Balaji Amines Ltd

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

Pros:
Company has good consistent profit growth of 28.14% over 5 years
Cons:
The company has delivered a poor growth of 9.28% over past five years.

Peer Comparison Sector: Chemicals // Industry: Chemicals

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
180 193 200 201 219 255 260 216 239 235 231 230
144 155 159 150 168 208 201 172 196 187 194 185
Operating Profit 37 38 41 52 51 47 59 45 43 47 37 46
OPM % 20% 20% 20% 26% 23% 18% 23% 21% 18% 20% 16% 20%
Other Income 1 2 1 1 1 1 1 1 1 2 2 3
Interest 3 2 3 2 2 3 3 3 4 3 3 4
Depreciation 4 5 4 4 4 6 5 5 5 5 5 6
Profit before tax 30 33 34 46 46 39 52 38 36 40 32 39
Tax % 35% 45% 34% 37% 38% 16% 35% 19% 26% 33% 37% 11%
Net Profit 20 18 23 29 28 33 34 31 26 27 20 35
EPS in Rs 6.05 5.52 7.02 9.00 8.67 10.24 10.44 9.56 8.11 8.33 6.16 10.71
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
211 246 256 347 447 509 608 602 632 665 858 947 935
182 209 209 284 367 429 517 500 503 513 676 755 763
Operating Profit 30 37 46 63 81 80 91 102 129 151 182 192 173
OPM % 14% 15% 18% 18% 18% 16% 15% 17% 20% 23% 21% 20% 18%
Other Income 1 3 1 2 4 4 3 3 2 9 12 11 8
Interest 8 10 10 14 21 25 32 31 20 12 9 13 13
Depreciation 4 5 7 8 10 13 16 19 18 18 19 20 21
Profit before tax 18 25 31 43 53 46 46 56 93 130 166 170 147
Tax % 28% 38% 34% 38% 32% 32% 27% 35% 34% 34% 32% 30%
Net Profit 13 15 21 27 36 31 34 36 61 86 113 118 108
EPS in Rs 4.05 4.68 6.29 8.11 10.88 9.41 10.18 10.98 18.50 26.41 34.93 36.44 33.31
Dividend Payout % 7% 8% 8% 7% 7% 14% 10% 11% 11% 8% 7% 8%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:14.44%
5 Years:9.28%
3 Years:14.42%
TTM:-1.58%
Compounded Profit Growth
10 Years:22.42%
5 Years:28.14%
3 Years:23.60%
TTM:-13.49%
Stock Price CAGR
10 Years:29.57%
5 Years:35.87%
3 Years:5.36%
1 Year:-27.38%
Return on Equity
10 Years:22.98%
5 Years:23.26%
3 Years:24.44%
Last Year:22.21%

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 Sep 2019
6 6 6 6 6 6 6 6 6 6 6 6 6
Reserves 50 64 83 107 140 166 196 231 285 371 461 569 612
Borrowings 83 102 100 148 216 209 262 236 159 103 115 95 126
52 51 66 105 105 139 186 129 156 175 245 332 229
Total Liabilities 192 223 255 366 467 520 650 603 607 655 827 1,002 973
71 77 120 160 196 234 325 321 322 309 316 318 370
CWIP 6 36 2 12 25 63 8 3 16 25 66 63 22
Investments 1 4 4 9 9 21 21 30 30 30 66 66 66
114 106 128 186 238 203 296 249 238 292 379 554 516
Total Assets 192 223 255 366 467 520 650 603 607 655 827 1,002 973

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
14 31 30 14 53 94 111 60 84 72 126 89
-21 -41 -15 -59 -56 -86 -50 -14 -30 -23 -93 -47
8 7 -13 51 -1 -10 -53 -49 -52 -54 -29 -29
Net Cash Flow 1 -3 1 5 -5 -2 7 -3 2 -5 4 13

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 % 21% 22% 23% 25% 23% 19% 18% 19% 24% 30% 33% 29%
Debtor Days 103 87 95 78 67 74 79 70 69 67 73 64
Inventory Turnover 6.45 7.39 7.86 6.76 5.03 6.21 8.24 6.69 8.50 9.42 10.03 8.17