
6
8
3
4
Total Liabilities
600
560
495
481
Net Block
129
138
136
84
Gross Block
236
233
220
158
Accumulated Depreciation
108
95
85
74
Non Current Assets
168
167
145
143
Capital Work in Progress
19
10
5
54
Non Current Investment
5
4
3
4
Long Term Loans & Adv.
16
15
1
1
Other Non Current Assets
0
0
0
0
Current Assets
431
393
350
338
Current Investments
31
31
31
22
Inventories
333
266
262
241
Sundry Debtors
30
62
42
47
Cash & Bank
14
14
5
19
Other Current Assets
24
7
1
1
Short Term Loans & Adv.
16
13
9
7
Net Current Assets
132
116
98
81
Total Assets
600
560
495
481

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
34
53
10
65
PBT
35
52
22
11
Adjustment
28
30
32
30
Changes in Working Capital
-23
-20
-40
26
Cash after chg. in Working capital
40
62
14
67
Interest Paid
0
0
0
0
Tax Paid
-6
-9
-4
-2
Other Direct Exp. Paid
0
0
0
0
Extra & Other Items
0
0
0
0
Cash From Investing Activity
-13
-19
-40
-45
Net Fixed Assets
-4
-12
-7
Net Investments
-1
-1
-9
Others
-8
-5
-24
Cash from Financing Activity
-21
-25
16
-6
Net Cash Inflow / Outflow
0
8
-14
13
Opening Cash & Equivalents
14
5
19
5
Closing Cash & Equivalent
14
14
5
19

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
113
103
84
69
ROA
4%
8%
4%
2%
ROE
13%
27%
16%
10%
ROCE
13%
19%
13%
10%
Fixed Asset Turnover
3.92
3.96
4.49
4.24
Receivable days
18
21
19
26
Inventory Days
119
108
108
131
Payable days
62
57
51
75
Cash Conversion Cycle
75
72
76
82
Total Debt/Equity
0.82
1.07
1.73
2.23
Interest Cover
3
4
2
2

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.