Chemplast Sanmar Ltd - Stock Valuation and Financial Performance

BSE: 543336 | NSE: CHEMPLASTS | Chemicals | Small Cap

Chemplast Sanmar Share Price

444.50 -2.75 -0.61%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Chemplast Sanmar

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Chemplast Sanmar stock performance -

mw4me loader
P/E Ratio (CD):
0.00
Market Cap:
7,055.6 Cr.
52-wk low:
343
52-wk high:
542.9

Is Chemplast Sanmar Ltd an attractive stock to invest in?

1. Is Chemplast Sanmar Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Chemplast Sanmar Ltd is a average quality company.

2. Is Chemplast Sanmar Ltd undervalued or overvalued?

The key valuation ratios of Chemplast Sanmar Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Chemplast Sanmar Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Chemplast Sanmar Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Chemplast Sanmar:

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.
Chemplast Sanmar Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0%0%0%0%32.9%8.2%3.9%30.8%41.8%13%-
Value Creation
Index
NANANANA1.4-0.4-0.71.22.10.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00003,0301,2541,2583,7995,8924,9414,019
Sales YoY Gr.-NANANANA-58.6%0.3%202.1%55.1%-16.1%-
Adj EPS 000018.79.23.734.34315.5-5.1
YoY Gr.-NANANANA-50.9%-59.2%816.3%25.4%-63.8%-
BVPS (₹) 000034.157.763.1-141.74.51711.1
Adj Net
Profit
000029812350.2459679246-81
Cash Flow from Ops. 00004452341661,076901355-
Debt/CF from Ops. 00001.23.87.8212.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA10.3%57.8%-16.1%
Adj EPS NA-3.6%60.8%-63.8%
BVPSNA-13%-35.5%275.4%
Share Price - - - 28.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
000054.710.22.760.1105.614.1-36.6
Op. Profit
Mgn %
000019.426.125.326.821.410.52.5
Net Profit
Mgn %
00009.112.69.28.211.55-2
Debt to
Equity
000011.21.5-1.112.63.9-
Working Cap
Days
0000011810449547981
Cash Conv.
Cycle
00000-132-8-87-96-93-10

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 57.79%

Debt to equity has declined versus last 3 years average to 3.88

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at -27.13%

Latest Financials - Chemplast Sanmar Ltd.

Standalone Consolidated
TTM EPS (₹) -4.2 -5.1
TTM Sales (₹ Cr.) 1,567 4,019
BVPS (₹.) 174.3 11.1
Reserves (₹ Cr.) 2,677 97
P/BV 2.56 40.14
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 342.95 / 542.85
All Time Low / High (₹) 6.42 / 826.35
Market Cap (₹ Cr.) 7,056
Equity (₹ Cr.) 79.1
Face Value (₹) 5
Industry PE 47

Management X-Ray of Chemplast Sanmar:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Chemplast Sanmar

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales3,0301,2541,2583,7995,8924,941
Operating Expenses 2,5069339452,8374,6954,473
Manufacturing Costs417396363432657878
Material Costs1,8424004212,1223,7153,212
Employee Cost 937883114120147
Other Costs 1545978170203236
Operating Profit 5233213129611,197468
Operating Profit Margin (%) 17.3%25.6%24.8%25.3%20.3%9.5%
Other Income 27128165780
Interest 774895433322154
Depreciation 755687131137142
Exceptional Items -1300-160-81
Profit Before Tax 385229137398796172
Tax 159752613714719
Profit After Tax 226154112261649152
PAT Margin (%) 7.5%12.3%8.9%6.9%11.0%3.1%
Adjusted EPS (₹)15.58.83.430.641.09.6
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 5451,8621,913-3841,6711,824
Share Capital 806767677979
Reserves 4651,7951,845-4511,5921,745
Minority Interest000000
Debt4608301,2542,059833964
Long Term Debt1706771,2072,059833964
Short Term Debt29015348000
Trade Payables9602202161,6561,9281,862
Others Liabilities 6618897251,1551,1701,187
Total Liabilities 2,6263,8024,1084,4875,6025,837

