Amines & Plasticizers Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 1, 2025, 8:45 pm

Market Cap	1,198 Cr.
Current Price	218
High / Low	360/167
Stock P/E	29.1
Book Value	42.9
Dividend Yield	0.23 %
ROCE	23.3 %
ROE	19.8 %
Face Value	2.00
PEG Ratio	6.11

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Amines & Plasticizers Ltd

Competitors of Amines & Plasticizers Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Andhra Petrochemicals Ltd	446 Cr.	52.5	127/48.5	10.9	64.8	3.81 %	15.4 %	11.9 %	10.0
Amines & Plasticizers Ltd	1,198 Cr.	218	360/167	29.1	42.9	0.23 %	23.3 %	19.8 %	2.00
Industry Average	822.00 Cr	135.25		20.00	53.85	2.02%	19.35%	15.85%	6.00

All Competitor Stocks of Amines & Plasticizers Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	142.66	152.76	138.40	131.39	160.63	166.88	137.00	157.40	175.27	177.34	137.48	166.64	190.79
Expenses	135.27	143.00	127.55	122.86	151.42	153.01	122.86	141.48	158.25	155.30	122.68	150.36	173.83
Operating Profit	7.39	9.76	10.85	8.53	9.21	13.87	14.14	15.92	17.02	22.04	14.80	16.28	16.96
OPM %	5.18%	6.39%	7.84%	6.49%	5.73%	8.31%	10.32%	10.11%	9.71%	12.43%	10.77%	9.77%	8.89%
Other Income	1.26	1.09	0.56	0.17	0.90	1.04	0.49	1.10	0.98	0.13	0.38	0.46	0.22
Interest	2.36	2.35	2.59	2.55	2.45	2.51	2.92	3.52	3.33	3.32	2.29	2.38	2.57
Depreciation	1.20	1.10	1.21	1.21	1.21	1.21	1.22	1.27	1.28	1.36	1.35	1.37	1.41
Profit before tax	5.09	7.40	7.61	4.94	6.45	11.19	10.49	12.23	13.39	17.49	11.54	12.99	13.20
Tax %	29.08%	24.73%	25.36%	26.72%	23.72%	23.59%	24.59%	25.59%	26.21%	25.96%	25.04%	24.71%	26.06%
Net Profit	3.60	5.56	5.69	3.61	4.92	8.55	7.92	9.09	9.88	12.94	8.66	9.78	9.76
EPS in Rs	0.65	1.01	1.03	0.66	0.89	1.55	1.44	1.65	1.80	2.35	1.57	1.78	1.77

