Chembond Chemicals Ltd

CHEMBOND
Chemicals
โ‚น 243.60
Price
โ‚น 327.60
Market Cap
Small Cap
8.38
P/E Ratio

๐Ÿ“Š Score Snapshot

4.47 / 25
Performance
17.94 / 25
Valuation
5.0 / 20
Growth
7.0 / 30
Profitability
34.41 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA - 57.72 9.78 1.61 45.24 17.83 0.93 23.64
Adj Cash EBITDA Margin - 12.77 2.47 0.48 16.45 6.37 0.32 7.65
Adj Cash EBITDA To EBITDA - 0.95 0.26 0.06 1.36 1.39 0.03 0.70
Adj Cash EPS - 34.49 -1.15 -7.53 24.16 5.19 -8.72 8.87
Adj Cash PAT - 45.80 -1.64 -10.01 32.03 8.08 -9.00 13.91
Adj Cash PAT To PAT - 0.94 -0.06 -0.72 1.60 2.62 -0.45 0.58
Adj Cash PE - 13.18 - - 6.07 18.50 - 25.89
Adj EPS - 36.72 19.75 10.38 15.20 1.46 12.93 16.33
Adj EV To Cash EBITDA - 7.29 17.16 61.52 2.19 3.40 264.47 9.41
Adj EV To EBITDA - 6.93 4.44 3.87 2.99 4.73 8.22 6.61
Adj Number Of Shares - 1.34 1.34 1.34 1.34 1.34 1.34 1.34
Adj PE - 12.29 10.24 13.80 9.65 67.20 18.13 14.09
Adj Peg - 0.14 0.11 - 0.01 - - 4.37
Bvps - 270.90 241.04 227.61 219.40 204.48 198.51 187.31
Cash Conversion Cycle - 62.00 67.00 84.00 73.00 94.00 84.00 40.00
Cash ROCE - 10.67 -3.62 -3.18 11.84 -1.74 -3.79 -16.60
Cash Roic - 10.19 -4.20 -5.29 8.25 -2.03 -5.01 -25.78
Cash Revenue - 452.00 396.00 334.00 275.00 280.00 287.00 309.00
Cash Revenue To Revenue - 0.98 0.90 0.96 1.00 1.04 0.95 0.94
Dio - 54.00 53.00 67.00 82.00 77.00 58.00 46.00
Dpo - 88.00 81.00 76.00 120.00 96.00 84.00 96.00
Dso - 95.00 96.00 94.00 111.00 112.00 110.00 90.00
Dividend Yield - 0.89 1.56 3.48 1.55 2.12 0.88 0.78
EV - 420.83 167.79 99.05 99.27 60.68 245.96 222.34
EV To EBITDA - 7.77 4.67 3.86 2.99 4.81 8.22 6.59
EV To Fcff - 14.27 - - 4.24 - - -
Fcfe - 46.19 -3.45 -10.36 32.99 -8.33 -14.04 -44.09
Fcfe Margin - 10.22 -0.87 -3.10 12.00 -2.97 -4.89 -14.27
Fcfe To Adj PAT - 0.95 -0.13 -0.74 1.65 -2.70 -0.70 -1.84
Fcff - 29.50 -13.56 -15.31 23.42 -5.85 -13.34 -51.94
Fcff Margin - 6.53 -3.42 -4.58 8.52 -2.09 -4.65 -16.81
Fcff To NOPAT - 0.91 -0.61 -1.77 2.61 -2.60 -0.73 -3.19
Market Cap - 546.83 257.79 192.05 196.27 127.68 313.96 309.34
PB - 1.51 0.80 0.63 0.67 0.47 1.18 1.23
PE - 12.31 10.27 13.79 9.65 68.06 18.12 14.08
Peg - 0.16 0.13 - 0.01 - - 1.03
PS - 1.18 0.59 0.55 0.72 0.48 1.04 0.95
ROCE - 11.47 7.58 4.79 6.80 1.21 8.14 9.84
ROE - 14.23 8.39 4.67 7.05 1.14 7.74 9.60
Roic - 11.15 6.84 2.99 3.16 0.78 6.88 8.08
Share Price 390.34 408.08 192.38 143.32 146.47 95.28 234.30 230.85

๐Ÿ“Š Quarterly Results

Metric Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021 Sep 2021
Sales 126.00 124.00 109.00 122.00 115.00 112.00 114.00 122.00 111.00 110.00 98.00 94.00 93.00 84.00
Interest - - - - - - - - - - - - - -
Expenses - 108.00 111.00 100.00 110.00 100.00 98.00 105.00 109.00 99.00 101.00 97.00 91.00 89.00 80.00
Other Income - 0.33 5.38 3.94 1.38 3.59 9.31 3.01 1.67 1.46 1.10 0.40 1.10 0.56 3.45
Exceptional Items - 1.55 - - - - - - - - - - - -
Depreciation 2.00 2.00 2.00 2.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Profit Before Tax 16.00 17.00 11.00 11.00 16.00 22.00 11.00 13.00 11.00 9.00 - 3.00 4.00 6.00
Tax % 25.00 17.65 27.27 36.36 18.75 31.82 18.18 23.08 27.27 11.11 - 33.33 50.00 16.67
Net Profit - 12.00 14.00 8.00 7.00 13.00 15.00 9.00 10.00 8.00 8.00 -1.00 2.00 2.00 5.00
Profit From Associates - - - - - -0.01 - 0.05 -0.06 - - - - -
Minority Share - 0.02 -0.01 0.01 0.01 0.09 -0.02 0.01 0.01 -0.04 -0.03 -0.03 - -0.01
Exceptional Items At - 1.15 - - - - - - - - - - - -
Profit For PE 11.72 12.70 7.97 6.70 13.49 15.35 8.76 10.19 8.25 7.73 -1.34 2.08 2.36 4.69
Profit For EPS 11.72 13.87 7.97 6.71 13.50 15.44 8.76 10.20 8.26 7.73 -1.37 2.08 2.36 4.69
EPS In Rs 8.75 10.35 5.95 5.01 10.07 11.52 6.54 7.61 6.16 5.77 -1.02 1.55 1.76 3.49
PAT Margin % 9.52 11.29 7.34 5.74 11.30 13.39 7.89 8.20 7.21 7.27 -1.02 2.13 2.15 5.95
PBT Margin 12.70 13.71 10.09 9.02 13.91 19.64 9.65 10.66 9.91 8.18 - 3.19 4.30 7.14
Tax 4.00 3.00 3.00 4.00 3.00 7.00 2.00 3.00 3.00 1.00 1.00 1.00 2.00 1.00
Yoy Profit Growth % -13.12 -17.26 -9.02 -34.25 63.52 98.58 753.73 389.90 249.58 64.82 -127.97 -50.94 -72.07 -
Adj Ebit 16.33 16.38 10.94 11.38 17.59 22.31 11.01 13.67 12.46 9.10 0.40 3.10 3.56 6.45
Adj EBITDA 18.33 18.38 12.94 13.38 18.59 23.31 12.01 14.67 13.46 10.10 1.40 4.10 4.56 7.45
Adj EBITDA Margin 14.55 14.82 11.87 10.97 16.17 20.81 10.54 12.02 12.13 9.18 1.43 4.36 4.90 8.87
Adj Ebit Margin 12.96 13.21 10.04 9.33 15.30 19.92 9.66 11.20 11.23 8.27 0.41 3.30 3.83 7.68
Adj PAT 12.00 15.28 8.00 7.00 13.00 15.00 9.00 10.00 8.00 8.00 - 2.00 2.00 5.00
Adj PAT Margin 9.52 12.32 7.34 5.74 11.30 13.39 7.89 8.20 7.21 7.27 - 2.13 2.15 5.95
Ebit 16.33 14.83 10.94 11.38 17.59 22.31 11.01 13.67 12.46 9.10 0.40 3.10 3.56 6.45
EBITDA 18.33 16.83 12.94 13.38 18.59 23.31 12.01 14.67 13.46 10.10 1.40 4.10 4.56 7.45
EBITDA Margin 14.55 13.57 11.87 10.97 16.17 20.81 10.54 12.02 12.13 9.18 1.43 4.36 4.90 8.87
Ebit Margin 12.96 11.96 10.04 9.33 15.30 19.92 9.66 11.20 11.23 8.27 0.41 3.30 3.83 7.68
NOPAT 12.00 9.06 5.09 6.36 11.38 8.86 6.55 9.23 8.00 7.11 - 1.33 1.50 2.50
NOPAT Margin 9.52 7.31 4.67 5.21 9.90 7.91 5.75 7.57 7.21 6.46 - 1.41 1.61 2.98
Operating Profit 16.00 11.00 7.00 10.00 14.00 13.00 8.00 12.00 11.00 8.00 - 2.00 3.00 3.00
Operating Profit Margin 12.70 8.87 6.42 8.20 12.17 11.61 7.02 9.84 9.91 7.27 - 2.13 3.23 3.57

