Stock SUDARSCHEM SUDARSHAN CHEMICAL INDUSTRIES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sudarshan Chemical Industries Limited

Equities

SUDARSCHEM

INE659A01023

Specialty Chemicals

Market Closed - Bombay S.E.
Other stock markets
 06:00:50 2024-04-26 am EDT 		5-day change 1st Jan Change
722.8 INR -0.70% Intraday chart for Sudarshan Chemical Industries Limited +14.62% +31.71%
Apr. 24 Sudarshan Chemical Launches New Product Sumica Gold MT
Mar. 27 Sudarshan Chemical Industries Limited Announces Launch of New Products CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 23,880 25,898 35,922 36,012 27,009 50,034 - -
Enterprise Value (EV) 1 23,880 30,254 35,922 36,012 27,009 55,211 54,601 54,366
P/E ratio - 17.9 x 25.4 x 27.8 x 60 x 51.8 x 31.2 x 23 x
Yield 1.74% 1.55% 1.16% 0.96% 0.38% 0.48% 0.65% 0.86%
Capitalization / Revenue 1.62 x 1.52 x 1.93 x 1.64 x 1.17 x 2.03 x 1.81 x 1.62 x
EV / Revenue 1.62 x 1.77 x 1.93 x 1.64 x 1.17 x 2.24 x 1.98 x 1.76 x
EV / EBITDA 11.3 x 12.3 x 12.5 x 13.1 x 12.8 x 19.4 x 14.6 x 12 x
EV / FCF - 418 x -34.4 x -27.3 x 28.5 x 13.3 x 28.1 x 23.7 x
FCF Yield - 0.24% -2.91% -3.67% 3.5% 7.53% 3.56% 4.21%
Price to Book - 4.31 x 4.83 x 4.32 x 3.26 x 4.43 x 4.02 x 3.51 x
Nbr of stocks (in thousands) 69,227 69,227 69,227 69,227 69,227 69,227 - -
Reference price 2 345.0 374.1 518.9 520.2 390.2 722.8 722.8 722.8
Announcement Date 5/24/19 6/22/20 5/28/21 5/26/22 5/23/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14,765 17,082 18,641 22,008 23,017 24,637 27,637 30,884
EBITDA 1 2,108 2,463 2,878 2,748 2,106 2,852 3,742 4,535
EBIT 1 - 1,728 2,012 1,855 964.2 1,529 2,379 3,125
Operating Margin - 10.12% 10.8% 8.43% 4.19% 6.2% 8.61% 10.12%
Earnings before Tax (EBT) 1 - 1,804 1,904 1,711 597.4 3,308 2,180 2,966
Net income 1 - 1,445 1,411 1,300 447.7 2,676 1,606 2,172
Net margin - 8.46% 7.57% 5.91% 1.95% 10.86% 5.81% 7.03%
EPS 2 - 20.90 20.40 18.70 6.500 13.95 23.20 31.37
Free Cash Flow 1 - 72.41 -1,044 -1,321 946.5 4,155 1,944 2,289
FCF margin - 0.42% -5.6% -6% 4.11% 16.87% 7.04% 7.41%
FCF Conversion (EBITDA) - 2.94% - - 44.93% 145.72% 51.96% 50.48%
FCF Conversion (Net income) - 5.01% - - 211.41% 155.31% 121.09% 105.41%
Dividend per Share 2 6.000 5.800 6.000 5.000 1.500 3.460 4.680 6.200
Announcement Date 5/24/19 6/22/20 5/28/21 5/26/22 5/23/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2024 S2
Net sales 1 7,812 5,064 5,765 4,739 4,980 6,018 6,272 5,542 5,284 5,280 6,912 6,081 5,903 6,036 6,368 -
EBITDA 1 1,207 796.4 874.6 619.9 528.6 738.8 860.8 414.2 428.7 416.4 847.2 698.7 653.5 685.8 802.4 1,410
EBIT 1 - - - - - - 612.8 156.2 159.2 107.3 - 352.7 374 401 449 -
Operating Margin - - - - - - 9.77% 2.82% 3.01% 2.03% - 5.8% 6.34% 6.64% 7.05% -
Earnings before Tax (EBT) 1 - - - - - - 575.3 104 79.98 6.99 - 3,442 - - - -
Net income 1 - - 534.2 261.6 227.6 363.8 446.6 70.77 45.38 5.84 - 2,670 198 213.3 285 -
Net margin - - 9.27% 5.52% 4.57% 6.05% 7.12% 1.28% 0.86% 0.11% - 43.9% 3.35% 3.53% 4.48% -
EPS 2 - - 7.700 3.800 3.200 5.200 6.400 - 0.7000 0.1000 - 38.50 - 3.350 4.700 -
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 10/23/20 1/28/21 5/28/21 8/6/21 10/28/21 1/25/22 5/26/22 8/5/22 11/9/22 2/9/23 5/23/23 8/8/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 4,356 - - - 5,177 4,567 4,332
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 1.768 x - - - 1.815 x 1.22 x 0.9552 x
Free Cash Flow 1 - 72.4 -1,044 -1,321 946 4,155 1,945 2,289
ROE (net income / shareholders' equity) - 24.7% 21% 16.5% 5.39% 8.97% 13.5% 17%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - 86.80 107.0 120.0 120.0 163.0 180.0 206.0
Cash Flow per Share - - - - - - - -
Capex 1 1,016 2,554 2,696 3,102 1,924 815 815 1,065
Capex / Sales 6.88% 14.95% 14.46% 14.1% 8.36% 3.31% 2.95% 3.45%
Announcement Date 5/24/19 6/22/20 5/28/21 5/26/22 5/23/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Sudarshan Chemical Industries Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
722.8 INR
Average target price
616.6 INR
Spread / Average Target
-14.69%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Coloring Agent

1st Jan change Capi.
SUDARSHAN CHEMICAL INDUSTRIES LIMITED Stock Sudarshan Chemical Industries Limited
+31.71% 600M
ZHEJIANG LONGSHENG GROUP CO.,LTD Stock Zhejiang Longsheng Group Co.,Ltd
+9.29% 4B
DIC CORPORATION Stock DIC Corporation
+5.18% 1.75B
ZHEJIANG RUNTU CO., LTD. Stock Zhejiang Runtu Co., Ltd.
+3.44% 979M
ARTIENCE CO., LTD. Stock artience Co., Ltd.
+9.13% 966M
SHANGHAI ANOKY GROUP CO., LTD Stock Shanghai Anoky Group Co., Ltd
+66.88% 752M
HG TECHNOLOGIES CO., LTD. Stock HG Technologies Co., Ltd.
-2.47% 692M
ANSHAN HIFICHEM CO., LTD. Stock Anshan Hifichem Co., Ltd.
-1.29% 553M
SAKATA INX CORPORATION Stock Sakata INX Corporation
+15.68% 499M
VALHI, INC. Stock Valhi, Inc.
-1.25% 424M
Coloring Agent
  1. Stock Market
  2. Equities
  3. SUDARSCHEM Stock
  4. Financials Sudarshan Chemical Industries Limited