India Gelatine & Chemicals Ltd

India Gelatine & Chemicals Limited is an India-based company, which is engaged in the manufacture of chemical products, such as Ossien, Gelatine and Di-Calcium Phosphate (DCP). The Company focuses mainly on the export markets.

Pros:
Company is virtually debt free.
Stock is trading at 0.62 times its book value
Company has been maintaining a healthy dividend payout of 37.52%
Cons:
Promoter's stake has decreased
The company has delivered a poor growth of -3.44% over past five years.
Tax rate seems low
Company has a low return on equity of 1.68% for last 3 years.
Earnings include an other income of Rs.3.58 Cr.
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer Comparison Sector: Chemicals // Industry: Chemicals

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019
17.96 13.94 19.14 23.37 23.19 25.27 27.31 20.89 25.76 29.15 32.96 24.12
16.95 17.38 18.29 21.21 24.03 24.36 26.41 20.34 24.85 27.47 31.57 22.66
Operating Profit 1.01 -3.44 0.85 2.16 -0.84 0.91 0.90 0.55 0.91 1.68 1.39 1.46
OPM % 5.62% -24.68% 4.44% 9.24% -3.62% 3.60% 3.30% 2.63% 3.53% 5.76% 4.22% 6.05%
Other Income 0.63 2.27 1.57 1.37 1.71 0.81 1.33 0.56 1.13 1.41 0.29 0.75
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00
Depreciation 0.85 0.85 0.82 0.88 0.87 0.87 0.74 0.76 0.83 0.83 0.82 0.87
Profit before tax 0.79 -2.02 1.60 2.65 0.00 0.85 1.49 0.35 1.20 2.26 0.86 1.34
Tax % -2.53% 0.99% -9.38% 1.13% 15.29% 34.23% -37.14% -24.17% 33.19% -13.95% -30.60%
Net Profit 0.81 -2.00 1.75 2.61 0.06 0.72 0.99 0.49 1.50 1.51 0.98 1.75
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
60.86 56.35 78.01 78.59 85.31 102.85 116.45 120.20 115.04 93.01 74.40 97.76 111.99
60.32 55.13 64.73 70.18 80.03 92.11 97.49 104.95 109.35 88.56 73.83 96.24 106.55
Operating Profit 0.54 1.22 13.28 8.41 5.28 10.74 18.96 15.25 5.69 4.45 0.57 1.52 5.44
OPM % 0.89% 2.17% 17.02% 10.70% 6.19% 10.44% 16.28% 12.69% 4.95% 4.78% 0.77% 1.55% 4.86%
Other Income 3.12 5.22 3.99 5.61 3.07 3.59 2.98 2.61 6.64 5.03 5.85 4.41 3.58
Interest 0.33 0.29 0.40 0.25 0.16 0.19 0.05 0.01 0.00 0.00 0.00 0.00 0.01
Depreciation 3.83 3.89 4.09 4.15 4.24 4.47 4.88 5.40 5.11 4.75 3.41 3.23 3.35
Profit before tax -0.50 2.26 12.78 9.62 3.95 9.67 17.01 12.45 7.22 4.73 3.01 2.70 5.66
Tax % 32.00% 12.39% 33.88% 30.04% 29.87% 26.89% 33.04% 35.26% 13.85% 22.62% -5.32% 16.30%
Net Profit -0.34 1.98 8.45 6.73 2.77 7.07 11.40 8.06 6.22 3.66 3.17 2.26 5.74
EPS in Rs 0.00 1.99 8.66 6.83 2.63 7.12 11.62 8.26 6.31 3.72 3.37 3.18
Dividend Payout % -0.00% 33.23% 22.25% 27.93% 67.87% 33.24% 24.74% 20.99% 22.67% 23.11% 26.69% 62.74%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:5.66%
5 Years:-3.44%
3 Years:-5.28%
TTM:15.86%
Compounded Profit Growth
10 Years:8.41%
5 Years:-27.82%
3 Years:-11.20%
TTM:153.98%
Return on Equity
10 Years:4.73%
5 Years:2.95%
3 Years:1.68%
Last Year:1.99%

Balance Sheet Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
9.40 9.40 9.40 9.40 9.40 9.40 9.40 9.40 9.40 9.40 9.40 7.09 7.09
Reserves 73.86 75.07 81.33 85.88 86.47 90.81 98.91 104.98 109.10 111.75 114.63 91.57 95.18
Borrowings 2.45 2.96 1.50 0.91 0.31 0.22 0.13 0.01 0.00 0.00 0.00 0.00 0.00
17.35 19.18 26.75 29.78 29.84 36.13 41.13 33.86 35.21 35.40 17.40 17.64 14.07
Total Liabilities 103.06 106.61 118.98 125.97 126.02 136.56 149.57 148.25 153.71 156.55 141.43 116.30 116.34
46.20 45.67 45.12 44.05 42.43 44.54 52.23 49.14 47.29 45.22 43.90 42.02 41.52
CWIP 0.01 0.02 0.00 0.00 0.00 1.69 2.00 0.50 0.89 0.41 1.09 0.29 0.47
Investments 10.57 11.75 21.14 28.49 28.06 14.15 13.82 13.32 12.67 6.79 36.10 30.17 30.23
46.28 49.17 52.72 53.43 55.53 76.18 81.52 85.29 92.86 104.13 60.34 43.82 44.12
Total Assets 103.06 106.61 118.98 125.97 126.02 136.56 149.57 148.25 153.71 156.55 141.43 116.30 116.34

Cash Flows Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
-0.01 0.41 14.56 9.12 5.32 9.38 5.44 -0.76 17.00 3.80 -4.31 14.65
3.45 -2.78 -11.19 -7.21 0.86 8.34 -10.07 2.33 2.83 7.81 -26.61 -19.16
-0.38 0.51 -2.22 -2.79 -2.80 -2.27 -2.83 -3.41 -1.99 -1.70 -1.02 -0.77
Net Cash Flow 3.06 -1.86 1.15 -0.88 3.38 15.45 -7.46 -1.84 17.84 9.92 -31.94 -5.28

Ratios Figures in Rs. Crores

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % -0.80% 0.73% 14.17% 9.14% 2.63% 8.30% 16.24% 11.13% 2.65% 2.12% 1.21% 2.38%
Debtor Days 27.83 47.80 15.53 17.51 24.52 30.17 24.48 19.31 12.41 23.94 22.22 16.76
Inventory Turnover 3.76 3.33 4.13 4.14 5.01 6.40 6.00 4.69 4.03 3.52 2.72 3.44