INDOKEM. | GRAUER & WEIL | INDOKEM./ GRAUER & WEIL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | -54.6 | 28.7 | - | View Chart |
P/BV | x | 7.9 | 5.9 | 133.8% | View Chart |
Dividend Yield | % | 0.0 | 0.5 | - |
INDOKEM. GRAUER & WEIL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
INDOKEM. Mar-23 |
GRAUER & WEIL Mar-23 |
INDOKEM./ GRAUER & WEIL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 156 | 110 | 141.5% | |
Low | Rs | 45 | 54 | 83.5% | |
Sales per share (Unadj.) | Rs | 46.0 | 43.2 | 106.3% | |
Earnings per share (Unadj.) | Rs | 0.1 | 5.0 | 2.6% | |
Cash flow per share (Unadj.) | Rs | 0.7 | 5.9 | 11.2% | |
Dividends per share (Unadj.) | Rs | 0 | 0.80 | 0.0% | |
Avg Dividend yield | % | 0 | 1.0 | 0.0% | |
Book value per share (Unadj.) | Rs | 14.4 | 30.0 | 48.2% | |
Shares outstanding (eoy) | m | 24.33 | 226.71 | 10.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 2.2 | 1.9 | 115.1% | |
Avg P/E ratio | x | 788.6 | 16.5 | 4,785.9% | |
P/CF ratio (eoy) | x | 152.8 | 14.0 | 1,089.9% | |
Price / Book Value ratio | x | 7.0 | 2.7 | 254.0% | |
Dividend payout | % | 0 | 16.1 | 0.0% | |
Avg Mkt Cap | Rs m | 2,445 | 18,613 | 13.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 112 | 940 | 11.9% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 1,119 | 9,804 | 11.4% | |
Other income | Rs m | 16 | 220 | 7.2% | |
Total revenues | Rs m | 1,135 | 10,024 | 11.3% | |
Gross profit | Rs m | 19 | 1,523 | 1.2% | |
Depreciation | Rs m | 13 | 198 | 6.5% | |
Interest | Rs m | 18 | 25 | 72.7% | |
Profit before tax | Rs m | 3 | 1,520 | 0.2% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 0 | 390 | 0.0% | |
Profit after tax | Rs m | 3 | 1,130 | 0.3% | |
Gross profit margin | % | 1.7 | 15.5 | 10.6% | |
Effective tax rate | % | 0 | 25.7 | 0.0% | |
Net profit margin | % | 0.3 | 11.5 | 2.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 490 | 6,381 | 7.7% | |
Current liabilities | Rs m | 289 | 2,223 | 13.0% | |
Net working cap to sales | % | 18.0 | 42.4 | 42.3% | |
Current ratio | x | 1.7 | 2.9 | 59.0% | |
Inventory Days | Days | 9 | 31 | 30.3% | |
Debtors Days | Days | 1,051 | 684 | 153.6% | |
Net fixed assets | Rs m | 312 | 3,161 | 9.9% | |
Share capital | Rs m | 243 | 227 | 107.3% | |
"Free" reserves | Rs m | 108 | 6,565 | 1.6% | |
Net worth | Rs m | 351 | 6,792 | 5.2% | |
Long term debt | Rs m | 122 | 1 | 23,075.5% | |
Total assets | Rs m | 802 | 9,543 | 8.4% | |
Interest coverage | x | 1.2 | 61.0 | 1.9% | |
Debt to equity ratio | x | 0.3 | 0 | 446,275.8% | |
Sales to assets ratio | x | 1.4 | 1.0 | 135.7% | |
Return on assets | % | 2.7 | 12.1 | 22.1% | |
Return on equity | % | 0.9 | 16.6 | 5.3% | |
Return on capital | % | 4.5 | 22.7 | 20.0% | |
Exports to sales | % | 24.4 | 0 | - | |
Imports to sales | % | 5.0 | 9.4 | 53.2% | |
Exports (fob) | Rs m | 273 | NA | - | |
Imports (cif) | Rs m | 56 | 921 | 6.1% | |
Fx inflow | Rs m | 273 | 634 | 43.0% | |
Fx outflow | Rs m | 60 | 955 | 6.3% | |
Net fx | Rs m | 213 | -321 | -66.4% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -1 | 1,135 | -0.1% | |
From Investments | Rs m | -23 | -1,111 | 2.1% | |
From Financial Activity | Rs m | 21 | -235 | -9.0% | |
Net Cashflow | Rs m | -3 | -211 | 1.3% |
Indian Promoters | % | 68.7 | 69.1 | 99.5% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.2 | 1.1 | 17.4% | |
FIIs | % | 0.0 | 1.1 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 31.3 | 31.0 | 101.1% | |
Shareholders | 25,732 | 43,660 | 58.9% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare INDOKEM. With: PIDILITE INDUSTRIES SRF BALAJI AMINES GHCL YASHO INDUSTRIES
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | INDOKEM. | GRAUER & WEIL |
---|---|---|
1-Day | -2.42% | 0.40% |
1-Month | -6.45% | -5.50% |
1-Year | -10.13% | 95.64% |
3-Year CAGR | 59.25% | 64.14% |
5-Year CAGR | 52.80% | 29.11% |
* Compound Annual Growth Rate
Here are more details on the INDOKEM. share price and the GRAUER & WEIL share price.
Moving on to shareholding structures...
The promoters of INDOKEM. hold a 68.7% stake in the company. In case of GRAUER & WEIL the stake stands at 69.1%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of INDOKEM. and the shareholding pattern of GRAUER & WEIL.
Finally, a word on dividends...
In the most recent financial year, INDOKEM. paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of 0.0%.
GRAUER & WEIL paid Rs 0.8, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of INDOKEM., and the dividend history of GRAUER & WEIL.
Asian markets traded lower, while the US stock indices ended higher overnight with the S&P 500 hitting a record closing high ahead of key economic data.