๐Ÿ’ฐ Profit & Loss

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Sales 462.00 440.00 349.00 274.00 268.00 301.00 327.00 291.00 270.00 299.00 274.00 262.00
Interest 1.00 1.00 1.00 - 1.00 1.00 1.00 1.00 2.00 4.00 4.00 5.00
Expenses - 412.00 405.00 332.00 256.00 258.00 275.00 304.00 274.00 259.00 273.00 253.00 243.00
Other Income - 10.72 2.78 8.61 15.24 2.83 3.93 10.64 15.83 31.42 1.38 1.21 4.95
Exceptional Items 6.55 1.85 -0.02 0.04 0.21 - -0.11 2.44 157.44 - -0.19 -0.28
Depreciation 6.00 5.00 4.00 5.00 4.00 4.00 4.00 4.00 4.00 4.00 3.00 3.00
Profit Before Tax 60.00 34.00 21.00 29.00 8.00 24.00 28.00 30.00 195.00 20.00 15.00 16.00
Tax % 26.67 26.47 33.33 31.03 62.50 16.67 14.29 23.33 20.00 30.00 40.00 50.00
Net Profit - 44.00 25.00 14.00 20.00 3.00 20.00 24.00 23.00 156.00 14.00 9.00 8.00
Profit From Associates - - - - - - - - - 0.21 0.06 -0.01
Minority Share 0.09 -0.07 -0.07 -0.06 -1.21 -2.51 -1.60 -3.53 -2.81 -2.05 -1.47 -0.62
Exceptional Items At 4.62 1.29 -0.01 0.03 0.08 - -0.08 1.84 126.45 - -0.11 -0.14
Profit For PE 39.70 23.81 13.93 20.31 1.82 17.32 22.04 17.77 29.47 12.38 7.81 7.41
Profit For EPS 44.41 25.10 13.92 20.34 1.87 17.32 21.97 19.33 153.65 12.38 7.72 7.28
EPS In Rs 33.14 18.73 10.39 15.18 1.40 12.93 16.40 14.43 114.66 9.24 5.76 5.43
Dividend Payout % 11.00 16.00 48.00 15.00 144.00 16.00 11.00 11.00 4.00 16.00 26.00 26.00
PAT Margin % 9.52 5.68 4.01 7.30 1.12 6.64 7.34 7.90 57.78 4.68 3.28 3.05
PBT Margin 12.99 7.73 6.02 10.58 2.99 7.97 8.56 10.31 72.22 6.69 5.47 6.11
Tax 16.00 9.00 7.00 9.00 5.00 4.00 4.00 7.00 39.00 6.00 6.00 8.00
Adj Ebit 54.72 32.78 21.61 28.24 8.83 25.93 29.64 28.83 38.42 23.38 19.21 20.95
Adj EBITDA 60.72 37.78 25.61 33.24 12.83 29.93 33.64 32.83 42.42 27.38 22.21 23.95
Adj EBITDA Margin 13.14 8.59 7.34 12.13 4.79 9.94 10.29 11.28 15.71 9.16 8.11 9.14
Adj Ebit Margin 11.84 7.45 6.19 10.31 3.29 8.61 9.06 9.91 14.23 7.82 7.01 8.00
Adj PAT 48.80 26.36 13.99 20.03 3.08 20.00 23.91 24.87 281.95 14.00 8.89 7.86
Adj PAT Margin 10.56 5.99 4.01 7.31 1.15 6.64 7.31 8.55 104.43 4.68 3.24 3.00
Ebit 48.17 30.93 21.63 28.20 8.62 25.93 29.75 26.39 -119.02 23.38 19.40 21.23
EBITDA 54.17 35.93 25.63 33.20 12.62 29.93 33.75 30.39 -115.02 27.38 22.40 24.23
EBITDA Margin 11.73 8.17 7.34 12.12 4.71 9.94 10.32 10.44 -42.60 9.16 8.18 9.25
Ebit Margin 10.43 7.03 6.20 10.29 3.22 8.61 9.10 9.07 -44.08 7.82 7.08 8.10
NOPAT 32.27 22.06 8.67 8.97 2.25 18.33 16.28 9.97 5.60 15.40 10.80 8.00
NOPAT Margin 6.98 5.01 2.48 3.27 0.84 6.09 4.98 3.43 2.07 5.15 3.94 3.05
Operating Profit 44.00 30.00 13.00 13.00 6.00 22.00 19.00 13.00 7.00 22.00 18.00 16.00
Operating Profit Margin 9.52 6.82 3.72 4.74 2.24 7.31 5.81 4.47 2.59 7.36 6.57 6.11

