Anupam Rasayan India Ltd
Anupam Rasayan India Ltd is engaged in manufacturing of specialty chemicals, which are sold in local as well as exported to other countries.[1]
- Market Cap ₹ 12,018 Cr.
- Current Price ₹ 1,118
- High / Low ₹ 1,250 / 547
- Stock P/E 71.3
- Book Value ₹ 220
- Dividend Yield 0.22 %
- ROCE 10.6 %
- ROE 8.25 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 34.2% CAGR over last 5 years
Cons
- Stock is trading at 5.09 times its book value
- Company has a low return on equity of 8.16% over last 3 years.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|
107 | 228 | 273 | 288 | 288 | 343 | 502 | 529 | 811 | 1,066 | 1,284 | |
86 | 179 | 204 | 208 | 218 | 269 | 408 | 394 | 618 | 770 | 917 | |
Operating Profit | 21 | 49 | 69 | 80 | 70 | 73 | 93 | 134 | 193 | 296 | 367 |
OPM % | 19% | 22% | 25% | 28% | 24% | 21% | 19% | 25% | 24% | 28% | 29% |
0 | 2 | 5 | 8 | 11 | 6 | 19 | 11 | 26 | 15 | 2 | |
Interest | 8 | 22 | 14 | 21 | 21 | 15 | 24 | 45 | 69 | 31 | 62 |
Depreciation | 3 | 5 | 10 | 13 | 15 | 18 | 23 | 29 | 52 | 60 | 66 |
Profit before tax | 10 | 24 | 50 | 54 | 45 | 48 | 66 | 71 | 99 | 220 | 242 |
Tax % | 30% | 23% | 28% | 21% | 22% | 19% | 24% | 26% | 30% | 32% | 30% |
Net Profit | 7 | 18 | 36 | 43 | 35 | 39 | 50 | 53 | 70 | 151 | 169 |
EPS in Rs | 7.29 | 18.45 | 7.27 | 8.53 | 6.96 | 7.73 | 10.05 | 10.60 | 7.00 | 15.04 | 15.69 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 7% | 7% | 13% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 30% |
3 Years: | 34% |
TTM: | 20% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 34% |
3 Years: | 47% |
TTM: | 12% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 64% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 8% |
3 Years: | 8% |
Last Year: | 8% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|
10 | 10 | 50 | 50 | 56 | 75 | 75 | 78 | 100 | 100 | 107 | |
Reserves | 23 | 61 | 58 | 97 | 194 | 382 | 432 | 515 | 1,473 | 1,624 | 2,252 |
56 | 117 | 144 | 279 | 312 | 425 | 662 | 818 | 423 | 836 | 822 | |
20 | 29 | 51 | 55 | 76 | 122 | 170 | 280 | 300 | 325 | 388 | |
Total Liabilities | 109 | 217 | 303 | 481 | 632 | 978 | 1,314 | 1,663 | 2,295 | 2,886 | 3,569 |
45 | 90 | 145 | 259 | 313 | 379 | 682 | 978 | 1,116 | 1,203 | 1,240 | |
CWIP | 1 | 1 | 21 | 64 | 88 | 250 | 183 | 101 | 42 | 43 | 113 |
Investments | 1 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 148 | 158 |
61 | 126 | 134 | 157 | 230 | 347 | 449 | 583 | 1,137 | 1,492 | 2,057 | |
Total Assets | 109 | 217 | 303 | 481 | 632 | 978 | 1,314 | 1,663 | 2,295 | 2,886 | 3,569 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|
10 | 51 | 68 | 69 | 17 | -8 | 42 | 95 | 1 | -171 | 244 | |
-8 | -38 | -88 | -168 | -93 | -247 | -261 | -178 | -192 | -412 | -478 | |
-1 | 11 | 9 | 100 | 73 | 254 | 209 | 102 | 416 | 384 | 376 | |
Net Cash Flow | 0 | 24 | -10 | 0 | -3 | -0 | -9 | 19 | 224 | -199 | 142 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 45 | 48 | 36 | 28 | 71 | 94 | 88 | 89 | 92 | 96 | 106 |
Inventory Days | 252 | 153 | 158 | 211 | 305 | 411 | 277 | 513 | 528 | 849 | 626 |
Days Payable | 81 | 56 | 92 | 94 | 156 | 148 | 105 | 225 | 213 | 223 | 202 |
Cash Conversion Cycle | 216 | 144 | 101 | 144 | 220 | 358 | 260 | 378 | 407 | 722 | 530 |
Working Capital Days | 151 | 120 | 86 | 113 | 152 | 207 | 167 | 184 | 232 | 330 | 302 |
ROCE % | 29% | 22% | 13% | 9% | 9% | 9% | 10% | 11% | 11% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
24 May - The members of the management team of Anupam Rasayan India Limited will meet the investor on Friday, May 26, 2023.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
22 May - Meet with the investor on Wednesday, May 24, 2023.
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
22 May - Allotment of 74,247 fully paid-up equity shares of face value of INR 10/- each, under Anupam - Employees Stock Option Plan 2020 of Anupam Rasayan …
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
20 May - The members of the management team of the Company will attend '2nd Jefferies India Forum' on May 23, 2023 (Tuesday) at New Delhi and will …
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
9 May - Press Release titled 'Long term contract worth $53 Million (?436 crores) renewed with the leading German Multinational' to be issued today
Annual reports
Concalls
-
May 2023Transcript PPT
-
Jan 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Jul 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
Jun 2021TranscriptNotesPPT
Life Science Specialty Chemicals (~92% revenues)
Under the vertical, the company offers various specialty chemicals across various categories :-
a. Agrochemicals - insecticides, fungicides, herbicides and plant growth regulators.
b. Personal Care - antibacterial and ultraviolet protection intermediates and ingredients.
c. Pharmaceuticals - developing of intermediates and key starting materials for APIs.[1]