Diamines & Chemicals Ltd
Diamines & Chemicals is engaged in the business of Manufacture of Organic Chemicals Compounds and Electric Power Generation using other non-Conventional Sources (Windmill).
Diamines is catering to a large cross-section of Indian manufacturing Industry spread across a wide spectrum of Actual Users: from Bulk Drugs (Quinolones, Antihistamines) to Fungicide – Insecticide, Polyamide resins, Gas Sweetening, Chelants, Textile Auxiliaries, Water Treatment Chemicals, Paints and Adhesives, Chemical Syntheses, Lube Oil Additives, etc. #
- Market Cap ₹ 291 Cr.
- Current Price ₹ 298
- High / Low ₹ 562 / 129
- Stock P/E 11.3
- Book Value ₹ 76.8
- Dividend Yield 2.69 %
- ROCE 60.7 %
- ROE 42.0 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 77.15% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 31.70%
- Company has been maintaining a healthy dividend payout of 34.78%
Cons
- Promoter holding has decreased over last 3 years: -10.97%
Peer comparison
Sector: Petrochemicals Industry: Petrochemicals
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
9.77 | 15.43 | 11.11 | 9.08 | 11.69 | 15.60 | 15.65 | 18.03 | 20.02 | 18.57 | 15.44 | 14.39 | |
7.01 | 7.98 | 6.68 | 6.15 | 7.57 | 8.78 | 7.40 | 8.00 | 9.90 | 9.52 | 7.32 | 9.35 | |
Operating Profit | 2.76 | 7.45 | 4.43 | 2.93 | 4.12 | 6.82 | 8.25 | 10.03 | 10.12 | 9.05 | 8.12 | 5.04 |
OPM % | 28.25% | 48.28% | 39.87% | 32.27% | 35.24% | 43.72% | 52.72% | 55.63% | 50.55% | 48.73% | 52.59% | 35.02% |
Other Income | 0.24 | 0.22 | 0.25 | 0.21 | 0.28 | 0.59 | 0.51 | 0.48 | 0.51 | 0.55 | 0.56 | 1.11 |
Interest | 0.07 | 0.01 | 0.01 | 0.02 | 0.03 | 0.01 | 0.02 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 |
Depreciation | 0.48 | 0.51 | 0.51 | 0.50 | 0.49 | 0.52 | 0.54 | 0.55 | 0.45 | 0.43 | 0.45 | 0.46 |
Profit before tax | 2.45 | 7.15 | 4.16 | 2.62 | 3.88 | 6.88 | 8.20 | 9.92 | 10.17 | 9.16 | 8.22 | 5.68 |
Tax % | 9.80% | 25.73% | 20.19% | 36.64% | 27.32% | 24.85% | 34.63% | 33.17% | 33.04% | 31.11% | 29.68% | -19.54% |
Net Profit | 2.21 | 5.32 | 3.32 | 1.66 | 2.83 | 5.17 | 5.36 | 6.64 | 6.82 | 6.31 | 5.79 | 6.79 |
EPS in Rs | 2.26 | 5.44 | 3.39 | 1.70 | 2.89 | 5.28 | 5.48 | 6.79 | 6.97 | 6.45 | 5.92 | 6.94 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 | 45 | 83 | 67 | 57 | 44 | 39 | 36 | 35 | 39 | 47 | 69 | 68 | |
25 | 36 | 59 | 56 | 49 | 38 | 34 | 31 | 25 | 27 | 28 | 34 | 36 | |
Operating Profit | 5 | 9 | 24 | 10 | 8 | 6 | 5 | 4 | 9 | 12 | 19 | 35 | 32 |
OPM % | 15% | 19% | 29% | 16% | 14% | 13% | 13% | 13% | 27% | 30% | 40% | 51% | 47% |
Other Income | 1 | 10 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 2 | 3 |
Interest | 2 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 2 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Profit before tax | 2 | 14 | 20 | 5 | 2 | 1 | -0 | 0 | 6 | 8 | 18 | 35 | 33 |
Tax % | 35% | 35% | 28% | 28% | 21% | 5% | -431% | -212% | 16% | 14% | 26% | 32% | |
Net Profit | 1 | 9 | 15 | 4 | 2 | 1 | -2 | 0 | 5 | 7 | 13 | 24 | 26 |
EPS in Rs | 3.68 | 1.74 | 0.77 | -1.58 | 0.26 | 4.91 | 7.25 | 13.42 | 24.52 | 26.28 | |||
Dividend Payout % | 48% | 14% | 27% | 27% | 29% | -0% | -0% | -0% | 31% | 34% | 37% | 33% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | 12% |
3 Years: | 26% |
TTM: | 12% |
Compounded Profit Growth | |
---|---|
10 Years: | 10% |
5 Years: | 77% |
3 Years: | 71% |
TTM: | 29% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 55% |
3 Years: | 41% |
1 Year: | 25% |
Return on Equity | |
---|---|
10 Years: | 19% |
5 Years: | 24% |
3 Years: | 32% |
Last Year: | 42% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
7 | 7 | 7 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | |
Reserves | 7 | 14 | 25 | 24 | 25 | 25 | 24 | 24 | 28 | 33 | 39 | 55 | 65 |
Borrowings | 17 | 19 | 28 | 26 | 20 | 20 | 20 | 16 | 7 | -0 | 2 | -0 | -0 |
20 | 15 | 17 | 15 | 12 | 10 | 10 | 9 | 9 | 10 | 11 | 11 | 13 | |
Total Liabilities | 50 | 55 | 76 | 75 | 66 | 65 | 64 | 58 | 54 | 53 | 62 | 76 | 88 |
23 | 30 | 31 | 34 | 33 | 32 | 29 | 27 | 25 | 24 | 24 | 20 | 22 | |
CWIP | 3 | 0 | 2 | 1 | 0 | -0 | -0 | -0 | 0 | 1 | 1 | 1 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 5 |
24 | 25 | 43 | 39 | 32 | 34 | 34 | 30 | 27 | 27 | 36 | 53 | 61 | |
Total Assets | 50 | 55 | 76 | 75 | 66 | 65 | 64 | 58 | 54 | 53 | 62 | 76 | 88 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
7 | 8 | 1 | -1 | 15 | 6 | 5 | 7 | 9 | 10 | 12 | 26 | |
-4 | -5 | -4 | -4 | -5 | -2 | -2 | -0 | 1 | -3 | -9 | -13 | |
-1 | -2 | 3 | 5 | -11 | -3 | -3 | -7 | -10 | -7 | -5 | -9 | |
Net Cash Flow | 2 | 1 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -1 | 4 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 12% | 48% | 47% | 15% | 10% | 7% | 6% | 5% | 16% | 23% | 38% | 61% |
Debtor Days | 101 | 44 | 75 | 56 | 66 | 67 | 73 | 76 | 87 | 75 | 59 | 66 |
Inventory Turnover | 1.82 | 2.66 | 3.57 | 2.75 | 2.59 | 2.39 | 2.11 | 2.28 | 2.08 | 2.35 | 2.00 | 2.09 |
Documents
Add documentRecent announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 11 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 9 Feb
- Results - Unaudited Financial Results For The Quarter And Nine Months Ended December 31, 2020 5 Feb
- Outcome Of Board Meeting 5 Feb
- Board Meeting Intimation for Consideration And Approval Of The Unaudited Financial Results For The Quarter And Nine Months Ended December 31, 2020 25 Jan
View all
Annual reports
- Financial Year 2020 from bse
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2010 from bse