Last Updated: February 28, 2025, 3:37 pm

Below is a detailed analysis of the quarterly data for Amines & Plasticizers Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is ₹190.79 Cr.. The value appears strong and on an upward trend. It has increased from 166.64 Cr. (Sep 2024) to ₹190.79 Cr., marking an increase of 24.15 Cr..
For Expenses, as of Dec 2024, the value is ₹173.83 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 150.36 Cr. (Sep 2024) to ₹173.83 Cr., marking an increase of 23.47 Cr..
For Operating Profit, as of Dec 2024, the value is ₹16.96 Cr.. The value appears strong and on an upward trend. It has increased from 16.28 Cr. (Sep 2024) to ₹16.96 Cr., marking an increase of 0.68 Cr..
For OPM %, as of Dec 2024, the value is 8.89%. The value appears to be declining and may need further review. It has decreased from 9.77% (Sep 2024) to 8.89%, marking a decrease of 0.88%.
For Other Income, as of Dec 2024, the value is ₹0.22 Cr.. The value appears to be declining and may need further review. It has decreased from 0.46 Cr. (Sep 2024) to ₹0.22 Cr., marking a decrease of 0.24 Cr..
For Interest, as of Dec 2024, the value is ₹2.57 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2.38 Cr. (Sep 2024) to ₹2.57 Cr., marking an increase of 0.19 Cr..
For Depreciation, as of Dec 2024, the value is ₹1.41 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.37 Cr. (Sep 2024) to ₹1.41 Cr., marking an increase of 0.04 Cr..
For Profit before tax, as of Dec 2024, the value is ₹13.20 Cr.. The value appears strong and on an upward trend. It has increased from 12.99 Cr. (Sep 2024) to ₹13.20 Cr., marking an increase of 0.21 Cr..
For Tax %, as of Dec 2024, the value is 26.06%. The value appears to be increasing, which may not be favorable. It has increased from 24.71% (Sep 2024) to 26.06%, marking an increase of 1.35%.
For Net Profit, as of Dec 2024, the value is ₹9.76 Cr.. The value appears to be declining and may need further review. It has decreased from 9.78 Cr. (Sep 2024) to ₹9.76 Cr., marking a decrease of 0.02 Cr..
For EPS in Rs, as of Dec 2024, the value is 1.77. The value appears to be declining and may need further review. It has decreased from 1.78 (Sep 2024) to 1.77, marking a decrease of 0.01.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 2:06 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	192	244	302	262	295	326	455	399	442	563	597	647	672
Expenses	179	227	279	239	267	298	421	357	389	523	555	578	602
Operating Profit	13	17	23	23	28	28	34	42	53	40	42	69	70
OPM %	7%	7%	8%	9%	10%	9%	7%	10%	12%	7%	7%	11%	10%
Other Income	0	0	-0	0	1	4	3	1	5	5	3	3	1
Interest	9	10	10	8	6	7	8	9	10	9	10	13	11
Depreciation	2	2	2	2	2	3	3	3	4	4	5	5	5
Profit before tax	2	5	10	14	21	23	26	30	44	32	30	54	55
Tax %	49%	39%	38%	34%	30%	36%	36%	19%	26%	26%	24%	26%
Net Profit	1	3	6	9	15	15	16	25	33	24	23	40	41
EPS in Rs	0.23	0.60	1.14	1.64	2.69	2.68	2.99	4.47	5.92	4.34	4.16	7.24	7.47
Dividend Payout %	22%	17%	9%	24%	11%	11%	10%	7%	0%	9%	12%	7%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	200.00%	100.00%	50.00%	66.67%	0.00%	6.67%	56.25%	32.00%	-27.27%	-4.17%	73.91%
Change in YoY Net Profit Growth (%)	0.00%	-100.00%	-50.00%	16.67%	-66.67%	6.67%	49.58%	-24.25%	-59.27%	23.11%	78.08%

Amines & Plasticizers Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	10%
5 Years:	7%
3 Years:	14%
TTM:	6%

Compounded Profit Growth
10 Years:	28%
5 Years:	19%
3 Years:	7%
TTM:	16%

Stock Price CAGR
10 Years:	30%
5 Years:	62%
3 Years:	28%
1 Year:	23%

Return on Equity
10 Years:	21%
5 Years:	20%
3 Years:	16%
Last Year:	20%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:17 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	6	6	6	11	11	11	11	11	11	11	11	11	11
Reserves	20	22	28	30	44	57	71	97	130	151	172	209	225
Borrowings	56	54	62	59	59	54	79	58	74	72	85	85	80
Other Liabilities	52	62	43	40	47	68	91	65	91	76	77	84	104
Total Liabilities	133	144	138	140	161	190	252	232	305	310	344	389	420
Fixed Assets	30	35	36	35	36	40	43	75	73	84	80	80	81
CWIP	6	7	8	8	10	11	23	3	11	3	5	3	2
Investments	1	1	0	0	0	0	0	0	0	0	1	1	1
Other Assets	95	101	95	97	115	139	186	154	221	223	258	305	336
Total Assets	133	144	138	140	161	190	252	232	305	310	344	389	420

