Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Chemcon Speciality Chemicals Ltd

Share Price and Basic Stock Data

Last Updated: September 7, 2024, 12:01 am

Market Cap 957 Cr.
Current Price 261
High / Low319/226
Stock P/E51.3
Book Value 130
Dividend Yield1.53 %
ROCE5.72 %
ROE4.11 %
Face Value 10.0
PEG Ratio-5.25

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Chemcon Speciality Chemicals Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Grauer & Weil (India) Ltd 4,679 Cr. 103112/56.029.2 17.80.48 %26.1 %19.7 % 1.00
DMCC Speciality Chemicals Ltd 711 Cr. 285380/24572.4 83.90.35 %10.8 %5.68 % 10.0
Dai Ichi Karkaria Ltd 469 Cr. 630799/372283 2430.32 %0.25 %1.43 % 10.0
Chemcrux Enterprises Ltd 312 Cr. 211338/19242.5 48.80.47 %13.5 %12.0 % 10.0
Camex Ltd 58.0 Cr. 56.878.8/28.113.4 40.10.00 %11.9 %8.82 % 10.0
Industry Average6,184.23N/A104.67N/AN/A12.869.39N/A

Quarterly Result

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales61.5464.8171.4857.2161.2449.5489.1389.4157.9276.4779.0879.3375.19
Expenses38.2141.9850.6639.3442.3132.2161.6755.8648.3362.9865.0271.5266.86
Operating Profit23.3322.8320.8217.8718.9317.3327.4633.559.5913.4914.067.818.33
OPM %37.91%35.23%29.13%31.24%30.91%34.98%30.81%37.52%16.56%17.64%17.78%9.84%11.08%
Other Income0.141.223.131.942.252.332.722.683.294.462.893.493.03
Interest1.180.630.700.230.150.110.080.160.250.590.490.680.73
Depreciation1.391.411.951.521.501.551.701.932.052.142.262.622.59
Profit before tax20.9022.0121.3018.0619.5318.0028.4034.1410.5815.2214.208.008.04
Tax %25.45%25.17%27.23%25.75%25.40%25.11%25.04%25.42%25.99%25.36%26.27%26.25%26.12%
Net Profit15.5816.4815.5013.4114.5713.4921.2925.467.8211.3610.475.915.94
EPS in Rs4.254.504.233.663.983.685.816.952.133.102.861.611.62

Last Updated: August 9, 2024, 6:35 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:35 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales325153639788158303262243257303310
Expenses284646568779112237192162175232266
Operating Profit456810946667081827144
OPM %11%10%12%12%10%10%29%22%27%33%32%23%14%
Other Income000-100024591314
Interest1222323454112
Depreciation11122223566810
Profit before tax23335541616576847445
Tax %28%33%60%3%35%37%35%30%25%26%25%26%
Net Profit12133326434956635534
EPS in Rs1.742.111.463.354.093.7833.2113.5415.3715.4017.1315.049.19
Dividend Payout %-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%27%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)100.00%-50.00%200.00%0.00%0.00%766.67%65.38%13.95%14.29%12.50%-12.70%
Change in YoY Net Profit Growth (%)0.00%-150.00%250.00%-200.00%0.00%766.67%-701.28%-51.43%0.33%-1.79%-25.20%

Chemcon Speciality Chemicals Ltd Growth

Compounded Sales Growth
10 Years:18%
5 Years:-3%
3 Years:3%
TTM:-12%
Compounded Profit Growth
10 Years:32%
5 Years:-15%
3 Years:-30%
TTM:-65%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-20%
1 Year:-3%
Return on Equity
10 Years:17%
5 Years:15%
3 Years:11%
Last Year:4%

Last Updated: July 26, 2024, 6:27 am

Balance Sheet

Last Updated: August 9, 2024, 6:35 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital888888323237373737
Reserves10111316194665115317381421440
Borrowings13141213201733466366443
Other Liabilities6121091527433444453226
Total Liabilities374544466397173226404498553545
Fixed Assets14202019243040496782141146
CWIP100000149341442
Investments000000000000
Other Assets222524273867133173328382398356
Total Assets374544466397173226404498553545

Reserves and Borrowings Chart

Chemcon Speciality Chemicals Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 3751014111265741312
Cash from Investing Activity -4-5-2-9-7-24-16-152-92-16-25
Cash from Financing Activity 0-3-3-2-61241113012-25
Net Cash Flow-0-1-0-11-0023119-37

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow4.00-8.00-8.00-4.00-3.00-11.0029.0033.0024.0075.0046.007.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days5140525193687712414214681112
Inventory Days1071467445589991118175102164119
Days Payable469779398182576367704423
Cash Conversion Cycle1128947577086111179250177201208
Working Capital Days118856459799395175189155184220
ROCE %17%17%17%22%16%74%65%43%29%21%15%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters74.47%74.47%74.47%74.47%74.47%74.47%74.47%74.47%74.47%74.47%74.47%74.47%
FIIs0.21%0.09%0.02%0.05%0.02%0.14%0.01%0.10%0.01%0.01%0.05%0.25%
DIIs1.26%1.03%0.68%0.28%0.28%0.27%0.27%0.27%0.27%0.27%0.28%0.27%
Public24.06%24.41%24.83%25.21%25.24%25.11%25.25%25.15%25.25%25.24%25.20%25.01%
No. of Shareholders80,63085,10190,23590,93690,00484,06486,83186,16184,71183,50981,36779,108

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Tata Resources & Energy Fund100,0000.812.64100,0002024-09-030%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)5.2415.0417.1316.4815.37
Diluted EPS (Rs.)5.2415.0417.1316.4815.37
Cash EPS (Rs.)8.0517.3318.8417.0616.83
Book Value[Excl.RevalReserv]/Share (Rs.)130.06124.86113.8996.5646.06
Book Value[Incl.RevalReserv]/Share (Rs.)130.06124.86113.8996.5646.06
Dividend / Share (Rs.)0.004.004.000.000.00
Revenue From Operations / Share (Rs.)72.9182.6970.1966.4782.46
PBDIT / Share (Rs.)10.9422.9324.8023.4123.36
PBIT / Share (Rs.)8.1220.6523.0921.7521.90
PBT / Share (Rs.)7.1720.2422.9320.7620.43
Net Profit / Share (Rs.)5.2415.0417.1315.4015.37
PBDIT Margin (%)15.0027.7335.3235.2228.32
PBIT Margin (%)11.1424.9732.8932.7226.56
PBT Margin (%)9.8324.4832.6631.2324.77
Net Profit Margin (%)7.1818.1924.4023.1618.64
Return on Networth / Equity (%)4.0212.0415.0415.9433.37
Return on Capital Employeed (%)6.1716.3620.1122.2342.41
Return On Assets (%)3.529.9512.6013.9721.63
Long Term Debt / Equity (X)0.000.000.000.010.10
Total Debt / Equity (X)0.080.130.080.010.30
Asset Turnover Ratio (%)0.480.570.570.771.31
Current Ratio (X)5.543.414.846.302.80
Quick Ratio (X)4.582.554.404.992.02
Inventory Turnover Ratio (X)2.903.302.492.113.26
Dividend Payout Ratio (NP) (%)0.0026.580.000.000.00
Dividend Payout Ratio (CP) (%)0.0023.080.000.000.00
Earning Retention Ratio (%)0.0073.420.000.000.00
Cash Earning Retention Ratio (%)0.0076.920.000.000.00
Interest Coverage Ratio (X)11.4656.44159.5323.6115.85
Interest Coverage Ratio (Post Tax) (X)6.4938.02111.2216.5211.43
Enterprise Value (Cr.)718.52773.10787.641372.680.00
EV / Net Operating Revenue (X)2.692.553.065.640.00
EV / EBITDA (X)17.939.208.6716.000.00
MarketCap / Net Operating Revenue (X)3.172.773.806.130.00
Retention Ratios (%)0.0073.410.000.000.00
Price / BV (X)1.781.842.344.220.00
Price / Net Operating Revenue (X)3.172.773.806.130.00
EarningsYield0.020.060.060.030.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹278.29

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 6.62% compared to the current price ₹261.00

Intrinsic Value: 251.09

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 3.80% compared to the current price ₹261.00

Last 5 Year EPS CAGR: -9.77%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 28.50%, which is a positive sign.
  2. The company has higher reserves (154.50 cr) compared to borrowings (26.42 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (170.77 cr) and profit (35.92 cr) over the years.
  1. The stock has a high average Working Capital Days of 126.33, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 132.25, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Chemcon Speciality Chemicals Ltd:
    1. Net Profit Margin: 7.18%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 6.17% (Industry Average ROCE: 12.86%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 4.02% (Industry Average ROE: 9.39%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 6.49
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 4.58
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 51.3 (Industry average Stock P/E: 104.67)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.08
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Chemcon Speciality Chemicals Ltd. is a Public Limited Listed company incorporated on 15/12/1988 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L24231GJ1988PLC011652 and registration number is 011652. Currently Company is involved in the business activities of Manufacture of organic and inorganic chemical compounds. Company’s Total Operating Revenue is Rs. 257.11 Cr. and Equity Capital is Rs. 36.63 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Chemicals - Speciality - OthersBlock No 355, Manjusar Kinpad Road, Vadodra Gujarat 391775investor.relations@cscpl.com
http://www.cscpl.com
Management
NamePosition Held
Mr. Kamalkumar Rajendra AggarwalChairman & Managing Director
Mr. Navdeep Naresh GoyalDeputy Managing Director
Mr. Rajesh Chimanlal GandhiWholeTime Director & CFO
Mr. Rajveer Kamal AggarwalWhole Time Director
Mr. Himanshu Prafulchandra PurohitWhole Time Director
Mr. Lalit Devidutt ChaudharyIndependent Director
Mr. Bharat Chunilal ShahIndependent Director
Mrs. Neelu Atulkumar ShahIndependent Director

FAQ

What is the latest fair value of Chemcon Speciality Chemicals Ltd?

The latest fair value of Chemcon Speciality Chemicals Ltd is ₹278.29.

What is the Market Cap of Chemcon Speciality Chemicals Ltd?

The Market Cap of Chemcon Speciality Chemicals Ltd is 957 Cr..

What is the current Stock Price of Chemcon Speciality Chemicals Ltd as on 07 September 2024?

The current stock price of Chemcon Speciality Chemicals Ltd as on 07 September 2024 is 261.

What is the High / Low of Chemcon Speciality Chemicals Ltd stocks in FY 2024?

In FY 2024, the High / Low of Chemcon Speciality Chemicals Ltd stocks is 319/226.

What is the Stock P/E of Chemcon Speciality Chemicals Ltd?

The Stock P/E of Chemcon Speciality Chemicals Ltd is 51.3.

What is the Book Value of Chemcon Speciality Chemicals Ltd?

The Book Value of Chemcon Speciality Chemicals Ltd is 130.

What is the Dividend Yield of Chemcon Speciality Chemicals Ltd?

The Dividend Yield of Chemcon Speciality Chemicals Ltd is 1.53 %.

What is the ROCE of Chemcon Speciality Chemicals Ltd?

The ROCE of Chemcon Speciality Chemicals Ltd is 5.72 %.

What is the ROE of Chemcon Speciality Chemicals Ltd?

The ROE of Chemcon Speciality Chemicals Ltd is 4.11 %.

What is the Face Value of Chemcon Speciality Chemicals Ltd?

The Face Value of Chemcon Speciality Chemicals Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Chemcon Speciality Chemicals Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE