DAI-ICHI KAR | VALIANT ORGANICS | DAI-ICHI KAR/ VALIANT ORGANICS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 39.0 | 25.3 | 154.2% | View Chart |
P/BV | x | 2.8 | 1.7 | 160.0% | View Chart |
Dividend Yield | % | 0.6 | 0.2 | 273.8% |
DAI-ICHI KAR VALIANT ORGANICS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
DAI-ICHI KAR Mar-23 |
VALIANT ORGANICS Mar-23 |
DAI-ICHI KAR/ VALIANT ORGANICS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 448 | 1,034 | 43.3% | |
Low | Rs | 255 | 366 | 69.6% | |
Sales per share (Unadj.) | Rs | 246.9 | 387.4 | 63.7% | |
Earnings per share (Unadj.) | Rs | 24.8 | 37.8 | 65.6% | |
Cash flow per share (Unadj.) | Rs | 34.8 | 48.5 | 71.7% | |
Dividends per share (Unadj.) | Rs | 4.00 | 1.00 | 400.0% | |
Avg Dividend yield | % | 1.1 | 0.1 | 796.7% | |
Book value per share (Unadj.) | Rs | 228.1 | 253.6 | 89.9% | |
Shares outstanding (eoy) | m | 7.45 | 27.15 | 27.4% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.4 | 1.8 | 78.8% | |
Avg P/E ratio | x | 14.2 | 18.5 | 76.5% | |
P/CF ratio (eoy) | x | 10.1 | 14.4 | 70.0% | |
Price / Book Value ratio | x | 1.5 | 2.8 | 55.8% | |
Dividend payout | % | 16.1 | 2.6 | 609.5% | |
Avg Mkt Cap | Rs m | 2,619 | 19,010 | 13.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 157 | 463 | 33.8% | |
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 | 1,839 | 10,518 | 17.5% | |
Other income | Rs m | 64 | 80 | 80.2% | |
Total revenues | Rs m | 1,904 | 10,598 | 18.0% | |
Gross profit | Rs m | 262 | 1,691 | 15.5% | |
Depreciation | Rs m | 75 | 292 | 25.5% | |
Interest | Rs m | 30 | 108 | 28.2% | |
Profit before tax | Rs m | 221 | 1,372 | 16.1% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 36 | 346 | 10.5% | |
Profit after tax | Rs m | 185 | 1,026 | 18.0% | |
Gross profit margin | % | 14.2 | 16.1 | 88.4% | |
Effective tax rate | % | 16.5 | 25.2 | 65.2% | |
Net profit margin | % | 10.0 | 9.8 | 103.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 685 | 4,710 | 14.5% | |
Current liabilities | Rs m | 577 | 3,927 | 14.7% | |
Net working cap to sales | % | 5.8 | 7.4 | 78.5% | |
Current ratio | x | 1.2 | 1.2 | 98.9% | |
Inventory Days | Days | 117 | 22 | 520.8% | |
Debtors Days | Days | 530 | 882 | 60.1% | |
Net fixed assets | Rs m | 1,984 | 7,682 | 25.8% | |
Share capital | Rs m | 75 | 276 | 27.0% | |
"Free" reserves | Rs m | 1,625 | 6,610 | 24.6% | |
Net worth | Rs m | 1,699 | 6,885 | 24.7% | |
Long term debt | Rs m | 173 | 706 | 24.4% | |
Total assets | Rs m | 2,668 | 12,392 | 21.5% | |
Interest coverage | x | 8.3 | 13.7 | 60.3% | |
Debt to equity ratio | x | 0.1 | 0.1 | 99.0% | |
Sales to assets ratio | x | 0.7 | 0.8 | 81.2% | |
Return on assets | % | 8.1 | 9.1 | 88.1% | |
Return on equity | % | 10.9 | 14.9 | 73.0% | |
Return on capital | % | 13.4 | 19.5 | 68.9% | |
Exports to sales | % | 51.2 | 5.6 | 916.2% | |
Imports to sales | % | 15.0 | 9.3 | 161.1% | |
Exports (fob) | Rs m | 942 | 588 | 160.2% | |
Imports (cif) | Rs m | 275 | 977 | 28.2% | |
Fx inflow | Rs m | 942 | 588 | 160.2% | |
Fx outflow | Rs m | 275 | 977 | 28.2% | |
Net fx | Rs m | 667 | -390 | -171.2% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 232 | 2,379 | 9.7% | |
From Investments | Rs m | -326 | -1,427 | 22.8% | |
From Financial Activity | Rs m | 135 | -1,125 | -12.0% | |
Net Cashflow | Rs m | 39 | -173 | -22.5% |
Indian Promoters | % | 63.9 | 37.8 | 169.1% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 1.6 | - | |
FIIs | % | 0.0 | 1.1 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 36.1 | 62.2 | 58.0% | |
Shareholders | 5,085 | 50,460 | 10.1% | ||
Pledged promoter(s) holding | % | 0.0 | 0.2 | - |
Compare DAI-ICHI KAR With: PIDILITE INDUSTRIES SRF BALAJI AMINES YASHO INDUSTRIES GHCL
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | DAI-ICHI KAR | VALIANT ORGANICS |
---|---|---|
1-Day | -1.43% | 3.39% |
1-Month | 22.98% | 8.02% |
1-Year | 59.28% | -14.70% |
3-Year CAGR | 20.16% | -32.33% |
5-Year CAGR | 22.69% | -13.33% |
* Compound Annual Growth Rate
Here are more details on the DAI-ICHI KAR share price and the VALIANT ORGANICS share price.
Moving on to shareholding structures...
The promoters of DAI-ICHI KAR hold a 63.9% stake in the company. In case of VALIANT ORGANICS the stake stands at 37.8%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of DAI-ICHI KAR and the shareholding pattern of VALIANT ORGANICS.
Finally, a word on dividends...
In the most recent financial year, DAI-ICHI KAR paid a dividend of Rs 4.0 per share. This amounted to a Dividend Payout ratio of 16.1%.
VALIANT ORGANICS paid Rs 1.0, and its dividend payout ratio stood at 2.6%.
You may visit here to review the dividend history of DAI-ICHI KAR, and the dividend history of VALIANT ORGANICS.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.