Chemfab Alkalis Ltd

CHEMFAB
Chemicals
โ‚น 819.80
Price
โ‚น 1,179
Market Cap
Small Cap
-
P/E Ratio

๐Ÿ“Š Score Snapshot

9.43 / 25
Performance
25 / 25
Valuation
4.1 / 20
Growth
7.0 / 30
Profitability
45.52 / 100
Risky

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 50.12 45.81 111.55 60.39 32.97 59.25 53.30 53.78
Adj Cash EBITDA Margin 15.01 13.98 33.76 22.83 18.80 28.04 27.52 31.43
Adj Cash EBITDA To EBITDA 1.00 0.75 0.97 0.97 1.30 1.01 0.83 0.98
Adj Cash EPS - 8.57 40.97 18.90 -0.43 16.66 -4.04 -
Adj Cash PAT - 11.85 58.60 26.90 -0.48 22.71 -5.37 24.74
Adj Cash PAT To PAT - 0.44 0.94 0.92 0.06 1.02 -0.99 0.97
Adj Cash PE - 88.98 5.30 13.38 - 5.75 37.85 -
Adj EPS - 19.26 43.75 20.45 -5.79 16.36 3.75 -
Adj EV To Cash EBITDA 22.62 21.40 2.25 5.39 5.75 3.09 4.53 -
Adj EV To EBITDA 22.62 16.07 2.18 5.20 7.46 3.11 3.76 -
Adj Number Of Shares 1.44 1.42 1.42 1.41 1.41 1.39 1.39 -
Adj PE - 37.64 4.98 12.36 - 5.85 12.88 -
Adj Peg - - 0.04 - - 0.02 - -
Bvps 263.89 272.54 254.23 211.35 189.36 198.56 180.58 -
Cash Conversion Cycle 4.00 -18.00 -32.00 -9.00 -45.00 -63.00 -43.00 35.00
Cash ROCE - -31.71 0.78 9.25 -0.35 -2.74 -6.62 5.22
Cash Roic - -37.55 -0.48 8.43 1.53 -3.60 -7.44 4.49
Cash Revenue 334.00 327.74 330.38 264.49 175.36 211.28 193.66 171.12
Cash Revenue To Revenue 1.00 1.00 1.00 0.97 0.97 1.03 1.00 0.95
Dio 100.00 60.00 89.00 54.00 79.00 84.00 152.00 -
Dpo 118.00 101.00 145.00 92.00 154.00 165.00 225.00 -
Dso 23.00 24.00 24.00 29.00 31.00 17.00 31.00 35.00
Dividend Yield 0.17 0.19 0.60 0.48 - 1.23 0.79 -
EV 1,134 980.38 251.27 325.39 189.57 183.21 241.21 -
EV To EBITDA 18.89 16.49 2.11 5.21 7.46 2.97 2.90 -
EV To Fcff - - - 13.65 41.57 - - -
Fcfe - -103.15 -9.40 2.90 0.52 -9.29 -29.52 11.74
Fcfe Margin - -31.47 -2.85 1.10 0.30 -4.40 -15.24 6.86
Fcfe To Adj PAT - -3.82 -0.15 0.10 -0.06 -0.42 -5.42 0.46
Fcff - -126.85 -1.41 23.84 4.56 -10.88 -20.50 11.13
Fcff Margin - -38.70 -0.43 9.01 2.60 -5.15 -10.59 6.50
Fcff To NOPAT - -5.95 -0.02 0.92 -0.28 -0.38 -0.75 0.45
Market Cap 1,071 990.38 321.27 355.39 184.57 144.21 211.21 -
PB 2.82 2.56 0.89 1.19 0.69 0.52 0.84 -
PE - 37.70 4.97 12.39 - 5.68 12.59 -
Peg - - 0.04 - - 0.11 - -
PS 3.21 3.03 0.97 1.31 1.02 0.70 1.09 -
ROCE - 6.74 20.16 9.97 -7.02 10.39 10.97 10.88
ROE - 7.23 18.98 10.30 -2.96 8.46 2.24 11.36
Roic - 6.31 21.50 9.21 -5.37 9.50 9.92 10.08
Share Price 743.55 697.45 226.25 252.05 130.90 103.75 151.95 -

