Thirumalai Chemicals Ltd

Thirumalai Chemicals is engaged in manufacturing and selling chemicals.

Pros:
Company is virtually debt free.
Company has good consistent profit growth of 38.98% over 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 29.52%
Company has been maintaining a healthy dividend payout of 21.36%
Cons:
The company has delivered a poor growth of -2.45% over past five years.

Peer Comparison Sector: Chemicals // Industry: Chemicals

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018
193.62 168.00 217.16 216.79 255.27 258.16 258.60 253.84 241.01 196.13 295.92 249.89
168.19 139.61 186.99 181.23 220.84 206.91 195.68 186.92 194.40 156.26 224.74 230.32
Operating Profit 25.43 28.39 30.17 35.56 34.43 51.25 62.92 66.92 46.61 39.87 71.18 19.57
OPM % 13.13% 16.90% 13.89% 16.40% 13.49% 19.85% 24.33% 26.36% 19.34% 20.33% 24.05% 7.83%
Other Income 3.07 3.28 1.49 3.46 3.89 2.43 3.57 3.17 2.15 2.38 4.43 2.81
Interest 5.04 4.68 2.59 3.45 3.83 4.21 2.46 3.42 0.84 1.20 2.21 3.67
Depreciation 2.74 2.52 2.51 5.20 3.80 2.57 2.58 2.52 2.72 3.04 4.11 3.60
Profit before tax 20.72 24.47 26.56 30.37 30.69 46.90 61.45 64.15 45.20 38.01 69.29 15.11
Tax % 32.09% 34.16% 34.22% 38.23% 28.41% 36.44% 32.17% 32.60% 35.24% 34.12% 34.49% 32.36%
Net Profit 14.07 16.11 17.47 18.76 21.97 29.81 41.68 43.24 29.27 25.04 45.39 10.22
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
542 591 470 626 764 906 1,145 1,034 923 777 857 1,012 983
488 521 518 560 701 840 1,044 988 879 692 725 783 806
Operating Profit 55 70 -48 66 64 66 101 45 44 84 133 229 177
OPM % 10% 12% -10% 11% 8% 7% 9% 4% 5% 11% 15% 23% 18%
Other Income 5 2 7 4 7 6 8 16 16 12 8 10 12
Interest 10 14 17 20 31 52 52 45 33 21 15 11 8
Depreciation 11 11 12 12 13 14 13 12 7 11 14 10 13
Profit before tax 39 47 -70 38 26 6 44 3 20 64 112 218 168
Tax % 35% 43% 34% 32% 30% 18% 37% -3% 27% 33% 34% 34%
Net Profit 25 27 -46 26 19 5 28 4 14 43 74 144 110
EPS in Rs 2.32 2.44 0.00 2.43 1.81 0.47 2.59 0.35 1.31 3.97 7.24 13.68
Dividend Payout % 36% 38% -0% 20% 0% 0% 28% 0% 29% 24% 26% 14%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:5.52%
5 Years:-2.45%
3 Years:3.10%
TTM:-4.18%
Compounded Profit Growth
10 Years:17.30%
5 Years:38.98%
3 Years:125.40%
TTM:-19.59%
Return on Equity
10 Years:18.15%
5 Years:23.66%
3 Years:29.52%
Last Year:32.66%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Sep 2018
10 10 10 10 10 10 10 10 10 10 10 10 10
Reserves 106 121 75 77 95 106 128 132 141 174 357 504 534
Borrowings 143 196 212 199 183 223 251 162 83 28 0 0 0
194 117 163 190 236 311 280 293 187 183 288 146 331
Total Liabilities 454 444 461 476 525 650 669 597 421 395 655 660 875
106 109 108 111 100 100 92 77 74 79 146 147 161
CWIP 0 12 15 0 3 3 1 3 0 6 9 39 84
Investments 24 24 24 5 28 33 33 33 32 32 79 173 248
323 299 314 360 394 514 543 485 314 278 421 301 381
Total Assets 454 444 461 476 525 650 669 597 421 395 655 660 875

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
-5 -19 8 24 69 84 21 127 106 114 97 77
-2 -24 -12 -0 -23 -64 6 20 -1 -21 -42 -33
42 6 17 -20 -48 -15 -31 -139 -112 -94 -43 -34
Net Cash Flow 35 -38 13 4 -3 5 -5 8 -8 -0 12 10

Ratios Standalone / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % 20% 22% -17% 20% 20% 19% 26% 13% 19% 38% 44% 52%
Debtor Days 98 96 101 123 91 103 81 67 54 52 48 26
Inventory Turnover 4.39 4.96 4.68 6.66 7.55 7.15 6.94 5.46 7.08 11.95 8.98 8.23