Chemiesynth (Vapi) Ltd
₹ 31.0
4.98%
03 Apr
- close price
About
Chemiesynth (Vapi) is a custom manufacturing for leading Agrochemical, Pharmaceutical and Specialty Chemical Companies.(Source : 201903 Annual Report Page No:28)
Key Points
- Market Cap ₹ 9.51 Cr.
- Current Price ₹ 31.0
- High / Low ₹ 31.0 / 21.0
- Stock P/E 119
- Book Value ₹ 39.3
- Dividend Yield 0.00 %
- ROCE 5.82 %
- ROE 4.89 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.79 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 9.47% over past five years.
- Company might be capitalizing the interest cost
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Upcoming result date: 8 May 2024
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
9.36 | 5.25 | 9.63 | 11.13 | 5.12 | 3.09 | 13.32 | 11.20 | 14.56 | 19.90 | 30.18 | 20.94 | 16.83 | |
8.54 | 6.29 | 9.10 | 11.55 | 5.26 | 3.17 | 12.67 | 9.26 | 12.27 | 14.32 | 25.71 | 18.37 | 14.68 | |
Operating Profit | 0.82 | -1.04 | 0.53 | -0.42 | -0.14 | -0.08 | 0.65 | 1.94 | 2.29 | 5.58 | 4.47 | 2.57 | 2.15 |
OPM % | 8.76% | -19.81% | 5.50% | -3.77% | -2.73% | -2.59% | 4.88% | 17.32% | 15.73% | 28.04% | 14.81% | 12.27% | 12.77% |
0.47 | 0.09 | 0.13 | 0.02 | 0.03 | 0.27 | 0.46 | 0.06 | 0.12 | 0.02 | 0.94 | 0.00 | 0.00 | |
Interest | 0.54 | 0.41 | 0.30 | 0.29 | 0.23 | 0.19 | 0.19 | 0.09 | 0.28 | 0.48 | 0.50 | 0.59 | 0.60 |
Depreciation | 0.68 | 0.63 | 0.25 | 0.28 | 0.20 | 0.18 | 0.52 | 0.46 | 0.55 | 0.78 | 1.05 | 1.17 | 1.27 |
Profit before tax | 0.07 | -1.99 | 0.11 | -0.97 | -0.54 | -0.18 | 0.40 | 1.45 | 1.58 | 4.34 | 3.86 | 0.81 | 0.28 |
Tax % | 57.14% | 19.60% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 19.31% | 17.09% | 17.74% | 29.79% | 32.10% | |
0.03 | -1.60 | 0.11 | -0.97 | -0.54 | -0.18 | 0.39 | 1.17 | 1.31 | 3.56 | 2.72 | 0.56 | 0.08 | |
EPS in Rs | 0.10 | -5.21 | 0.36 | -3.16 | -1.76 | -0.59 | 1.27 | 3.81 | 4.27 | 11.60 | 8.86 | 1.82 | 0.27 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | 9% |
3 Years: | 13% |
TTM: | -28% |
Compounded Profit Growth | |
---|---|
10 Years: | 9% |
5 Years: | 10% |
3 Years: | -24% |
TTM: | -58% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 55% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 24% |
3 Years: | 22% |
Last Year: | 5% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 |
Reserves | 2.19 | 0.59 | 0.70 | -0.28 | -0.82 | -1.05 | -0.66 | 0.52 | 1.83 | 5.39 | 8.10 | 8.66 | 9.00 |
4.88 | 5.83 | 6.46 | 6.70 | 8.17 | 8.02 | 8.01 | 7.69 | 9.73 | 10.86 | 11.60 | 13.63 | 14.58 | |
3.37 | 3.00 | 3.00 | 2.74 | 1.27 | 1.58 | 1.48 | 3.59 | 3.18 | 7.55 | 6.86 | 5.65 | 6.94 | |
Total Liabilities | 13.51 | 12.49 | 13.23 | 12.23 | 11.69 | 11.62 | 11.90 | 14.87 | 17.81 | 26.87 | 29.63 | 31.01 | 33.59 |
11.40 | 10.81 | 10.41 | 10.09 | 9.98 | 9.71 | 9.62 | 10.69 | 12.31 | 20.39 | 22.38 | 24.51 | 25.30 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.24 | 1.34 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
2.11 | 1.68 | 2.82 | 2.14 | 1.71 | 1.91 | 2.28 | 3.94 | 4.16 | 6.48 | 7.25 | 6.50 | 8.29 | |
Total Assets | 13.51 | 12.49 | 13.23 | 12.23 | 11.69 | 11.62 | 11.90 | 14.87 | 17.81 | 26.87 | 29.63 | 31.01 | 33.59 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0.67 | -0.09 | -0.16 | -1.50 | -0.13 | 0.56 | 2.56 | 1.28 | 6.49 | 2.90 | 0.27 | ||
-0.02 | 0.28 | 0.06 | -0.08 | 0.32 | -0.38 | -1.71 | -3.20 | -7.51 | -3.05 | -3.29 | ||
0.76 | -0.04 | -0.13 | 1.57 | -0.16 | -0.16 | -0.45 | 1.70 | 1.13 | 0.74 | 2.04 | ||
Net Cash Flow | 0.07 | 0.15 | -0.23 | -0.02 | 0.03 | 0.01 | 0.40 | -0.22 | 0.11 | 0.59 | -0.98 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 24.18 | 18.77 | 12.51 | 26.89 | 31.37 | 24.81 | 27.13 | 55.08 | 39.86 | 67.86 | 41.60 | 47.24 |
Inventory Days | 98.81 | 105.21 | 126.69 | 44.60 | 136.35 | 580.41 | 16.18 | 231.23 | 217.06 | 165.17 | 80.99 | 200.09 |
Days Payable | 119.99 | 183.15 | 156.86 | 126.75 | 159.43 | 741.97 | 43.60 | 605.79 | 366.21 | 695.35 | 159.36 | 200.78 |
Cash Conversion Cycle | 3.00 | -59.16 | -17.66 | -55.26 | 8.29 | -136.75 | -0.29 | -319.48 | -109.29 | -462.31 | -36.77 | 46.55 |
Working Capital Days | 6.63 | -36.15 | -6.82 | -25.91 | 26.38 | 22.44 | 20.00 | -4.56 | 8.77 | -32.10 | -0.60 | 25.10 |
ROCE % | -16.20% | 3.04% | -6.90% | -3.21% | -2.44% | 5.28% | 13.73% | 13.89% | 28.39% | 16.35% | 5.82% |
Documents
Announcements
- Board Meeting Intimation for Board Meeting To Discuss, Consider, Approve And Take Note Of The Standalone Audited Financial Results For The Quarter And Financial Year Ended As On 31/03/2024. 2d
- Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2 15 Apr
- Compliance - Certificate From PCS Pursuant To Regulation 40(9) Of SEBI (LODR) Regulations 2015. 15 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
5 Apr - Compliance Certificate under regulation 74(5) of SEBI (Depositories and Participants) Regulations, 2018.
- Compliance-Compliance Certificate As Per Regulation 7(3) Of SEBI (LODR) Regulations 2015 For The Period Ended As On March 31 2024. 4 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
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 2005
from bse
-
Financial Year 2004
from bse
-
Financial Year 2003
from bse
About[1]
The company is into manufacturing chemical dyes and specialty intermediates for leading agrochemical and pharmaceutical companies in India.