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: 1,492 Cr.
  • Current Price: 460.85
  • 52 weeks High / Low 539.00 / 210.00
  • Book Value: 177.16
  • Stock P/E: 13.01
  • Dividend Yield: 0.61 %
  • ROCE: 25.08 %
  • ROE: 22.04 %
  • Sales Growth (3Yrs): 13.65 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Pros:
Company has good consistent profit growth of 27.93% over 5 years
Cons:
The company has delivered a poor growth of 9.12% over past five years.
Company might be capitalizing the interest cost

Peer Comparison Sector: Chemicals // Industry: Chemicals

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Jun 2019 Sep 2019
260 216 223 227
201 172 185 182
Operating Profit 59 45 38 45
OPM % 23% 21% 17% 20%
Other Income 1 1 1 1
Interest 3 3 3 7
Depreciation 5 5 6 8
Profit before tax 52 38 30 31
Tax % 35% 19% 38% 8%
Net Profit 34 31 18 29
EPS in Rs 10.44 9.56 5.70 9.70
Notes Notes Notes Notes

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

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
211 246 256 347 447 509 608 616 640 668 858 940
182 209 210 284 367 429 517 515 514 519 676 749
Operating Profit 29 37 46 63 81 80 91 102 127 149 182 192
OPM % 14% 15% 18% 18% 18% 16% 15% 17% 20% 22% 21% 20%
Other Income 1 3 2 2 4 4 3 4 3 9 12 10
Interest 8 10 10 14 21 25 32 35 22 13 9 13
Depreciation 4 5 7 8 10 13 16 20 19 20 19 20
Profit before tax 18 25 31 43 53 46 46 51 88 126 166 169
Tax % 28% 39% 35% 38% 32% 32% 27% 35% 34% 34% 32% 31%
Net Profit 13 15 20 27 36 31 34 33 58 82 113 117
EPS in Rs 3.97 4.59 6.22 8.11 10.87 9.41 10.18 10.01 17.37 25.42 34.93 36.14
Dividend Payout % 7% 9% 8% 7% 7% 14% 10% 12% 11% 9% 7% 8%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:14.36%
5 Years:9.12%
3 Years:13.65%
TTM:9.57%
Compounded Profit Growth
10 Years:22.53%
5 Years:27.93%
3 Years:25.81%
TTM:1.72%
Stock Price CAGR
10 Years:29.75%
5 Years:42.90%
3 Years:9.62%
1 Year:-6.42%
Return on Equity
10 Years:22.92%
5 Years:23.12%
3 Years:24.52%
Last Year:22.04%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

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 63 82 106 139 165 195 221 274 356 461 568 608
Borrowings 83 102 100 165 216 209 262 256 173 105 152 227 228
52 51 66 88 105 139 186 139 152 168 237 249 153
Total Liabilities 191 223 254 365 466 519 649 623 605 635 856 1,050 996
71 77 121 160 196 234 325 341 341 325 316 320 606
CWIP 6 36 2 12 25 63 8 3 16 25 123 269 0
Investments 1 4 4 8 8 20 20 0 0 0 0 0 2
114 106 127 186 237 202 296 278 248 284 417 461 388
Total Assets 191 223 254 365 466 519 649 623 605 635 856 1,050 996

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

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 56 85 60 140 94
-21 -41 -15 -59 -56 -86 -50 -4 -29 -10 -135 -119
8 7 -13 51 -1 -10 -53 -55 -54 -55 16 21
Net Cash Flow 1 -3 1 5 -5 -2 7 -3 2 -5 21 -4

Ratios Consolidated Figures in Rs. Crores / View Standalone

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% 24% 23% 19% 18% 18% 24% 30% 32% 25%
Debtor Days 103 87 95 78 67 74 79 71 71 68 73 65
Inventory Turnover 6.45 7.39 7.86 6.76 5.03 6.21 8.24 6.07 6.73 7.54 9.12 7.45