Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Dyes & Pigments

Rating :
60/99  (View)

BSE: 506655 | NSE: SUDARSCHEM

477.20
28.25 (6.29%)
26-Nov-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  449.95
  •  481.95
  •  448.05
  •  448.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  594593
  •  2837.40
  •  538.00
  •  290.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,104.50
  • 29.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,587.44
  • 1.40%
  • 4.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.66%
  • 4.95%
  • 37.60%
  • FII
  • DII
  • Others
  • 8.14%
  • 3.80%
  • 2.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 3.93
  • 1.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 7.87
  • 3.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.60
  • 15.63
  • 19.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.93
  • 25.89
  • 25.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.33
  • 5.66
  • 5.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.08
  • 13.33
  • 13.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
429
425
1%
352
411
-14%
449
430
4%
424
391
8%
Expenses
361
359
1%
299
348
-14%
395
365
8%
361
351
3%
EBITDA
68
66
2%
53
63
-16%
54
65
-17%
63
40
58%
EBIDTM
16%
16%
15%
15%
14%
14%
15%
10%
Other Income
2
1
25%
0
1
-63%
1
4
-74%
1
1
96%
Interest
5
4
39%
4
4
5%
3
5
-41%
4
5
-17%
Depreciation
22
17
28%
22
17
27%
22
17
28%
18
17
6%
PBT
42
47
-10%
28
63
-56%
30
47
-36%
41
19
112%
Tax
12
1
1496%
10
19
-50%
3
20
-85%
12
3
358%
PAT
30
46
-34%
18
43
-58%
27
27
-1%
28
16
72%
PATM
7%
11%
5%
11%
7%
7%
7%
4%
EPS
4.38
6.68
-34%
2.63
6.25
-58%
3.95
3.97
-1%
4.09
2.38
72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,654
1,709
1,674
1,646
1,499
1,409
1,218
1,119
873
800
724
Net Sales Growth
0%
2%
2%
10%
6%
16%
9%
28%
9%
11%
 
Cost Of Goods Sold
5,322
976
993
969
869
820
731
654
494
449
395
Gross Profit
-3,668
732
681
677
630
590
487
465
379
351
329
GP Margin
-222%
43%
41%
41%
42%
42%
40%
42%
43%
44%
45%
Total Expenditure
1,416
1,461
1,462
1,439
1,295
1,240
1,088
987
793
715
637
Power & Fuel Cost
-
78
79
86
77
81
72
70
64
61
53
% Of Sales
-
5%
5%
5%
5%
6%
6%
6%
7%
8%
7%
Employee Cost
-
146
130
122
104
99
89
75
71
58
59
% Of Sales
-
9%
8%
7%
7%
7%
7%
7%
8%
7%
8%
Manufacturing Exp.
-
111
106
97
99
100
84
89
85
75
64
% Of Sales
-
6%
6%
6%
7%
7%
7%
8%
10%
9%
9%
General & Admin Exp.
-
78
73
63
67
76
61
48
44
38
33
% Of Sales
-
5%
4%
4%
4%
5%
5%
4%
5%
5%
5%
Selling & Distn. Exp.
-
32
33
28
15
52
50
47
35
33
33
% Of Sales
-
2%
2%
2%
1%
4%
4%
4%
4%
4%
5%
Miscellaneous Exp.
-
39
49
75
63
12
2
5
1
0
33
% Of Sales
-
2%
3%
5%
4%
1%
0%
0%
0%
0%
0%
EBITDA
238
248
212
206
204
170
130
131
79
86
87
EBITDA Margin
14%
14%
13%
13%
14%
12%
11%
12%
9%
11%
12%
Other Income
5
5
8
13
19
14
24
4
7
4
3
Interest
16
16
21
31
33
37
41
43
34
24
13
Depreciation
83
74
67
62
52
48
42
37
26
18
14
PBT
141
162
132
127
138
99
72
55
26
48
62
Tax
37
35
69
42
37
29
17
20
4
14
23
Tax Rate
26%
20%
34%
33%
27%
29%
24%
37%
15%
29%
33%
PAT
104
145
135
85
101
70
54
35
22
34
48
PAT before Minority Interest
104
145
135
85
101
70
54
35
22
34
48
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
6%
8%
8%
5%
7%
5%
4%
3%
3%
4%
7%
PAT Growth
-22%
7%
59%
-16%
45%
29%
55%
59%
-34%
-30%
 
