SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Dorf-Ketal Chemicals India Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Chemicals | Small Cap | Dorf-Ketal Chemicals Share Price

BSE Share Price
Not Listed

Dorf-Ketal Chemicals India Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Chemicals | Small Cap | Dorf-Ketal Chemicals Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹834 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
50.2
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
49.58%
Return on Capital Employed (ROCE)
36.90%
Return on Assets (ROA)
25.21%
Operating Profit Margin
12.1%
Net Profit Margin
27.51%
Gross Profit Margin
32.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
13.93%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
3.86%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
246.61%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹624 Cr.
Equity
₹0 Cr.
Face Value
-
All Time Low / High
- / -

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 4.3%7.3%5.4%7.3%5.9%8.1%11.4%18.7%16.9%36.9%-

Growth Parameters

Sales 4497878349731,0421,2131,7222,2922,3752,706834
Sales YoY Gr.-75.3%5.9%16.7%7.1%16.4%42%33.1%3.6%13.9%-
Adj EPS 0.20.70.81.211.32.23.542,893.315.20
YoY Gr.-195.8%9.9%53.9%-20.8%41.1%63.4%58%1239591.3%-100%-
BVPS (₹) 9.215.416.217.618.319.821.924.929.231.70
Adj Net
Profit
1235.238.5594766.4108171212752NAN
Cash Flow from Ops. 132-154-1.9-23.974137-15.7-9.328993.6-
Debt/CF from Ops. 0.7-1.6-120.4-10.63.31.3-21.4-63.92.612.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 22.1%21%16.3%13.9%
Adj EPS 58.6%74.2%90.9%-100%
BVPS14.7%11.6%13.1%8.5%
Share Price - - - -

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
2.95.84.97.15.37.110.514.815.950.10
Op. Profit
Mgn %
4.287.48.16.19.17.613.312.712.1NAN
Net Profit
Mgn %
2.74.54.66.14.55.56.37.58.927.8NAN
Debt to
Equity
0.20.30.30.30.30.20.30.50.50.8-
Working Cap
Days
2601762332452642181691752222410
Cash Conv.
Cycle
1601031411581781511181201341240

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales448.94787.18833.79973.141,042.471,212.901,722.202,291.932,375.192,706.04
Operating Expenses + 430.79724.11771.87894.79978.881,105.301,591.701,989.722,073.222,392.40
Manufacturing Costs16.1434.1440.8646.9349.298656.6094.46118.70130.01
Material Costs232.10390.30484.64578.41644.26748.701,090.301,376.921,374.901,549.19
Employee Cost 116.23159.60129.46138.45151.94173.50208.20286.38349.07367.56
Other Costs 66.32140.06116.93131.01133.3897.10236.60231.96230.56345.64
Operating Profit 18.1563.0861.9278.3563.59107.60130.50302.21301.97313.64
Operating Profit Margin (%) 4.0%8.0%7.4%8.1%6.1%8.9%7.6%13.2%12.7%11.6%
Other Income + 21.1730.1330.2334.9938.3830.1068.4036.0978.42651.90
Exceptional Items 00000-9.40-16.2000-12.25
Interest 6.669.6411.1214.788.489.2011.8032.7757.5193.20
Depreciation 16.5136.5237.4235.0435.6436.1036.6035.1041.2345.66
Profit Before Tax 16.1647.0543.6063.5157.8583134.30270.43281.64814.44
Tax 4.746.901.824.5310.7814.6033.6086.8066.9070.12
Profit After Tax 11.4240.1541.7858.9847.0768.40100.70183.64214.74744.31
PAT Margin (%) 2.5%5.1%5.0%6.1%4.5%5.6%5.9%8.0%9.0%27.5%
Adjusted EPS (₹)0.20.80.91.21.01.42.03.74.415.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%82.90%

