Chemplast Sanmar Ltd

Chemplast Sanmar Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Chemplast Sanmar Ltd

₹ 470 -0.67%
31 May - close price
chemplastsanmar.com BSE: 543336 NSE: CHEMPLASTS
About

It is a major manufacturer of Speciality Chemicals such as Specialty Paste PVC resin and Custom Manufactured Chemicals for agro-chemical, pharmaceutical and fine chemicals sector. The company also produces other chemicals such as Caustic Soda, Chlorochemicals, Hydrogen Peroxide, Refrigerant gas and Industrial Salt. The manufacturing facilities are located at Mettur, Berigai and Vedaranyam in Tamil Nadu and Karaikal in the Union Territory of Puducherry.

Key Points

Key product segments FY23
Suspension PVC (61%)
- Capacity of 3,31,000 MTPA [1]
- #1 manufacturer in South India. [2]
- End-user industry: Water conveyancing, construction, etc. [3]

Website BSE NSE
  • Market Cap ₹ 7,430 Cr.
  • Current Price ₹ 470
  • High / Low ₹ 543 / 413
  • Stock P/E
  • Book Value ₹ 108
  • Dividend Yield 0.00 %
  • ROCE -1.47 %
  • ROE -8.90 %
  • Face Value ₹ 5.00
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • Earnings include an other income of Rs.80.5 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Chemicals Industry: Chemicals

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
1,342 960 1,673 1,452 1,807 1,411 1,194 1,189 1,147 996 988 888 1,051
998 809 1,327 1,099 1,460 1,217 1,096 1,110 1,049 1,031 942 895 1,030
Operating Profit 344 151 346 353 346 194 98 78 97 -35 46 -7 21
OPM % 26% 16% 21% 24% 19% 14% 8% 7% 8% -3% 5% -1% 2%
264 14 22 13 9 -65 17 17 31 18 37 13 13
Interest 92 100 149 37 35 36 40 39 38 44 39 47 51
Depreciation 36 31 33 33 40 41 33 35 33 32 35 38 46
Profit before tax 481 34 186 295 280 53 42 21 56 -93 9 -78 -63
Tax % 24% 15% 19% 20% 17% 23% 8% -32% 18% 31% -182% -14% 51%
364 29 151 237 232 41 39 27 46 -64 26 -89 -31
EPS in Rs 27.16 2.15 9.57 14.98 14.65 2.57 2.44 1.72 2.91 -4.05 1.65 -5.65 -1.97
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
1,254 1,258 3,799 5,892 4,941 3,923
969 1,011 3,171 4,695 4,473 3,897
Operating Profit 286 247 628 1,197 468 26
OPM % 23% 20% 17% 20% 9% 1%
12 8 484 57 -1 80
Interest 48 95 433 322 154 181
Depreciation 56 87 131 137 142 151
Profit before tax 193 72 547 796 172 -226
Tax % 39% 36% 25% 18% 11% 30%
118 46 410 649 152 -158
EPS in Rs 14.81 6.88 30.59 41.03 9.64 -10.02
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 26%
3 Years: 1%
TTM: -21%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -175%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 5%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 16%
Last Year: -9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 67 67 67 79 79 79
Reserves 2,433 1,845 -417 1,626 1,779 1,622
Preference Capital 0 1,207 1,184 0 0
253 82 943 882 1,019 1,548
1,049 2,113 3,893 3,015 2,959 2,782
Total Liabilities 3,802 4,108 4,487 5,602 5,837 6,030
2,108 2,174 3,148 3,259 3,186 3,907
CWIP 117 8 25 34 402 190
Investments 1,159 1,458 0 0 0 0
418 467 1,313 2,309 2,249 1,934
Total Assets 3,802 4,108 4,487 5,602 5,837 6,030

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
166 1,076 901 355 -245
-438 2,152 108 -217 -524
298 -3,017 -313 -27 382
Net Cash Flow 26 211 696 111 -387

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 19 14 7 12 11 18
Inventory Days 183 158 70 70 73 77
Days Payable 200 187 285 189 212 235
Cash Conversion Cycle 2 -16 -208 -108 -128 -141
Working Capital Days -45 -5 -124 -71 -89 -93
ROCE % 6% 21% 50% 15%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
54.99% 54.99% 54.99% 54.99% 54.99% 54.99% 54.99% 54.99% 54.99% 54.99% 54.99%
6.44% 7.51% 7.88% 8.56% 7.62% 7.76% 7.41% 11.45% 11.59% 11.17% 10.83%
30.09% 28.07% 27.63% 26.98% 26.46% 26.81% 27.81% 26.63% 26.94% 27.51% 28.15%
8.47% 9.42% 9.50% 9.47% 10.93% 10.45% 9.78% 6.92% 6.48% 6.33% 6.02%
No. of Shareholders 1,20,6441,10,8391,02,4091,02,6341,05,4111,00,19599,60892,61093,59490,18485,649

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls