SUDARSHAN CHEMICAL INDUSTRIES LIMITED Financials Sudarshan Chemical Industries Limited
Equities
SUDARSCHEM
INE659A01023
Specialty Chemicals
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 758 INR | +2.88% |
|
+6.65% | +38.14% |
| 04-24 | Sudarshan Chemical Launches New Product Sumica Gold | MT |
| 04-23 | Sudarshan Chemical Industries Limited Announces Launch of New Product Sumica Gold 42631 | 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 | 51,010 | - | - |
| Enterprise Value (EV) 1 | 23,880 | 30,254 | 35,922 | 36,012 | 27,009 | 56,187 | 51,010 | 51,010 |
| P/E ratio | - | 17.9 x | 25.4 x | 27.8 x | 60 x | 52.8 x | 30.5 x | 22.5 x |
| Yield | 1.74% | 1.55% | 1.16% | 0.96% | 0.38% | 0.47% | 0.64% | 0.84% |
| Capitalization / Revenue | 1.62 x | 1.52 x | 1.93 x | 1.64 x | 1.17 x | 2.07 x | 1.83 x | 1.64 x |
| EV / Revenue | 1.62 x | 1.77 x | 1.93 x | 1.64 x | 1.17 x | 2.28 x | 1.83 x | 1.64 x |
| EV / EBITDA | 11.3 x | 12.3 x | 12.5 x | 13.1 x | 12.8 x | 19.7 x | 13.5 x | 11.1 x |
| EV / FCF | - | 418 x | -34.4 x | -27.3 x | 28.5 x | 13.5 x | 26.2 x | 22.3 x |
| FCF Yield | - | 0.24% | -2.91% | -3.67% | 3.5% | 7.4% | 3.81% | 4.49% |
| Price to Book | - | 4.31 x | 4.83 x | 4.32 x | 3.26 x | 4.52 x | 4.04 x | 3.49 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 | 736.8 | 736.8 | 736.8 |
| Announcement Date | 24/05/19 | 22/06/20 | 28/05/21 | 26/05/22 | 23/05/23 | - | - | - |
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 | 27,816 | 31,118 |
| EBITDA 1 | 2,108 | 2,463 | 2,878 | 2,748 | 2,106 | 2,852 | 3,789 | 4,596 |
| EBIT 1 | - | 1,728 | 2,012 | 1,855 | 964.2 | 1,529 | 2,514 | 3,316 |
| Operating Margin | - | 10.12% | 10.8% | 8.43% | 4.19% | 6.2% | 9.04% | 10.66% |
| Earnings before Tax (EBT) 1 | - | 1,804 | 1,904 | 1,711 | 597.4 | 3,308 | 2,282 | 3,114 |
| Net income 1 | - | 1,445 | 1,411 | 1,300 | 447.7 | 2,676 | 1,673 | 2,271 |
| Net margin | - | 8.46% | 7.57% | 5.91% | 1.95% | 10.86% | 6.02% | 7.3% |
| EPS 2 | - | 20.90 | 20.40 | 18.70 | 6.500 | 13.95 | 24.17 | 32.80 |
| 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% | 6.99% | 7.36% |
| FCF Conversion (EBITDA) | - | 2.94% | - | - | 44.93% | 145.72% | 51.32% | 49.81% |
| FCF Conversion (Net income) | - | 5.01% | - | - | 211.41% | 155.31% | 116.21% | 100.82% |
| Dividend per Share 2 | 6.000 | 5.800 | 6.000 | 5.000 | 1.500 | 3.460 | 4.680 | 6.200 |
| Announcement Date | 24/05/19 | 22/06/20 | 28/05/21 | 26/05/22 | 23/05/23 | - | - | - |
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 | 23/10/20 | 28/01/21 | 28/05/21 | 06/08/21 | 28/10/21 | 25/01/22 | 26/05/22 | 05/08/22 | 09/11/22 | 09/02/23 | 23/05/23 | 08/08/23 | - | - | - | - |
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 | - | - |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.768 x | - | - | - | 1.815 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% | 14.1% | 17.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 86.80 | 107.0 | 120.0 | 120.0 | 163.0 | 182.0 | 211.0 |
| 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% | 2.93% | 3.42% |
| Announcement Date | 24/05/19 | 22/06/20 | 28/05/21 | 26/05/22 | 23/05/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
736.8
INR
Average target price
673.6
INR
Spread / Average Target
-8.59%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +38.14% | 612M | |
| +8.93% | 3.99B | |
| +4.74% | 1.8B | |
| +8.36% | 1.03B | |
| +11.26% | 1.01B | |
| +74.92% | 789M | |
| -5.93% | 669M | |
| +2.08% | 569M | |
| +15.32% | 513M | |
| -22.99% | 418M |
- Stock Market
- Equities
- SUDARSCHEM Stock
- Financials Sudarshan Chemical Industries Limited