Valuation of Dorf-Ketal Chemicals - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 454.21759.78800.69868.29901.16975.701,081.101,226.611,439.641,562.56
Share Capital 176.26176.26176.26176.26176.26176.30246.80246.77246.77246.77
Reserves 277.95583.52624.43692.02724.90799.40834.30979.841,192.871,315.79
Debt +79.83211.24192.15252.35240.52153336.40565.57727.491,126.94
Long Term Debt8.5989.3354.1286.2346.6450.2071.2053.3636.85305.37
Short Term Debt71.24121.91138.02166.11193.87102.80265.20512.21690.64821.57
Minority Interest0000000000
Trade Payables30.3165.6261.3387.2282.26108.30121.70220.24227.36241.63
Others Liabilities 43.7532.7519.0236.5258.6743.7051.10165.78237.64341.85
Total Liabilities 608.101,069.381,073.201,244.371,282.611,280.701,590.302,178.202,632.133,272.97

Fixed Assets

Net Fixed Assets +138.89349.07338.04353.79345.83386.20322.20417.92487.89538.32
Gross Block225.17453.29477.80528.13551.48631550.90664.73775.12863.60
Accumulated Depreciation86.29104.22139.76174.34205.65244.80228.70246.80287.24325.29
CWIP 4.9511.1541.1237.0118.2326.1071.6073.4252.0175.72
Investments 183.73151.12101.71101.42128144.80280.50373.43466.78644.52
Inventories43.41112.85151.59187.33239.66248.30343.30592.81614.74642.77
Trade Receivables163.27244.42281.51391.26383.07357425.10551.80524.87626.28
Cash Equivalents 22.9758.0926.4113.3919.0925.4016.7019.7328.5425.24
Others Assets 50.87142.68132.82160.16148.7292.90130.90149.09457.30720.13
Total Assets 608.101,069.381,073.201,244.371,282.611,280.701,590.302,178.202,632.133,272.97

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 132.05-154-1.90-23.8674.01136.50-15.70-9.34289.4593.57
PBT 16.1647.0543.6063.5157.8582.90134.30270.43281.64814.44
Adjustment 21.45-59.5254.9838.3426.2932.90-5.4055.4440.73-480.14
Changes in Working Capital 100.51-132.52-89.88-124.8215.4725.7-133.3-291.6627.06-179.06
Tax Paid -5.79-9-9.60-14.41-7.85-13.70-11.30-43.55-59.98-61.66
Cash Flow From Investing Activity + -138.0839.502.47-33.91-53.47-51.90-124.40-222.88-369.06200.09
Capex -9.69-255.96-56.63-47.61-45.35-48-36.50-82.67-75.90-84.94
Net Investments 032.8548.260-26.58-16.700-95.69-93.22-177.46
Others -128.40262.6010.8413.7018.4712.80-87.90-44.52-199.93462.49
Cash Flow From Financing Activity + 6.93148.40-31.4245.41-16.64-75.70130.40225.5191.54-297.89
Net Proceeds from Shares 67.50000000000
Net Proceeds from Borrowing 000003.6021000
Interest Paid -6.66-9.64-11.12-14.78-8.48-9.20-11.80-32.77-57.51-93.20
Dividend Paid 000000000-616.91
Others -53.91158.04-20.3160.20-8.16-70.10121.20258.28149.05412.22
Net Cash Flow 0.9033.90-30.85-12.373.918.90-9.70-6.7211.92-4.24

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)2.756.615.357.075.327.299.7915.9116.1149.58
ROCE (%)4.317.315.377.285.868.0511.3818.7116.9136.9
Asset Turnover Ratio0.750.940.780.840.830.961.21.220.990.92
PAT to CFO Conversion(x)11.56-3.84-0.05-0.41.572-0.16-0.051.350.13
Working Capital Days
Receivable Days167.2094.50115.10126.20135.60109.7082.9077.8082.5077.40
Inventory Days39.9036.2057.9063.6074.8072.3062.7074.5092.6084.50
Payable Days79.9044.9047.8046.904846.5038.5045.3059.4055.30

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Dorf-Ketal Chemicals India Ltd FAQs

The current trading price of Dorf-Ketal Chemicals on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Dorf-Ketal Chemicals stood at ₹0.00 Cr

The latest P/E ratio of Dorf-Ketal Chemicals as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Dorf-Ketal Chemicals as of 31-Dec-1969 is 0.00.

The 52-week high of Dorf-Ketal Chemicals is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Dorf-Ketal Chemicals is ₹834 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Dorf-Ketal Chemicals India Ltd

No data to display
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×