Below is a detailed analysis of the balance sheet data for Amines & Plasticizers Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹11.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 11.00 Cr..
For Reserves, as of Sep 2024, the value is ₹225.00 Cr.. The value appears strong and on an upward trend. It has increased from 209.00 Cr. (Mar 2024) to ₹225.00 Cr., marking an increase of 16.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹80.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 85.00 Cr. (Mar 2024) to ₹80.00 Cr., marking a decrease of 5.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹104.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 84.00 Cr. (Mar 2024) to ₹104.00 Cr., marking an increase of 20.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹420.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 389.00 Cr. (Mar 2024) to ₹420.00 Cr., marking an increase of 31.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹81.00 Cr.. The value appears strong and on an upward trend. It has increased from 80.00 Cr. (Mar 2024) to ₹81.00 Cr., marking an increase of 1.00 Cr..
For CWIP, as of Sep 2024, the value is ₹2.00 Cr.. The value appears to be declining and may need further review. It has decreased from 3.00 Cr. (Mar 2024) to ₹2.00 Cr., marking a decrease of 1.00 Cr..
For Investments, as of Sep 2024, the value is ₹1.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 1.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹336.00 Cr.. The value appears strong and on an upward trend. It has increased from 305.00 Cr. (Mar 2024) to ₹336.00 Cr., marking an increase of 31.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹420.00 Cr.. The value appears strong and on an upward trend. It has increased from 389.00 Cr. (Mar 2024) to ₹420.00 Cr., marking an increase of 31.00 Cr..

Notably, the Reserves (₹225.00 Cr.) exceed the Borrowings (80.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	7	20	7	14	10	22	10	31	44	-27	5	47
Cash from Investing Activity +	-4	-7	-3	-1	-5	-4	-16	-17	-6	-4	-2	-1
Cash from Financing Activity +	-2	-12	-3	-13	-5	-14	12	-22	6	-13	0	-16
Net Cash Flow	-0	1	0	-1	0	4	6	-8	44	-43	3	30

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-43.00	-37.00	-39.00	-36.00	-31.00	-26.00	-45.00	-16.00	-21.00	-32.00	-43.00	-16.00

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

Month	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	67	62	49	54	55	49	62	63	73	66	74	55
Inventory Days	97	78	62	64	76	98	65	84	73	81	66	76
Days Payable	110	100	57	61	72	92	83	76	100	56	54	57
Cash Conversion Cycle	55	39	54	57	60	55	43	71	47	91	86	75
Working Capital Days	71	49	57	72	77	67	59	75	70	95	109	106
ROCE %	15%	19%	23%	22%	26%	25%	24%	26%	28%	18%	16%	23%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	73.17%	73.17%	73.17%	73.17%	73.17%	73.17%	73.17%	73.17%	73.17%	73.17%	73.17%	73.17%
Public	26.83%	26.83%	26.84%	26.84%	26.82%	26.83%	26.82%	26.83%	26.83%	26.82%	26.83%	26.84%
No. of Shareholders	10,961	10,997	10,543	10,281	10,200	9,856	8,845	8,370	8,348	9,194	9,944	9,957

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	7.24	4.16	4.34	5.92	4.47
Diluted EPS (Rs.)	7.24	4.16	4.34	5.92	4.47
Cash EPS (Rs.)	8.17	5.04	5.13	6.67	5.01
Book Value[Excl.RevalReserv]/Share (Rs.)	40.00	33.20	29.49	25.58	19.65
Book Value[Incl.RevalReserv]/Share (Rs.)	40.00	33.20	29.49	25.58	19.65
Revenue From Operations / Share (Rs.)	117.60	108.56	102.36	80.32	72.55
PBDIT / Share (Rs.)	13.05	8.22	8.25	10.48	8.31
PBIT / Share (Rs.)	12.12	7.34	7.45	9.73	7.77
PBT / Share (Rs.)	9.74	5.50	5.85	7.99	5.52
Net Profit / Share (Rs.)	7.24	4.16	4.34	5.92	4.47
NP After MI And SOA / Share (Rs.)	7.24	4.16	4.34	5.92	4.47
PBDIT Margin (%)	11.10	7.57	8.05	13.04	11.45
PBIT Margin (%)	10.30	6.76	7.27	12.11	10.71
PBT Margin (%)	8.28	5.07	5.71	9.94	7.61
Net Profit Margin (%)	6.15	3.82	4.23	7.37	6.16
NP After MI And SOA Margin (%)	6.15	3.82	4.23	7.37	6.16
Return on Networth / Equity (%)	18.09	12.52	14.70	23.15	22.75
Return on Capital Employeed (%)	26.60	18.93	21.00	30.64	29.90
Return On Assets (%)	10.22	6.64	7.69	10.68	10.62
Long Term Debt / Equity (X)	0.09	0.12	0.15	0.19	0.26
Total Debt / Equity (X)	0.38	0.46	0.44	0.50	0.50
Asset Turnover Ratio (%)	1.76	1.83	1.83	1.65	1.65
Current Ratio (X)	2.18	1.96	1.91	1.67	1.68
Quick Ratio (X)	1.54	1.38	1.16	1.25	1.01
Inventory Turnover Ratio (X)	4.87	4.90	5.92	4.81	4.60
Dividend Payout Ratio (NP) (%)	6.90	9.62	0.00	0.00	13.41
Dividend Payout Ratio (CP) (%)	6.11	7.94	0.00	0.00	11.97
Earning Retention Ratio (%)	93.10	90.38	0.00	0.00	86.59
Cash Earning Retention Ratio (%)	93.89	92.06	0.00	0.00	88.03
Interest Coverage Ratio (X)	5.49	4.47	5.15	6.00	4.88
Interest Coverage Ratio (Post Tax) (X)	4.04	3.26	3.71	4.39	3.95
Enterprise Value (Cr.)	954.77	460.41	667.54	442.76	160.90
EV / Net Operating Revenue (X)	1.48	0.77	1.19	1.00	0.40
EV / EBITDA (X)	13.29	10.18	14.71	7.68	3.52
MarketCap / Net Operating Revenue (X)	1.41	0.64	1.07	0.95	0.27
Retention Ratios (%)	93.09	90.37	0.00	0.00	86.58
Price / BV (X)	4.13	2.11	3.70	2.99	1.02
Price / Net Operating Revenue (X)	1.41	0.64	1.07	0.95	0.27
EarningsYield	0.04	0.05	0.03	0.07	0.22

After reviewing the key financial ratios for Amines & Plasticizers Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 2.00.
For Basic EPS (Rs.), as of Mar 24, the value is 7.24. This value is within the healthy range. It has increased from 4.16 (Mar 23) to 7.24, marking an increase of 3.08.
For Diluted EPS (Rs.), as of Mar 24, the value is 7.24. This value is within the healthy range. It has increased from 4.16 (Mar 23) to 7.24, marking an increase of 3.08.
For Cash EPS (Rs.), as of Mar 24, the value is 8.17. This value is within the healthy range. It has increased from 5.04 (Mar 23) to 8.17, marking an increase of 3.13.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 40.00. It has increased from 33.20 (Mar 23) to 40.00, marking an increase of 6.80.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 40.00. It has increased from 33.20 (Mar 23) to 40.00, marking an increase of 6.80.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 117.60. It has increased from 108.56 (Mar 23) to 117.60, marking an increase of 9.04.
For PBDIT / Share (Rs.), as of Mar 24, the value is 13.05. This value is within the healthy range. It has increased from 8.22 (Mar 23) to 13.05, marking an increase of 4.83.
For PBIT / Share (Rs.), as of Mar 24, the value is 12.12. This value is within the healthy range. It has increased from 7.34 (Mar 23) to 12.12, marking an increase of 4.78.
For PBT / Share (Rs.), as of Mar 24, the value is 9.74. This value is within the healthy range. It has increased from 5.50 (Mar 23) to 9.74, marking an increase of 4.24.
For Net Profit / Share (Rs.), as of Mar 24, the value is 7.24. This value is within the healthy range. It has increased from 4.16 (Mar 23) to 7.24, marking an increase of 3.08.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 7.24. This value is within the healthy range. It has increased from 4.16 (Mar 23) to 7.24, marking an increase of 3.08.
For PBDIT Margin (%), as of Mar 24, the value is 11.10. This value is within the healthy range. It has increased from 7.57 (Mar 23) to 11.10, marking an increase of 3.53.
For PBIT Margin (%), as of Mar 24, the value is 10.30. This value is within the healthy range. It has increased from 6.76 (Mar 23) to 10.30, marking an increase of 3.54.
For PBT Margin (%), as of Mar 24, the value is 8.28. This value is below the healthy minimum of 10. It has increased from 5.07 (Mar 23) to 8.28, marking an increase of 3.21.
For Net Profit Margin (%), as of Mar 24, the value is 6.15. This value is within the healthy range. It has increased from 3.82 (Mar 23) to 6.15, marking an increase of 2.33.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 6.15. This value is below the healthy minimum of 8. It has increased from 3.82 (Mar 23) to 6.15, marking an increase of 2.33.
For Return on Networth / Equity (%), as of Mar 24, the value is 18.09. This value is within the healthy range. It has increased from 12.52 (Mar 23) to 18.09, marking an increase of 5.57.
For Return on Capital Employeed (%), as of Mar 24, the value is 26.60. This value is within the healthy range. It has increased from 18.93 (Mar 23) to 26.60, marking an increase of 7.67.
For Return On Assets (%), as of Mar 24, the value is 10.22. This value is within the healthy range. It has increased from 6.64 (Mar 23) to 10.22, marking an increase of 3.58.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.09. This value is below the healthy minimum of 0.2. It has decreased from 0.12 (Mar 23) to 0.09, marking a decrease of 0.03.
For Total Debt / Equity (X), as of Mar 24, the value is 0.38. This value is within the healthy range. It has decreased from 0.46 (Mar 23) to 0.38, marking a decrease of 0.08.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.76. It has decreased from 1.83 (Mar 23) to 1.76, marking a decrease of 0.07.
For Current Ratio (X), as of Mar 24, the value is 2.18. This value is within the healthy range. It has increased from 1.96 (Mar 23) to 2.18, marking an increase of 0.22.
For Quick Ratio (X), as of Mar 24, the value is 1.54. This value is within the healthy range. It has increased from 1.38 (Mar 23) to 1.54, marking an increase of 0.16.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 4.87. This value is within the healthy range. It has decreased from 4.90 (Mar 23) to 4.87, marking a decrease of 0.03.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 6.90. This value is below the healthy minimum of 20. It has decreased from 9.62 (Mar 23) to 6.90, marking a decrease of 2.72.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 6.11. This value is below the healthy minimum of 20. It has decreased from 7.94 (Mar 23) to 6.11, marking a decrease of 1.83.
For Earning Retention Ratio (%), as of Mar 24, the value is 93.10. This value exceeds the healthy maximum of 70. It has increased from 90.38 (Mar 23) to 93.10, marking an increase of 2.72.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 93.89. This value exceeds the healthy maximum of 70. It has increased from 92.06 (Mar 23) to 93.89, marking an increase of 1.83.
For Interest Coverage Ratio (X), as of Mar 24, the value is 5.49. This value is within the healthy range. It has increased from 4.47 (Mar 23) to 5.49, marking an increase of 1.02.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 4.04. This value is within the healthy range. It has increased from 3.26 (Mar 23) to 4.04, marking an increase of 0.78.
For Enterprise Value (Cr.), as of Mar 24, the value is 954.77. It has increased from 460.41 (Mar 23) to 954.77, marking an increase of 494.36.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.48. This value is within the healthy range. It has increased from 0.77 (Mar 23) to 1.48, marking an increase of 0.71.
For EV / EBITDA (X), as of Mar 24, the value is 13.29. This value is within the healthy range. It has increased from 10.18 (Mar 23) to 13.29, marking an increase of 3.11.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.41. This value is within the healthy range. It has increased from 0.64 (Mar 23) to 1.41, marking an increase of 0.77.
For Retention Ratios (%), as of Mar 24, the value is 93.09. This value exceeds the healthy maximum of 70. It has increased from 90.37 (Mar 23) to 93.09, marking an increase of 2.72.
For Price / BV (X), as of Mar 24, the value is 4.13. This value exceeds the healthy maximum of 3. It has increased from 2.11 (Mar 23) to 4.13, marking an increase of 2.02.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.41. This value is within the healthy range. It has increased from 0.64 (Mar 23) to 1.41, marking an increase of 0.77.
For EarningsYield, as of Mar 24, the value is 0.04. This value is below the healthy minimum of 5. It has decreased from 0.05 (Mar 23) to 0.04, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Amines & Plasticizers Ltd as of April 4, 2025 is: 198.20

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.

