DAI-ICHI KAR | VINATI ORGANICS | DAI-ICHI KAR/ VINATI ORGANICS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 39.0 | 47.2 | 82.5% | View Chart |
P/BV | x | 2.8 | 7.7 | 36.0% | View Chart |
Dividend Yield | % | 0.6 | 0.4 | 148.9% |
DAI-ICHI KAR VINATI ORGANICS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
DAI-ICHI KAR Mar-23 |
VINATI ORGANICS Mar-23 |
DAI-ICHI KAR/ VINATI ORGANICS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 448 | 2,373 | 18.9% | |
Low | Rs | 255 | 1,693 | 15.1% | |
Sales per share (Unadj.) | Rs | 246.9 | 201.6 | 122.5% | |
Earnings per share (Unadj.) | Rs | 24.8 | 44.6 | 55.6% | |
Cash flow per share (Unadj.) | Rs | 34.8 | 49.6 | 70.1% | |
Dividends per share (Unadj.) | Rs | 4.00 | 7.00 | 57.1% | |
Avg Dividend yield | % | 1.1 | 0.3 | 330.5% | |
Book value per share (Unadj.) | Rs | 228.1 | 215.8 | 105.7% | |
Shares outstanding (eoy) | m | 7.45 | 102.78 | 7.2% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.4 | 10.1 | 14.1% | |
Avg P/E ratio | x | 14.2 | 45.6 | 31.1% | |
P/CF ratio (eoy) | x | 10.1 | 41.0 | 24.7% | |
Price / Book Value ratio | x | 1.5 | 9.4 | 16.4% | |
Dividend payout | % | 16.1 | 15.7 | 102.7% | |
Avg Mkt Cap | Rs m | 2,619 | 208,956 | 1.3% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 157 | 932 | 16.8% | |
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 | 20,717 | 8.9% | |
Other income | Rs m | 64 | 724 | 8.9% | |
Total revenues | Rs m | 1,904 | 21,441 | 8.9% | |
Gross profit | Rs m | 262 | 5,965 | 4.4% | |
Depreciation | Rs m | 75 | 519 | 14.3% | |
Interest | Rs m | 30 | 17 | 178.9% | |
Profit before tax | Rs m | 221 | 6,153 | 3.6% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 36 | 1,573 | 2.3% | |
Profit after tax | Rs m | 185 | 4,580 | 4.0% | |
Gross profit margin | % | 14.2 | 28.8 | 49.4% | |
Effective tax rate | % | 16.5 | 25.6 | 64.4% | |
Net profit margin | % | 10.0 | 22.1 | 45.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 685 | 9,939 | 6.9% | |
Current liabilities | Rs m | 577 | 2,199 | 26.2% | |
Net working cap to sales | % | 5.8 | 37.4 | 15.6% | |
Current ratio | x | 1.2 | 4.5 | 26.2% | |
Inventory Days | Days | 117 | 111 | 105.0% | |
Debtors Days | Days | 530 | 827 | 64.1% | |
Net fixed assets | Rs m | 1,984 | 15,532 | 12.8% | |
Share capital | Rs m | 75 | 103 | 72.5% | |
"Free" reserves | Rs m | 1,625 | 22,080 | 7.4% | |
Net worth | Rs m | 1,699 | 22,183 | 7.7% | |
Long term debt | Rs m | 173 | 0 | - | |
Total assets | Rs m | 2,668 | 25,471 | 10.5% | |
Interest coverage | x | 8.3 | 363.1 | 2.3% | |
Debt to equity ratio | x | 0.1 | 0 | - | |
Sales to assets ratio | x | 0.7 | 0.8 | 84.8% | |
Return on assets | % | 8.1 | 18.0 | 44.7% | |
Return on equity | % | 10.9 | 20.6 | 52.7% | |
Return on capital | % | 13.4 | 27.8 | 48.3% | |
Exports to sales | % | 51.2 | 69.6 | 73.6% | |
Imports to sales | % | 15.0 | 9.8 | 153.1% | |
Exports (fob) | Rs m | 942 | 14,414 | 6.5% | |
Imports (cif) | Rs m | 275 | 2,025 | 13.6% | |
Fx inflow | Rs m | 942 | 14,414 | 6.5% | |
Fx outflow | Rs m | 275 | 2,025 | 13.6% | |
Net fx | Rs m | 667 | 12,389 | 5.4% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 232 | 5,775 | 4.0% | |
From Investments | Rs m | -326 | -3,674 | 8.9% | |
From Financial Activity | Rs m | 135 | -860 | -15.6% | |
Net Cashflow | Rs m | 39 | 1,241 | 3.1% |
Indian Promoters | % | 63.9 | 74.3 | 86.0% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 12.2 | - | |
FIIs | % | 0.0 | 4.9 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 36.1 | 25.7 | 140.4% | |
Shareholders | 5,085 | 106,894 | 4.8% | ||
Pledged promoter(s) holding | % | 0.0 | 0.8 | - |
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 | Vinati Organics |
---|---|---|
1-Day | -1.43% | 2.01% |
1-Month | 22.98% | 5.19% |
1-Year | 59.28% | -17.57% |
3-Year CAGR | 20.16% | -0.63% |
5-Year CAGR | 22.69% | 13.12% |
* Compound Annual Growth Rate
Here are more details on the DAI-ICHI KAR share price and the Vinati 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 Vinati Organics the stake stands at 74.3%.
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 Vinati 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%.
Vinati Organics paid Rs 7.0, and its dividend payout ratio stood at 15.7%.
You may visit here to review the dividend history of DAI-ICHI KAR, and the dividend history of Vinati Organics.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.