๐Ÿ“Š Quarterly Results

Metric Mar 2025 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
Sales 92.32 83.62 81.90 76.53 82.31 86.33 79.58 79.08 73.30 83.94 76.01 98.11 88.10 77.74
Interest 1.57 1.20 1.22 0.94 0.41 0.43 0.06 0.05 0.04 0.05 0.04 0.12 0.07 0.09
Expenses - 78.98 71.71 71.75 68.20 69.98 71.13 68.70 63.59 48.77 59.22 50.18 62.70 68.70 55.38
Other Income - 1.38 2.55 0.60 2.59 1.90 1.51 1.46 3.68 1.50 2.22 1.15 0.65 2.97 0.54
Exceptional Items -9.89 - - - - - - - - - -3.38 - - -
Depreciation 10.61 9.62 8.80 7.31 5.86 5.45 5.62 5.42 5.46 5.72 5.86 5.89 5.85 5.73
Profit Before Tax -7.35 3.64 0.73 2.67 7.96 10.83 6.66 13.70 20.53 21.17 17.70 30.05 16.45 17.08
Tax % -25.03 48.35 172.60 66.29 32.04 34.44 35.44 30.58 25.67 29.43 26.33 28.95 22.07 29.51
Net Profit - -9.19 1.88 -0.53 0.90 5.41 7.10 4.30 9.51 15.26 14.94 13.04 21.35 12.82 12.04
Exceptional Items At -8.00 - - - - - - - - - -2.00 - - -
Profit For PE -1.00 2.00 -1.00 1.00 5.00 7.00 4.00 10.00 15.00 15.00 16.00 21.00 13.00 12.00
Profit For EPS -9.00 2.00 -1.00 1.00 5.00 7.00 4.00 10.00 15.00 15.00 13.00 21.00 13.00 12.00
EPS In Rs -6.40 1.32 -0.37 0.63 3.80 4.99 3.03 6.70 10.76 10.56 9.22 15.10 9.07 8.56
PAT Margin % -9.95 2.25 -0.65 1.18 6.57 8.22 5.40 12.03 20.82 17.80 17.16 21.76 14.55 15.49
PBT Margin -7.96 4.35 0.89 3.49 9.67 12.54 8.37 17.32 28.01 25.22 23.29 30.63 18.67 21.97
Tax 1.84 1.76 1.26 1.77 2.55 3.73 2.36 4.19 5.27 6.23 4.66 8.70 3.63 5.04
Yoy Profit Growth % -121.00 -74.00 -112.00 -91.00 -65.00 -52.00 -72.00 -55.00 19.00 24.00 1,794 598.00 210.00 879.00
Adj Ebit 4.11 4.84 1.95 3.61 8.37 11.26 6.72 13.75 20.57 21.22 21.12 30.17 16.52 17.17
Adj EBITDA 14.72 14.46 10.75 10.92 14.23 16.71 12.34 19.17 26.03 26.94 26.98 36.06 22.37 22.90
Adj EBITDA Margin 15.94 17.29 13.13 14.27 17.29 19.36 15.51 24.24 35.51 32.09 35.50 36.75 25.39 29.46
Adj Ebit Margin 4.45 5.79 2.38 4.72 10.17 13.04 8.44 17.39 28.06 25.28 27.79 30.75 18.75 22.09
Adj PAT -21.56 1.88 -0.53 0.90 5.41 7.10 4.30 9.51 15.26 14.94 10.55 21.35 12.82 12.04
Adj PAT Margin -23.35 2.25 -0.65 1.18 6.57 8.22 5.40 12.03 20.82 17.80 13.88 21.76 14.55 15.49
Ebit 14.00 4.84 1.95 3.61 8.37 11.26 6.72 13.75 20.57 21.22 24.50 30.17 16.52 17.17
EBITDA 24.61 14.46 10.75 10.92 14.23 16.71 12.34 19.17 26.03 26.94 30.36 36.06 22.37 22.90
EBITDA Margin 26.66 17.29 13.13 14.27 17.29 19.36 15.51 24.24 35.51 32.09 39.94 36.75 25.39 29.46
Ebit Margin 15.16 5.79 2.38 4.72 10.17 13.04 8.44 17.39 28.06 25.28 32.23 30.75 18.75 22.09
NOPAT 3.41 1.18 -0.98 0.34 4.40 6.39 3.40 6.99 14.17 13.41 14.71 20.97 10.56 11.72
NOPAT Margin 3.69 1.41 -1.20 0.44 5.35 7.40 4.27 8.84 19.33 15.98 19.35 21.37 11.99 15.08
Operating Profit 2.73 2.29 1.35 1.02 6.47 9.75 5.26 10.07 19.07 19.00 19.97 29.52 13.55 16.63
Operating Profit Margin 2.96 2.74 1.65 1.33 7.86 11.29 6.61 12.73 26.02 22.64 26.27 30.09 15.38 21.39

