Atul Ltd

Atul is in the business of Life Science Chemicals and Performance and Other Chemicals and caters to the needs of varied industries across the world such as Adhesives, Agriculture, Animal Feed, Automobile, Composites, Construction, Cosmetic, Defence, Dyestuff, Electrical and Electronics, Flavour, Food, Footwear, Fragrance, Glass, Home Care, Horticulture, Hospitality, Paint and Coatings, Paper, Personal Care, Pharmaceutical, Plastic, Polymer, Rubber, Soap and Detergent, Sport and Leisure, Textile, Tyre and Wind Energy.(Source : 201903 Annual Report Page No: 121)

  • Market Cap: 13,742 Cr.
  • Current Price: 4,633
  • 52 weeks High / Low 5447.25 / 2923.20
  • Book Value: 1,035
  • Stock P/E: 21.47
  • Dividend Yield: 0.32 %
  • ROCE: 26.94 %
  • ROE: 17.62 %
  • Sales Growth (3Yrs): 16.85 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company has reduced debt.
Company is virtually debt free.
Cons:

Peer comparison Sector: Chemicals // Industry: Dyes And Pigments

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
650 787 804 867 888 1,007 1,019 1,001 993 1,013 978 921
574 662 678 721 746 817 808 808 776 799 746 739
Operating Profit 76 125 126 145 142 190 211 193 217 214 232 182
OPM % 12% 16% 16% 17% 16% 19% 21% 19% 22% 21% 24% 20%
Other Income 4 8 0 26 13 19 -5 4 10 24 10 33
Interest 3 3 2 2 1 1 1 1 0 0 1 0
Depreciation 26 26 26 27 27 27 28 30 29 29 29 30
Profit before tax 52 104 99 142 127 180 178 166 197 209 212 185
Tax % 34% 33% 33% 30% 34% 34% 34% 35% 34% 0% 24% 23%
Net Profit 34 70 66 100 84 119 117 109 130 208 160 142
EPS in Rs 11.61 23.62 22.25 33.68 28.38 40.13 39.41 36.59 43.74 70.24 53.89 47.95
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
1,003 1,147 1,153 1,476 1,760 1,983 2,343 2,535 2,454 2,695 3,107 3,916 3,906
942 1,063 1,041 1,325 1,572 1,736 2,000 2,159 2,013 2,224 2,635 3,180 3,061
Operating Profit 61 84 112 152 188 247 343 376 442 470 472 736 844
OPM % 6% 7% 10% 10% 11% 12% 15% 15% 18% 17% 15% 19% 22%
Other Income 40 35 30 52 21 26 40 15 46 42 38 31 78
Interest 33 41 26 26 43 32 31 24 26 21 9 4 2
Depreciation 30 32 37 39 44 49 54 55 62 91 105 112 117
Profit before tax 38 46 80 139 122 192 297 312 400 401 397 652 803
Tax % 4% 17% 29% 35% 28% 30% 28% 30% 31% 29% 32% 34%
Net Profit 37 38 57 90 88 136 213 217 274 285 270 429 640
EPS in Rs 18.48 29.59 29.69 44.64 70.42 71.53 92.47 96.13 91.11 144.42 215.82
Dividend Payout % 24% 24% 21% 15% 15% 13% 10% 12% 11% 10% 13% 10%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:13.07%
5 Years:10.82%
3 Years:16.85%
TTM:-0.26%
Compounded Profit Growth
10 Years:27.40%
5 Years:14.97%
3 Years:16.16%
TTM:49.35%
Stock Price CAGR
10 Years:47.54%
5 Years:32.24%
3 Years:23.39%
1 Year:14.86%
Return on Equity
10 Years:17.46%
5 Years:17.24%
3 Years:15.71%
Last Year:17.62%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
30 30 30 30 30 30 30 30 30 30 30 30 30
Reserves 403 429 455 537 612 726 912 986 1,562 1,891 2,168 2,620 3,041
Borrowings 428 368 295 327 382 355 351 281 302 155 0 0 0
264 234 342 352 416 416 483 465 487 544 722 696 779
Total Liabilities 1,126 1,061 1,122 1,246 1,440 1,527 1,776 1,762 2,381 2,620 2,919 3,346 3,849
371 427 412 390 418 480 520 474 713 931 922 921 907
CWIP 62 16 11 29 56 46 53 104 170 37 70 70 235
Investments 65 65 65 83 125 129 136 149 449 532 595 926 1,330
627 552 633 743 841 873 1,067 1,035 1,050 1,120 1,333 1,428 1,377
Total Assets 1,126 1,061 1,122 1,246 1,440 1,527 1,776 1,762 2,381 2,620 2,919 3,346 3,849

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
11 204 107 60 121 167 141 317 375 370 325 397
-54 -68 -13 -52 -119 -89 -80 -196 -342 -160 -87 -298
27 -136 -102 -5 -5 -81 -60 -123 -34 -208 -224 -104
Net Cash Flow -15 -0 -8 3 -4 -3 1 -3 -1 2 15 -5

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 10% 10% 13% 19% 17% 20% 27% 26% 27% 21% 19% 27%
Debtor Days 102 71 86 74 76 67 70 63 62 69 84 71
Inventory Turnover 3.04 3.27 3.22 3.74 3.81 3.66 3.61 3.60 3.39 3.67 4.53 5.10