EPS
15.05
20.89
19.52
12.24
14.65
10.10
7.86
5.07
3.18
4.85
6.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
601
568
440
381
314
263
271
254
244
223
Share Capital
14
14
14
14
14
14
7
7
7
7
Total Reserves
587
554
426
367
300
249
264
247
237
216
Non-Current Liabilities
510
329
315
302
415
335
334
367
265
228
Secured Loans
225
100
167
116
153
116
121
167
117
71
Unsecured Loans
0
13
15
26
65
45
62
48
7
34
Long Term Provisions
237
160
87
125
156
133
114
123
118
108
Current Liabilities
790
720
645
679
504
536
431
377
322
218
Trade Payables
372
242
264
270
216
188
113
104
107
71
Other Current Liabilities
129
164
167
143
108
109
115
93
86
48
Short Term Borrowings
226
190
179
199
174
222
186
166
115
85
Short Term Provisions
62
124
34
67
7
18
18
15
14
13
Total Liabilities
1,901
1,617
1,400
1,362
1,233
1,134
1,037
998
831
668
Net Block
627
465
475
452
358
333
327
319
229
145
Gross Block
872
637
584
503
715
645
592
565
449
348
Accumulated Depreciation
245
172
108
52
357
312
264
246
220
203
Non Current Assets
982
667
583
618
549
488
465
481
372
294
Capital Work in Progress
48
24
6
8
15
8
7
23
17
31
Non Current Investment
1
0
0
0
0
0
0
0
0
0
Long Term Loans & Adv.
292
171
95
146
173
144
131
139
126
117
Other Non Current Assets
14
7
7
12
3
3
0
0
1
1
Current Assets
919
950
816
744
684
646
571
517
459
373
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
411
308
273
261
253
250
258
228
196
168
Sundry Debtors
364
346
333
343
353
317
258
210
194
170
Cash & Bank
16
8
14
15
25
23
15
44
37
14
Other Current Assets
129
127
101
31
53
55
40
35
31
21
Short Term Loans & Adv.
101
161
95
94
43
42
30
10
13
9
Net Current Assets
129
230
172
65
179
109
140
139
136
156
Total Assets
1,901
1,617
1,400
1,362
1,233
1,134
1,037
998
831
668

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
263
71
148
163
164
112
48
25
52
2
PBT
163
128
115
126
99
72
55
26
48
72
Adjustment
111
68
93
76
91
81
73
55
17
16
Changes in Working Capital
51
-103
-72
-15
-6
-26
-69
-49
-3
-69
Cash after chg. in Working capital
325
94
136
187
184
126
60
32
62
19
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-62
-32
-28
-32
-20
-14
-12
-6
-10
-17
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
-1
9
39
8
0
0
0
0
0
0
Cash From Investing Activity
-220
-27
-87
-135
-83
-61
-28
-120
-87
-70
Net Fixed Assets
-244
-81
-103
211
-70
-37
-8
-121
-86
-79
Net Investments
-2
18
-5
-7
1
-20
-4
0
-3
-1
Others
26
37
21
-339
-15
-4
-16
1
2
10
Cash from Financing Activity
-39
-48
-62
-38
-81
-43
-48
101
59
72
Net Cash Inflow / Outflow
3
-3
-2
-10
0
8
-27
7
23
4
Opening Cash & Equivalents
5
8
10
20
22
13
41
34
14
10
Closing Cash & Equivalent
8
5
8
10
21
22
13
41
37
14

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
87
82
64
55
45
38
32
30
28
25
ROA
8%
9%
6%
8%
6%
5%
3%
2%
4%
9%
ROE
25%
27%
21%
29%
24%
22%
16%
11%
18%
31%
ROCE
19%
25%
19%
22%
19%
17%
15%
11%
17%
27%
Fixed Asset Turnover
2.26
2.74
3.08
2.65
2.23
2.12
2.08
1.86
2.15
2.44
Receivable days
76
74
74
79
81
80
71
78
78
72
Inventory Days
77
63
58
58
61
71
74
82
78
60
Payable days
77
64
71
68
51
43
35
46
43
33
Cash Conversion Cycle
76
73
61
69
90
108
110
114
112
99
Total Debt/Equity
0.83
0.65
0.98
1.14
1.37
1.65
1.99
2.14
1.50
1.17
Interest Cover
12
11
5
5
4
3
2
2
3
6

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.