Chembond Chemicals Financial Statements

Chembond Chemicals Quarterly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 2.39 (18) 12.60 7.28
Op profit growth 82 (56) 33.50 49.80
EBIT growth 234 (70) (7.30) (23)
Net profit growth 986 (91) 13.70 (87)
Profitability ratios (%)        
OPM 6.62 3.73 6.89 5.81
EBIT margin 10.50 3.24 8.88 10.80
Net profit margin 7.41 0.70 6.71 6.65
RoCE 9.90 3.16 11 12.50
RoNW 1.81 0.18 2.30 2.21
RoA 1.74 0.17 2.07 1.93
Per share ratios ()        
EPS 15.20 2.29 17.50 17
Dividend per share 2.25 2 1.85 1.65
Cash EPS 11.70 (1.80) 13.30 11.50
Book value per share 218 200 185 171
Valuation ratios        
P/E 12.50 64.30 17.50 10.80
P/CEPS 16.20 (80) 23.10 15.90
P/B 0.87 0.74 1.66 1.07
EV/EBIDTA 6.92 14.40 12.20 6.86
Payout (%)        
Dividend payout -- 161 11.30 11.50
Tax payout (28) (61) (16) (24)
Liquidity ratios        
Debtor days 110 111 82.50 78.40
Inventory days 37.90 35.50 29.30 32
Creditor days (55) (61) (58) (59)
Leverage ratios        
Interest coverage (69) (11) (25) (27)
Net debt / equity (0.10) -- -- --
Net debt / op. profit (1.30) (1) (0.40) (0.30)
Cost breakup ()        
Material costs (52) (53) (64) (65)
Employee costs (20) (21) (13) (13)
Other costs (21) (22) (16) (16)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 274 268 327 291
yoy growth (%) 2.39 (18) 12.60 7.28
Raw materials (143) (142) (209) (188)
As % of sales 52.20 52.90 63.80 64.80
Employee costs (54) (57) (43) (38)
As % of sales 19.70 21.30 13.10 13.10
Other costs (59) (59) (53) (48)
As % of sales 21.50 22 16.20 16.40
Operating profit 18.20 9.99 22.60 16.90
OPM 6.62 3.73 6.89 5.81
Depreciation (4.60) (4.30) (4.10) (3.80)
Interest expense (0.40) (0.80) (1.20) (1.20)
Other income 15.30 3.04 10.60 18.30
Profit before tax 28.50 7.89 27.90 30.20
Taxes (8.10) (4.80) (4.30) (7.40)
Tax rate (28) (61) (16) (24)
Minorities and other (0.10) (1.20) (1.60) (3.50)
Adj. profit 20.30 1.87 22 19.30
Exceptional items -- -- -- --
Net profit 20.30 1.87 22 19.30
yoy growth (%) 986 (91) 13.70 (87)
NPM 7.41 0.70 6.71 6.65
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 28.50 7.89 27.90 30.20
Depreciation (4.60) (4.30) (4.10) (3.80)
Tax paid (8.10) (4.80) (4.30) (7.40)
Working capital 28.40 18 (3.90) (19)
Other operating items -- -- -- --
Operating cashflow 44.30 16.70 15.60 (0.10)
Capital expenditure 97.30 85.30 53.80 (16)
Free cash flow 142 102 69.40 (16)
Equity raised 322 330 297 286
Investments 72.20 50.70 75.90 149
Debt financing/disposal (3.10) 8.85 0.71 8.59
Dividends paid -- 2.45 2.49 2.22
Other items -- -- -- --
Net in cash 533 494 445 430
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 6.72 6.72 6.72 6.72
Preference capital -- -- -- --
Reserves 286 262 255 242
Net worth 293 269 261 248
Minority interest
Debt 1.88 3.38 6.70 9.09
Deferred tax liabilities (net) 5.73 5.70 5.35 6.20
Total liabilities 302 283 278 265
Fixed assets 122 124 111 109
Intangible assets
Investments 72.80 51.30 58.20 76.50
Deferred tax asset (net) 7.81 7.27 6.89 4.84
Net working capital 74.10 86.90 88.30 57.60
Inventories 29.50 27.50 24.80 24.60
Inventory Days 39.20 37.40 -- 27.40
Sundry debtors 83.50 82.40 90.80 80.80
Debtor days 111 112 -- 90
Other current assets 19 22 22.80 17
Sundry creditors (43) (34) (36) (51)
Creditor days 57.70 46.70 -- 57.20
Other current liabilities (15) (11) (14) (13)
Cash 25.40 13.50 13 17.60
Total assets 302 283 278 265
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2021 Jun-2021 Mar-2021 Dec-2020 Sep-2020
Gross Sales 83.80 77.70 82.20 75.20 67.30
Excise Duty -- -- -- -- --
Net Sales 83.80 77.70 82.20 75.20 67.30
Other Operating Income -- -- -- -- --
Other Income 3.45 3.50 2.16 6.05 1.62
Total Income 87.20 81.20 84.40 81.30 68.90
Total Expenditure ** 79.80 72.20 77.20 68.70 62.90
PBIDT 7.40 9.03 7.17 12.50 6.01
Interest 0.27 0.09 0.17 0.08 0.12
PBDT 7.13 8.94 7 12.50 5.89
Depreciation 1.13 1.09 1.16 1.15 1.14
Minority Interest Before NP -- -- -- -- --
Tax 1.90 2.66 2.12 2.71 1.44
Deferred Tax (0.60) 0.36 (0.50) (0.10) (0.10)
Reported Profit After Tax 4.69 4.82 4.23 8.70 3.44
Minority Interest After NP 0.01 0.03 (0.80) 0.25 0.27
Net Profit after Minority Interest 4.69 4.79 5.05 8.45 3.16
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 4.69 4.79 5.05 8.45 3.16
EPS (Unit Curr.) 3.48 3.56 3.75 6.28 2.35
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 6.72 6.72 6.72 6.72 6.72
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 8.83 11.60 8.72 16.70 8.93
PBDTM(%) 8.51 11.50 8.51 16.60 8.76
PATM(%) 5.60 6.20 5.14 11.60 5.11
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity