Balaji Amines Ltd

Balaji Amines is engaged in the business of manufacture and sale of Speciality Chemicals, Alipha??c Amines and deriva??ves.

  • Market Cap: 2,104 Cr.
  • Current Price: 651.30
  • 52 weeks High / Low 676.00 / 200.00
  • Book Value: 206.06
  • Stock P/E: 18.50
  • Dividend Yield: 0.49 %
  • ROCE: 23.03 %
  • ROE: 18.30 %
  • Sales Growth (3Yrs): 11.36 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Edit ratios
Pros:
Cons:
The company has delivered a poor growth of 8.78% over past five years.

Peer comparison Sector: Chemicals // Industry: Chemicals

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
201 219 255 260 216 239 235 231 230 222 236 211
150 168 208 201 172 196 187 194 185 178 182 159
Operating Profit 52 51 47 59 45 43 47 37 46 44 54 51
OPM % 26% 23% 18% 23% 21% 18% 20% 16% 20% 20% 23% 24%
Other Income 1 1 1 1 1 1 2 2 3 2 3 2
Interest 2 2 3 3 3 4 3 3 4 3 3 1
Depreciation 4 4 6 5 5 5 5 5 6 6 8 6
Profit before tax 46 46 39 52 38 36 40 32 39 37 46 47
Tax % 37% 38% 16% 35% 19% 26% 33% 37% 11% 28% 29% 26%
Net Profit 29 28 33 34 31 26 27 20 35 27 32 35
EPS in Rs 9.00 8.67 10.24 10.44 9.56 8.11 8.33 6.16 10.71 8.25 9.98 10.70
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 TTM
246 256 347 447 509 608 602 632 665 858 947 918 898
209 209 284 367 429 517 500 503 513 676 753 738 704
Operating Profit 37 46 63 81 80 91 102 129 151 182 193 180 194
OPM % 15% 18% 18% 18% 16% 15% 17% 20% 23% 21% 20% 20% 22%
Other Income 3 1 2 4 4 3 3 2 9 12 5 10 10
Interest 10 10 14 21 25 32 31 20 12 9 13 12 11
Depreciation 5 7 8 10 13 16 19 18 18 19 20 24 25
Profit before tax 25 31 43 53 46 46 56 93 130 166 166 154 169
Tax % 38% 34% 38% 32% 32% 27% 35% 34% 34% 32% 29% 26%
Net Profit 15 21 27 36 31 34 36 61 86 113 118 114 128
EPS in Rs 4.68 6.29 8.11 10.88 9.41 10.18 10.98 18.50 26.41 34.93 36.44 35.11 39.64
Dividend Payout % 8% 8% 7% 7% 14% 10% 11% 11% 8% 7% 8% 9%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:13.63%
5 Years:8.78%
3 Years:11.36%
TTM:-3.07%
Compounded Profit Growth
10 Years:18.60%
5 Years:25.63%
3 Years:10.70%
TTM:-3.69%
Stock Price CAGR
10 Years:32.58%
5 Years:35.77%
3 Years:28.63%
1 Year:152.93%
Return on Equity
10 Years:22.01%
5 Years:22.63%
3 Years:22.02%
Last Year:18.30%

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
6 6 6 6 6 6 6 6 6 6 6 6
Reserves 64 83 107 140 166 196 231 285 371 461 569 661
Borrowings 102 100 148 216 209 262 236 159 103 115 95 102
51 66 105 105 139 158 129 156 175 237 327 334
Total Liabilities 223 255 366 467 520 621 603 607 655 819 997 1,104
77 120 160 196 234 325 321 322 309 316 318 363
CWIP 36 2 12 25 63 8 3 16 25 66 63 45
Investments 4 4 9 9 21 21 30 30 30 66 66 114
106 128 186 238 203 268 249 238 292 371 550 583
Total Assets 223 255 366 467 520 621 603 607 655 819 997 1,104

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
31 30 14 53 94 111 60 84 72 126 89 146
-41 -15 -59 -56 -86 -50 -14 -30 -23 -93 -47 -128
7 -13 51 -1 -10 -53 -49 -52 -54 -29 -29 -31
Net Cash Flow -3 1 5 -5 -2 7 -3 2 -5 4 13 -13

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 % 22% 23% 25% 23% 19% 18% 19% 24% 30% 33% 29% 23%
Debtor Days 87 95 78 67 74 79 70 69 67 73 64 76
Inventory Turnover 5.38 5.29 4.51 3.51 4.47 6.04 4.60 5.52 5.65 6.32 5.24 5.06

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
54.55 54.49 54.55 54.57 54.59 53.34 53.38 53.46 53.61 53.64 53.67 53.70
3.75 1.50 1.30 1.45 1.35 1.34 1.45 1.46 1.62 1.67 1.75 1.74
1.36 1.83 1.90 1.78 1.59 1.54 1.04 0.39 0.24 0.22 0.25 0.39
40.34 42.18 42.25 42.20 42.48 43.78 44.13 44.70 44.53 44.47 44.33 44.17