๐Ÿฆ Balance Sheet

Metric Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Accumulated Depreciation - 28.00 - 22.00 22.00 18.00 14.00 9.00 6.00 4.00
Advance From Customers - 5.00 - 3.00 1.00 2.00 1.00 1.00 - 1.00
Average Capital Employed 371.00 350.00 - 318.00 301.00 286.50 274.50 265.50 258.00 244.00
Average Invested Capital 305.00 289.50 - 322.50 289.50 284.00 288.50 266.50 201.50 171.00
Average Total Assets 448.00 424.50 - 381.50 357.50 338.00 322.00 323.50 323.00 305.00
Average Total Equity 362.50 343.00 - 314.00 299.50 284.00 270.00 258.50 249.00 234.00
Cwip 7.00 13.00 18.00 12.00 1.00 - - 2.00 1.00 2.00
Capital Employed 389.00 370.00 353.00 330.00 306.00 296.00 277.00 272.00 259.00 257.00
Cash Equivalents 35.00 40.00 36.00 31.00 19.00 25.00 14.00 13.00 18.00 14.00
Fixed Assets 128.00 122.00 116.00 116.00 121.00 122.00 124.00 109.00 108.00 49.00
Gross Block - 150.00 - 139.00 143.00 139.00 138.00 119.00 114.00 53.00
Inventory 36.00 34.00 31.00 35.00 34.00 29.00 27.00 25.00 25.00 28.00
Invested Capital 242.00 234.00 368.00 345.00 300.00 279.00 289.00 288.00 245.00 158.00
Investments 104.00 92.00 77.00 65.00 75.00 73.00 51.00 58.00 76.00 150.00
Loans N Advances 7.00 3.00 - 4.00 2.00 3.00 5.00 4.00 2.00 2.00
Long Term Borrowings - - 6.08 - 0.71 0.64 0.74 0.52 0.49 0.42
Net Debt -130.00 -125.00 -104.00 -89.00 -92.00 -96.00 -62.00 -64.00 -85.00 -155.00
Net Working Capital 107.00 99.00 234.00 217.00 178.00 157.00 165.00 177.00 136.00 107.00
Non Controlling Interest 1.00 1.00 1.00 1.00 1.00 1.00 5.00 4.00 2.00 17.00
Other Asset Items 19.00 22.00 22.00 24.00 19.00 18.00 19.00 20.00 15.00 8.00
Other Borrowings - - - - - - - - - -0.01
Other Liability Items 22.00 18.00 19.00 16.00 15.00 13.00 10.00 13.00 15.00 18.00
Reserves 373.00 355.00 336.00 315.00 297.00 286.00 262.00 255.00 242.00 223.00
Share Capital 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00
Short Term Borrowings 8.64 6.68 3.10 6.53 0.80 1.24 2.64 6.18 8.60 8.47
Short Term Loans And Advances - - 2.00 - - - - - - 1.00
Total Assets 466.00 447.00 430.00 402.00 361.00 354.00 322.00 322.00 325.00 321.00
Total Borrowings 9.00 7.00 9.00 7.00 2.00 2.00 3.00 7.00 9.00 9.00
Total Equity 381.00 363.00 344.00 323.00 305.00 294.00 274.00 266.00 251.00 247.00
Total Equity And Liabilities 466.00 447.00 430.00 402.00 361.00 354.00 322.00 322.00 325.00 321.00
Total Liabilities 85.00 84.00 86.00 79.00 56.00 60.00 48.00 56.00 74.00 74.00
Trade Payables 55.00 54.00 58.00 53.00 39.00 43.00 34.00 36.00 51.00 45.00
Trade Receivables 129.00 120.00 256.00 230.00 180.00 168.00 164.00 182.00 162.00 134.00