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 334.00 327.00 331.00 272.00 181.00 205.00 193.00 180.00 140.00 25.00 30.00 21.00
Interest 5.00 2.00 1.00 1.00 3.00 4.00 2.00 4.00 5.00 3.00 7.00 8.00
Expenses - 291.00 273.00 221.00 215.00 157.00 149.00 133.00 128.00 108.00 18.00 29.00 23.00
Other Income - 7.12 6.99 5.50 5.58 1.41 2.83 4.12 2.65 2.84 0.22 3.10 3.46
Exceptional Items -9.89 1.55 -3.35 0.12 0.01 -2.93 -19.02 0.97 -0.50 -0.01 - -
Depreciation 36.00 22.00 23.00 22.00 20.00 25.00 15.00 12.00 13.00 4.00 4.00 3.00
Profit Before Tax - 39.00 89.00 39.00 2.00 27.00 28.00 40.00 16.00 - -7.00 -10.00
Tax % - 33.33 26.97 25.64 500.00 7.41 39.29 37.50 - - - -
Net Profit - -7.00 26.00 65.00 29.00 -8.00 25.00 17.00 25.00 16.00 - -7.00 -10.00
Exceptional Items At -3.25 1.04 -2.42 0.09 -0.04 -1.91 -11.19 0.62 -0.38 -0.01 - -
Profit For PE -3.69 25.28 67.00 28.66 -8.09 27.36 27.95 24.85 15.91 0.45 -7.47 -10.45
Profit For EPS -6.94 26.32 64.58 28.75 -8.13 25.45 16.76 25.47 15.53 0.44 -7.47 -10.45
EPS In Rs -4.83 18.50 45.54 20.34 -5.78 18.26 12.07 - - - - -
Dividend Payout % -26.00 7.00 3.00 6.00 - 7.00 10.00 7.00 11.00 - - -
PAT Margin % -2.10 7.95 19.64 10.66 -4.42 12.20 8.81 13.89 11.43 - -23.33 -47.62
PBT Margin - 11.93 26.89 14.34 1.10 13.17 14.51 22.22 11.43 - -23.33 -47.62
Tax 7.00 13.00 24.00 10.00 10.00 2.00 11.00 15.00 - - - -
Adj Ebit 14.12 38.99 92.50 40.58 5.41 33.83 49.12 42.65 21.84 3.22 0.10 -1.54
Adj EBITDA 50.12 60.99 115.50 62.58 25.41 58.83 64.12 54.65 34.84 7.22 4.10 1.46
Adj EBITDA Margin 15.01 18.65 34.89 23.01 14.04 28.70 33.22 30.36 24.89 28.88 13.67 6.95
Adj Ebit Margin 4.23 11.92 27.95 14.92 2.99 16.50 25.45 23.69 15.60 12.88 0.33 -7.33
Adj PAT - 27.03 62.55 29.09 -8.04 22.29 5.45 25.61 15.50 - -7.00 -10.00
Adj PAT Margin - 8.27 18.90 10.69 -4.44 10.87 2.82 14.23 11.07 - -23.33 -47.62
Ebit 24.01 37.44 95.85 40.46 5.40 36.76 68.14 41.68 22.34 3.23 0.10 -1.54
EBITDA 60.01 59.44 118.85 62.46 25.40 61.76 83.14 53.68 35.34 7.23 4.10 1.46
EBITDA Margin 17.97 18.18 35.91 22.96 14.03 30.13 43.08 29.82 25.24 28.92 13.67 6.95
Ebit Margin 7.19 11.45 28.96 14.88 2.98 17.93 35.31 23.16 15.96 12.92 0.33 -7.33
NOPAT - 21.33 63.54 26.03 -16.00 28.70 27.32 25.00 19.00 - -3.00 -5.00
NOPAT Margin - 6.52 19.20 9.57 -8.84 14.00 14.16 13.89 13.57 - -10.00 -23.81
Operating Profit 7.00 32.00 87.00 35.00 4.00 31.00 45.00 40.00 19.00 3.00 -3.00 -5.00
Operating Profit Margin 2.10 9.79 26.28 12.87 2.21 15.12 23.32 22.22 13.57 12.00 -10.00 -23.81