As of April 4, 2025, Amines & Plasticizers Ltd is Overvalued by 9.08% compared to the current share price 218.00

Intrinsic Value of Amines & Plasticizers Ltd as of April 4, 2025 is: 207.64

Calculation basis:

Intrinsic 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.

As of April 4, 2025, Amines & Plasticizers Ltd is Overvalued by 4.75% compared to the current share price 218.00

Last 5 Year EPS CAGR: 4.76%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 22.08%, which is a positive sign. The company has higher reserves (96.62 cr) compared to borrowings (67.46 cr), indicating strong financial stability. The company has shown consistent growth in sales (415.08 cr) and profit (26.62 cr) over the years.	The stock has a high average Working Capital Days of 75.58, which may not be favorable. The stock has a high average Cash Conversion Cycle of 61.08, 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 Amines & Plasticizers Ltd:
1. Net Profit Margin: 6.15%
  - 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: 26.6% (Industry Average ROCE: 19.35%)
  - 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%: 18.09% (Industry Average ROE: 15.85%)
  - 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): 4.04
  - 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: 1.54
  - 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: 29.1 (Industry average Stock P/E: 20)
  - 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: 0.38
  - 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

Amines & Plasticizers Ltd. is a Public Limited Listed company incorporated on 05/09/1973 and has its registered office in the State of Assam, India. Company's Corporate Identification Number(CIN) is L24229AS1973PLC001446 and registration number is 001446. Currently Company is involved in the business activities of Manufacture of basic chemicals, fertilizer and nitrogen compounds, plastics and synthetic rubber in primary forms. Company's Total Operating Revenue is Rs. 645.13 Cr. and Equity Capital is Rs. 11.00 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Chemicals - Speciality - Plasticizers	T-11, 3rd Floor, Grand Plaza, Guwahati Assam 781008	legal@amines.com http://www.amines.com

Management
Name	Position Held
Mr. Hemant Kumar Ruia	Chairman & Managing Director
Mr. Yashvardhan Ruia	Executive Director
Dr. P H Vaidya	Director
Mr. A S Nagar	Director
Mr. B M Jindel	Director
Ms. Nimisha Dutia	Director

FAQ

What is the intrinsic value of Amines & Plasticizers Ltd?

Amines & Plasticizers Ltd's intrinsic value (as of 04 April 2025) is ₹198.20 — 9.08% lower the current market price of ₹218.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 1,198 Cr. market cap, FY2025-2026 high/low of ₹360/167, reserves of 225 Cr, and liabilities of 420 Cr.

What is the Market Cap of Amines & Plasticizers Ltd?

The Market Cap of Amines & Plasticizers Ltd is 1,198 Cr..

What is the current Stock Price of Amines & Plasticizers Ltd as on 04 April 2025?

The current stock price of Amines & Plasticizers Ltd as on 04 April 2025 is 218.

What is the High / Low of Amines & Plasticizers Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Amines & Plasticizers Ltd stocks is ₹360/167.

What is the Stock P/E of Amines & Plasticizers Ltd?

The Stock P/E of Amines & Plasticizers Ltd is 29.1.

What is the Book Value of Amines & Plasticizers Ltd?

The Book Value of Amines & Plasticizers Ltd is 42.9.

What is the Dividend Yield of Amines & Plasticizers Ltd?

The Dividend Yield of Amines & Plasticizers Ltd is 0.23 %.

What is the ROCE of Amines & Plasticizers Ltd?

The ROCE of Amines & Plasticizers Ltd is 23.3 %.

What is the ROE of Amines & Plasticizers Ltd?

The ROE of Amines & Plasticizers Ltd is 19.8 %.

What is the Face Value of Amines & Plasticizers Ltd?

The Face Value of Amines & Plasticizers Ltd is 2.00.