Balaji Amines Ltd

About

Balaji Amines is engaged in the business of manufacture and sale of Speciality Chemicals, Aliphatic Amines and derivatives.

  • Market Cap 3,187 Cr.
  • Current Price 984
  • High / Low 1,055 / 200
  • Stock P/E 25.3
  • Book Value 227
  • Dividend Yield 0.33 %
  • ROCE 17.9 %
  • ROE 15.8 %
  • Face Value 2.00

Pros

Cons

  • The company has delivered a poor growth of 8.68% over past five years.

Peer comparison

Sector: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
260 216 239 227 223 227 228 258 223 282
201 172 196 179 185 182 185 202 170 209
Operating Profit 59 45 43 47 38 45 43 56 53 74
OPM % 23% 21% 18% 21% 17% 20% 19% 22% 24% 26%
Other Income 1 1 1 1 1 1 1 2 1 1
Interest 3 3 4 3 3 7 6 6 4 5
Depreciation 5 5 5 5 6 8 8 10 8 9
Profit before tax 52 38 36 39 30 31 29 41 42 60
Tax % 35% 19% 26% 34% 38% 8% 29% 28% 25% 26%
Net Profit 34 31 26 26 19 31 23 31 33 46
EPS in Rs 10.44 9.56 8.11 8.16 5.91 9.70 7.23 9.51 10.17 14.12
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
246 256 347 447 509 608 616 640 668 858 940 935 991
209 210 284 367 429 517 515 514 519 676 747 754 765
Operating Profit 37 46 63 81 80 91 102 127 149 182 193 181 225
OPM % 15% 18% 18% 18% 16% 15% 17% 20% 22% 21% 21% 19% 23%
Other Income 3 2 2 4 4 3 4 3 9 12 4 5 4
Interest 10 10 14 21 25 32 35 22 13 9 13 23 22
Depreciation 5 7 8 10 13 16 20 19 20 19 20 32 35
Profit before tax 25 31 43 53 46 46 51 88 126 166 165 131 172
Tax % 39% 35% 38% 32% 32% 27% 35% 34% 34% 32% 29% 26%
Net Profit 15 20 27 36 31 34 33 58 82 113 118 105 133
EPS in Rs 4.65 6.30 8.21 11.00 9.62 10.34 10.25 17.78 25.42 34.93 36.27 32.34 41.03
Dividend Payout % 9% 8% 7% 7% 14% 10% 12% 11% 9% 7% 8% 10%
Compounded Sales Growth
10 Years:14%
5 Years:9%
3 Years:12%
TTM:8%
Compounded Profit Growth
10 Years:17%
5 Years:24%
3 Years:7%
TTM:27%
Stock Price CAGR
10 Years:38%
5 Years:47%
3 Years:17%
1 Year:199%
Return on Equity
10 Years:21%
5 Years:22%
3 Years:21%
Last Year:16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
6 6 6 6 6 6 6 6 6 6 6 6 6
Reserves 63 82 106 139 165 195 221 274 356 461 568 652 729
Borrowings 102 100 165 216 209 262 256 173 105 152 227 260 208
51 66 88 105 139 158 139 152 168 229 244 195 238
Total Liabilities 223 254 365 466 519 620 623 605 635 848 1,046 1,113 1,181
77 121 160 196 234 325 341 341 325 316 320 573 557
CWIP 36 2 12 25 63 8 3 16 25 123 269 45 99
Investments 4 4 8 8 20 20 0 0 0 0 0 48 0
106 127 186 237 202 267 278 248 284 409 457 448 526
Total Assets 223 254 365 466 519 620 623 605 635 848 1,046 1,113 1,181

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

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 56 85 60 140 94 124
-41 -15 -59 -56 -86 -50 -4 -29 -10 -135 -119 -128
7 -13 51 -1 -10 -53 -55 -54 -55 16 21 -7
Net Cash Flow -3 1 5 -5 -2 7 -3 2 -5 21 -4 -12

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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% 24% 23% 19% 18% 18% 24% 30% 32% 25% 18%
Debtor Days 87 95 78 67 74 79 71 71 68 73 65 81
Inventory Turnover 5.38 5.29 4.51 3.51 4.47 6.04 4.18 4.40 4.52 5.75 4.76 4.45

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
54.49 54.55 54.57 54.59 53.34 53.38 53.46 53.61 53.64 53.67 53.70 53.70
1.50 1.30 1.45 1.35 1.34 1.45 1.46 1.62 1.67 1.75 1.74 1.67
1.83 1.90 1.78 1.59 1.54 1.04 0.39 0.24 0.22 0.25 0.39 0.31
42.18 42.25 42.20 42.48 43.78 44.13 44.70 44.53 44.47 44.33 44.17 44.32

Documents

Add document