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 116.29 - 97.21 82.71 71.27 91.44 59.53 25.03
Advance From Customers - - 7.89 - 3.26 9.45 3.91 0.89 4.35 0.83
Average Capital Employed 435.78 432.07 385.34 - 335.05 302.72 308.46 301.53 271.90 244.94
Average Invested Capital 404.78 374.57 337.84 - 295.55 282.72 297.96 302.03 275.40 247.94
Average Total Assets 511.00 490.50 456.00 - 382.00 343.50 341.50 334.50 309.50 286.50
Average Total Equity 383.50 381.50 374.00 - 329.50 282.50 271.50 263.50 243.50 225.50
Cwip 36.00 59.00 74.00 16.00 31.00 8.00 3.00 35.00 10.00 2.00
Capital Employed 464.50 466.96 407.06 397.19 363.62 306.47 298.96 317.96 285.10 258.71
Cash Equivalents 5.00 3.00 25.00 44.00 4.00 8.00 3.00 3.00 4.00 12.00
Fixed Assets 317.00 325.00 247.00 186.00 192.00 194.00 202.00 195.00 194.00 173.00
Gross Block - - 362.91 - 288.97 276.71 273.48 286.23 253.54 197.85
Inventory 27.00 33.00 16.00 22.00 17.00 12.00 9.00 8.00 8.00 3.00
Invested Capital 441.50 462.96 368.06 286.19 307.62 283.47 281.96 313.96 290.10 260.71
Investments 16.00 - 5.00 91.00 68.00 31.00 24.00 1.00 - -
Lease Liabilities 2.00 2.00 2.00 1.98 2.00 2.00 1.00 1.00 - -
Loans N Advances 2.00 2.00 10.00 - 6.00 5.00 4.00 11.00 6.00 3.00
Long Term Borrowings 64.00 55.00 16.00 17.90 - - 23.00 22.00 28.00 9.00
Net Debt 63.00 78.00 -10.00 -115.00 -70.00 -30.00 5.00 39.00 30.00 11.00
Net Working Capital 88.50 78.96 47.06 84.19 84.62 81.47 76.96 83.96 86.10 85.71
Other Asset Items 98.00 85.00 103.00 66.00 72.00 73.00 74.00 86.00 82.00 88.00
Other Borrowings - - - - - - - 6.00 6.00 -
Other Liability Items 25.25 27.23 57.79 19.56 17.43 15.87 13.96 12.51 19.34 20.29
Reserves 366.00 372.00 373.00 363.00 347.00 284.00 253.00 262.00 237.00 222.00
Share Capital 14.00 14.00 14.00 14.00 14.00 14.00 14.00 14.00 14.00 14.00
Short Term Borrowings 19.00 24.00 2.00 0.60 - 7.00 7.00 14.00 - 14.00
Total Assets 522.00 534.00 500.00 447.00 412.00 352.00 335.00 348.00 321.00 298.00
Total Borrowings 84.00 81.00 20.00 20.00 2.00 9.00 32.00 43.00 34.00 23.00
Total Equity 380.00 386.00 387.00 377.00 361.00 298.00 267.00 276.00 251.00 236.00
Total Equity And Liabilities 522.00 534.00 500.00 447.00 412.00 352.00 335.00 348.00 321.00 298.00