๐Ÿ’ต Cash Flows

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Cash From Financing Activity -5.00 -2.00 -4.00 -2.00 -11.00 -6.00 -4.00 -3.00
Cash From Investing Activity -22.00 1.00 -2.00 -11.00 -12.00 14.00 19.00 -
Cash From Operating Activity 28.00 1.00 -10.00 25.00 24.00 -12.00 -12.00 5.00
Cash Paid For Purchase Of Fixed Assets -12.13 -14.64 -4.28 -4.37 -19.60 -9.25 -63.65 -5.87
Cash Paid For Purchase Of Investments -29.40 -25.94 -37.34 -63.79 -33.09 -143.82 -84.45 -120.44
Cash Paid For Repayment Of Borrowings - - -0.44 -1.49 -3.53 -2.40 - -2.01
Cash Received From Borrowings 0.16 5.81 0.07 - 0.22 0.03 0.22 0.03
Cash Received From Issue Of Shares - - - - - - - 0.39
Cash Received From Sale Of Fixed Assets 6.36 2.02 0.30 1.82 2.50 2.58 1.43 0.12
Cash Received From Sale Of Investments 11.64 38.62 39.37 55.04 38.20 164.01 165.45 125.28
Change In Inventory 1.00 - -5.00 -2.00 -3.00 - 3.00 -4.00
Change In Payables 6.00 17.00 -4.00 13.00 -4.00 -15.00 5.00 -1.00
Change In Receivables -10.00 -44.00 -15.00 1.00 12.00 -14.00 -18.00 -5.00
Change In Working Capital -3.00 -28.00 -24.00 12.00 5.00 -29.00 -10.00 -10.00
Direct Taxes Paid -20.00 -7.00 -8.00 -8.00 -7.00 -9.00 -9.00 -6.00
Dividends Paid -4.03 -6.82 -3.03 - -5.38 -2.49 -2.22 -
Dividends Received 0.07 0.08 0.07 0.06 0.10 0.26 0.37 0.63
Interest Paid -1.18 -1.04 -0.69 -0.42 -0.78 -0.78 -1.18 -1.17
Interest Received 1.75 1.22 - - - - - -
Net Cash Flow 1.00 - -16.00 12.00 1.00 -5.00 3.00 2.00
Other Cash Financing Items Paid - - - - -1.75 -0.51 -0.47 -
Profit From Operations 51.00 36.00 21.00 21.00 26.00 26.00 7.00 21.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Chembond 2025-03-31 - 0.61 1.32 30.42 0.00
Chembond 2024-12-31 - 0.81 1.26 30.30 0.00
Chembond 2024-09-30 - 0.69 1.18 30.52 0.00
Chembond 2024-06-30 - 0.66 1.21 30.56 0.00
๐Ÿ’ฌ
Stock Chat