Bodal Chemicals Ltd

Bodal Chemicals Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Bodal Chemicals Ltd

₹ 78.8 0.95%
02 Jul - close price
bodal.com BSE: 524370 NSE: BODALCHEM
About

Bodal Chemicals Limited is one of India’s leading integrated Dyestuff companies and is the largest domestic manufacturer of Dye Intermediates. It offers a wide range of Dyestuffs, Dye Intermediates, Basic Chemicals, and its variants to diverse customers across India and the world. [1]

Key Points

Product Portfolio
The company has 200+ products in the segments of Basic Chemicals, Dye Intermediates, Dyestuffs & Chlor Alkali. The company recently added Benzene Derivatives to its product portfolio. The users of these chemicals are Textiles, Leather, Paper, Water Treatment, Home Care, Pharma & Agrochemical industries. [1]

Website BSE NSE
  • Market Cap ₹ 991 Cr.
  • Current Price ₹ 78.8
  • High / Low ₹ 101 / 65.8
  • Stock P/E 153
  • Book Value ₹ 86.0
  • Dividend Yield 0.13 %
  • ROCE 3.13 %
  • ROE 0.60 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 0.92 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -0.41% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 4.90% over last 3 years.
  • Company might be capitalizing the interest cost
  • Dividend payout has been low at 4.24% of profits over last 3 years

* 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: Dyes And Pigments

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
432.73 421.81 469.71 561.81 597.30 458.95 401.22 320.73 389.58 332.49 330.00 338.55 393.59
386.56 372.91 421.15 493.49 543.50 409.12 369.13 296.18 362.67 310.28 306.51 314.68 368.48
Operating Profit 46.17 48.90 48.56 68.32 53.80 49.83 32.09 24.55 26.91 22.21 23.49 23.87 25.11
OPM % 10.67% 11.59% 10.34% 12.16% 9.01% 10.86% 8.00% 7.65% 6.91% 6.68% 7.12% 7.05% 6.38%
-0.13 6.37 1.75 -12.15 2.59 3.78 1.69 2.22 3.89 8.78 5.93 4.65 5.45
Interest 5.79 7.49 6.31 9.23 6.45 12.08 7.26 10.11 11.58 13.15 13.42 12.09 15.60
Depreciation 7.78 9.66 11.63 11.58 11.94 12.33 12.19 13.92 14.65 14.65 14.31 14.52 17.01
Profit before tax 32.47 38.12 32.37 35.36 38.00 29.20 14.33 2.74 4.57 3.19 1.69 1.91 -2.05
Tax % 33.05% 24.45% 31.33% 43.30% 24.08% 22.84% 28.33% 11.31% 38.51% 30.72% 26.04% 49.21% 200.00%
21.74 28.80 22.24 20.05 28.84 22.53 10.27 2.43 2.81 2.21 1.24 0.98 2.04
EPS in Rs 1.93 2.44 1.95 1.99 2.52 1.95 0.84 0.19 0.22 0.18 0.10 0.08 0.16
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
527 960 1,043 908 1,233 1,142 1,424 1,375 1,226 2,055 1,574 1,395
508 770 859 758 1,007 946 1,187 1,237 1,140 1,835 1,441 1,300
Operating Profit 20 189 184 150 226 196 236 138 87 220 133 95
OPM % 4% 20% 18% 16% 18% 17% 17% 10% 7% 11% 8% 7%
4 -70 5 19 15 8 13 10 16 -2 12 25
Interest 40 47 27 12 9 5 9 19 17 29 41 54
Depreciation 16 25 22 26 29 12 21 28 30 47 53 60
Profit before tax -33 47 139 131 204 186 219 101 55 142 51 5
Tax % 30% 35% 34% 34% 35% 33% 35% 15% 28% 31% 25% -37%
-23 30 92 86 133 122 141 86 40 99 38 6
EPS in Rs -2.12 2.76 8.41 7.88 12.18 10.03 11.72 7.12 3.43 8.51 3.03 0.51
Dividend Payout % 0% 0% 0% 8% 7% 8% 7% 11% 23% 9% 3% 0%
Compounded Sales Growth
10 Years: 4%
5 Years: 0%
3 Years: 4%
TTM: -11%
Compounded Profit Growth
10 Years: -22%
5 Years: -46%
3 Years: -45%
TTM: -83%
Stock Price CAGR
10 Years: 5%
5 Years: -4%
3 Years: -8%
1 Year: 2%
Return on Equity
10 Years: 12%
5 Years: 6%
3 Years: 5%
Last Year: 1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 22 22 22 22 22 24 24 24 24 24 25 25
Reserves 13 43 135 213 341 673 805 907 957 1,028 1,053 1,057
Preference Capital 16 25 25 0 0 0 1 0 0 0 0
348 372 209 143 151 181 171 257 454 676 760 847
90 156 169 132 193 194 290 267 314 385 283 359
Total Liabilities 473 593 534 510 707 1,072 1,290 1,455 1,749 2,113 2,120 2,288
265 168 190 192 222 437 609 656 804 817 967 1,314
CWIP 0 9 3 0 9 19 26 7 14 70 193 68
Investments 1 1 2 2 17 17 6 3 6 0 0 13
207 415 339 316 459 599 650 789 924 1,227 960 893
Total Assets 473 593 534 510 707 1,072 1,290 1,455 1,749 2,113 2,120 2,288

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
14 49 198 131 104 7 186 10 -13 -14 285 204
-2 -17 -35 -23 -67 -256 -128 -79 -168 -170 -310 -262
-13 -32 -162 -109 -23 236 -51 76 178 181 33 81
Net Cash Flow -1 1 0 -1 14 -13 7 7 -3 -3 8 24

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 61 86 69 67 56 91 85 121 139 105 97 85
Inventory Days 60 72 43 57 60 59 86 91 141 141 118 139
Days Payable 67 66 62 67 73 79 91 87 102 81 76 102
Cash Conversion Cycle 55 92 50 58 43 71 79 124 178 165 139 122
Working Capital Days 72 89 66 75 63 115 90 133 176 137 141 127
ROCE % 2% 39% 39% 35% 46% 27% 24% 11% 5% 12% 5%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
58.94% 58.94% 58.94% 58.94% 58.94% 58.87% 57.47% 57.47% 57.39% 57.39% 57.39% 57.39%
2.40% 2.87% 2.99% 2.97% 3.06% 3.09% 2.42% 2.43% 2.37% 0.45% 0.30% 0.77%
0.02% 0.02% 0.14% 0.17% 0.17% 0.16% 0.16% 0.14% 0.01% 0.03% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
38.63% 38.16% 37.92% 37.91% 37.82% 37.88% 39.94% 39.97% 40.22% 42.12% 42.29% 41.82%
No. of Shareholders 59,64757,07458,99659,50659,67963,24764,22564,79566,07377,81676,86777,332

* 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

Right Issue

Credit ratings

Concalls