Alkyl Amines Chemicals Ltd

Alkyl Amines Chemicals is a global manufacturers and suppliers of amines, amine derivatives and other specialty chemicals.(Source : 201903 Annual Report Page No: 19)

  • Market Cap: 5,463 Cr.
  • Current Price: 2,680
  • 52 weeks High / Low 2833.00 / 681.35
  • Book Value: 263.09
  • Stock P/E: 28.86
  • Dividend Yield: 0.75 %
  • ROCE: 41.11 %
  • ROE: 41.99 %
  • Sales Growth (3Yrs): 25.64 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 5.00
Edit ratios
Pros:
Company has reduced debt.
Company has delivered good profit growth of 33.04% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 32.07%
Company has been maintaining a healthy dividend payout of 20.24%
Cons:
Stock is trading at 10.18 times its book value
Tax rate seems low
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer comparison Sector: Chemicals // Industry: Chemicals

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
147 138 153 174 178 218 213 237 266 235 257 235
123 113 126 134 141 169 174 199 207 177 184 167
Operating Profit 24 25 27 40 37 49 39 38 59 58 73 68
OPM % 16% 18% 18% 23% 21% 23% 18% 16% 22% 25% 28% 29%
Other Income 1 1 2 0 0 1 3 2 1 1 35 3
Interest 2 2 2 3 4 4 4 3 4 3 2 2
Depreciation 4 4 4 4 6 6 6 6 6 7 7 7
Profit before tax 19 20 23 34 27 41 32 30 50 50 99 61
Tax % 33% 33% 34% 32% 36% 35% 31% 42% 30% -9% 22% 19%
Net Profit 13 13 15 23 18 26 22 18 35 54 77 49
EPS in Rs 6.18 6.57 7.35 11.42 8.66 12.95 10.84 8.61 17.21 26.42 37.79 24.13
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
197 214 236 288 366 446 476 484 501 616 846 993
175 183 205 246 308 362 390 393 405 499 682 736
Operating Profit 21 31 31 42 58 85 87 91 95 117 164 257
OPM % 11% 14% 13% 15% 16% 19% 18% 19% 19% 19% 19% 26%
Other Income 5 4 2 3 1 2 2 2 1 2 4 40
Interest 12 12 10 12 13 12 10 8 8 8 15 10
Depreciation 7 9 9 9 10 10 11 13 14 16 23 27
Profit before tax 8 15 14 24 36 65 67 72 74 96 130 260
Tax % 33% 32% 24% 28% 33% 34% 32% 31% 32% 33% 36% 17%
Net Profit 6 10 10 17 24 43 45 50 50 64 84 215
EPS in Rs 2.52 4.65 4.85 8.08 11.30 20.33 21.44 22.39 24.67 31.50 41.03 105.47
Dividend Payout % 37% 31% 29% 24% 21% 19% 18% 41% 20% 22% 20% 19%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:16.56%
5 Years:15.82%
3 Years:25.64%
TTM:17.31%
Compounded Profit Growth
10 Years:34.09%
5 Years:33.04%
3 Years:55.45%
TTM:126.26%
Stock Price CAGR
10 Years:50.83%
5 Years:52.53%
3 Years:94.39%
1 Year:247.13%
Return on Equity
10 Years:28.92%
5 Years:29.94%
3 Years:32.07%
Last Year:41.99%

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
10 10 10 10 10 10 10 10 10 10 10 10
Reserves 53 59 66 79 97 130 165 189 235 287 355 526
Borrowings 133 114 120 123 146 151 135 111 120 181 165 87
55 51 53 61 79 98 93 95 147 159 218 160
Total Liabilities 251 234 249 273 332 388 402 406 512 637 749 783
103 98 98 122 126 155 151 187 220 355 376 423
CWIP 7 14 23 6 9 3 31 16 35 18 43 45
Investments 2 2 2 2 2 2 2 2 1 1 1 0
139 120 126 143 195 229 218 201 256 262 328 315
Total Assets 251 234 249 273 332 388 402 406 512 637 749 783

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
22 43 24 36 22 46 61 101 63 102 144 188
-22 -10 -18 -19 -27 -26 -31 -35 -65 -132 -67 -41
3 -35 -9 -13 5 -13 -36 -68 -2 32 -60 -135
Net Cash Flow 3 -2 -2 4 0 7 -6 -2 -3 2 17 12

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 % 11% 14% 13% 18% 21% 28% 26% 26% 24% 25% 29% 41%
Debtor Days 70 66 73 77 76 73 76 68 71 73 66 60
Inventory Turnover 2.08 2.25 2.82 3.59 3.87 3.59 3.86 4.54 3.42 3.86 5.50 5.83

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
74.19 74.19 74.19 74.19 74.19 74.19 74.19 74.19 74.19 74.19 74.19 74.19
1.35 1.38 1.55 1.55 1.34 0.65 0.59 0.52 0.38 0.43 0.67 0.41
0.08 0.09 0.08 0.07 0.09 0.11 0.11 0.37 0.70 1.10 1.73 2.21
0.00 0.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
24.38 23.93 24.18 24.19 24.37 25.05 25.10 24.92 24.72 24.28 23.40 23.18