Total Liabilities 142.00 148.00 113.00 70.00 51.00 54.00 68.00 72.00 70.00 62.00
Trade Payables 32.25 39.81 27.26 30.25 27.69 20.21 18.17 16.64 12.21 18.17
Trade Receivables 21.00 28.00 21.00 46.00 44.00 42.00 30.00 20.00 32.00 34.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity 59.00 16.00 -9.00 -25.00 -16.00 3.00 6.00 -13.00
Cash From Investing Activity -86.00 -110.00 -48.00 -21.00 -6.00 -58.00 -47.00 -30.00
Cash From Operating Activity 40.00 31.00 93.00 55.00 45.00 54.00 41.00 44.00
Cash Paid For Investment In Subsidaries And Associates - -63.00 -31.00 -3.00 - -8.00 - -
Cash Paid For Purchase Of Fixed Assets - -92.00 -58.00 -20.00 -7.00 -62.00 -53.00 -26.00
Cash Paid For Purchase Of Investments - - - - - -1.00 - -
Cash Paid For Repayment Of Borrowings - - -7.00 -24.00 -12.00 -6.00 -22.15 -
Cash Received From Borrowings - 18.00 - - - 14.00 35.00 -
Cash Received From Issue Of Shares - 1.00 1.00 1.00 1.00 - 0.10 0.21
Cash Received From Sale Of Fixed Assets - - 5.00 1.00 - 5.00 1.00 1.00
Change In Inventory - 0.93 -5.10 -2.55 -0.79 -0.27 -4.96 1.04
Change In Other Working Capital Items - -23.49 0.78 -0.21 6.53 -3.84 -7.64 -2.17
Change In Payables - 6.64 0.99 8.08 7.46 -1.75 1.12 9.14
Change In Receivables - 0.74 -0.62 -7.51 -5.64 6.28 0.66 -8.88
Change In Working Capital - -15.18 -3.95 -2.19 7.56 0.42 -10.82 -0.87
Direct Taxes Paid - -9.16 -14.42 -6.05 8.38 -6.60 -10.54 -8.32
Dividends Paid - -2.00 -2.00 - -2.00 -2.00 -2.10 -2.08
Dividends Received - - - - - - - -
Interest Paid - -1.00 - -1.00 -3.00 -3.00 -5.04 -1.53
Interest Received - 3.00 2.00 1.00 - - 1.00 1.00
Net Cash Flow 13.00 -62.00 36.00 9.00 23.00 -1.00 - 1.00
Other Cash Financing Items Paid 59.00 - - - - - - -9.60
Other Cash Investing Items Paid -86.00 -21.00 3.00 -3.00 - - 5.00 -6.00
Other Cash Operating Items Paid -8.45 - - - - - - -
Profit From Operations 48.36 55.69 110.96 63.15 29.49 60.41 62.35 53.04

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Chemfab 2025-03-31 - 0.03 0.27 27.50 0.00
Chemfab 2024-12-31 - 0.03 0.27 27.12 0.00
Chemfab 2024-09-30 - 0.11 0.07 27.20 0.00
Chemfab 2024-06-30 - 0.27 0.07 26.77 0.00
๐Ÿ’ฌ
Stock Chat