Fixed Assets

Gross Block1,1592,1362,2883,4133,3353,393
Accumulated Depreciation1422811426576207
Net Fixed Assets1,0162,1082,1743,1483,2593,186
CWIP 8211782534402
Investments 9191,1591,458000
Inventories313200182407711643
Trade Receivables60674874190143
Cash Equivalents 157521136511,2291,192
Others Assets7898125181179271
Total Assets 2,6263,8024,1084,4875,6025,837

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 4452341661,076901355
PBT 385229137563796172
Adjustment 89100179526420290
Changes in Working Capital 39-39-11248-138-12
Tax Paid -69-55-39-61-177-93
Cash Flow From Investing Activity -370-311-4382,152108-217
Capex -62-60-50-55-52-420
Net Investments -321-261-3912,496129137
Others 12103-2893165
Cash Flow From Financing Activity 16-3298-3,017-313-27
Net Proceeds from Shares 000-2,4551,3000
Net Proceeds from Borrowing -62-58-99-23-52152
Interest Paid -76-47-122-390-301-164
Dividend Paid 000000
Others 155102519-149-1,261-15
Net Cash Flow 91-8026211696111
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)41.523.3313.8N/A089.68
ROCE (%)43.2220.2612.26N/A183.4528.51
Asset Turnover Ratio1.210.390.320.881.170.86
PAT to CFO Conversion(x)1.971.521.484.121.392.34
Working Capital Days
Receivable Days718176812
Inventory Days367455283550
Payable Days190538189161176215

Chemplast Sanmar Ltd Stock News

Chemplast Sanmar Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Chemplast Sanmar on 28-Mar-2024 16:01 is ₹444.5.
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 28-Mar-2024 16:01 the market cap of Chemplast Sanmar stood at ₹7,055.6.
The latest P/E ratio of Chemplast Sanmar as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Chemplast Sanmar as of 28-Mar-2024 16:01 is 2.56.
The 52-week high of Chemplast Sanmar is ₹542.9 and the 52-week low is ₹342.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Chemplast Sanmar is ₹1,567 ( Cr.) .

About Chemplast Sanmar Ltd

Chemplast Sanmar (CSL) is a specialty chemicals manufacturer in India with focus on specialty paste PVC resin and custom manufacturing of starting materials and intermediates for pharmaceutical, agro-chemical and fine chemicals sectors. CSL is one of India’s leading manufacturers of specialty paste PVC resin on the basis of installed production capacity, as of December 31, 2020. In addition, CSL is also the third largest manufacturer of caustic soda and the largest manufacturer of hydrogen peroxide in the South India region, on the basis of installed production capacity as of December 31, 2020 and one of the oldest manufacturers in the chloromethanes market in India. Pursuant to the CCVL Acquisition, it acquired 100.0% equity interest in CCVL that is the second largest manufacturer of suspension PVC resin in India and the largest manufacturer in the South India region, on the basis of installed production capacity as of December 31, 2020.

The company has four manufacturing facilities, of which three are located in Tamil Nadu at Mettur, Berigai and Cuddalore and one is located in Puducherry at Karaikal. Its integrated business model for production of specialty paste PVC resin and chloromethanes has been critical to its success. It has also leased a salt field from the Government of Tamil Nadu at Vedaranyam, Tamil Nadu. It has a strong focus on sustainability in all aspects of its operations. Its manufacturing facilities are certified ISO 9001:2015 for quality management systems and ISO 45001:2018 for occupational health and safety management systems, to the extent required. In addition, it has received the Indian Chemical Council certification ‘Responsible Care’ for maintaining best practices in its operations.

Business area of the company

The company is a leading specialty chemical manufacturer in India. The company is engaged in the manufacturing of specialty paste PVC resin, starting materials, and intermediates for agro-chemical, pharmaceuticals, agro-chemical, and fine chemical sectors. It also produces other types of chemicals such as Caustic Soda, Chlorochemicals, Hydrogen Peroxide, Refrigerant gas, and Industrial Salt.

Key awards, accreditations or recognitions

  • 2017-18: Star Award from National Safety Council, Tamil Nadu Chapter, for promoting safety, health and management practices to the Company’s facilities at Mettur Facility II and Mettur Facility III.
  • 2017-18: FICCI Sustainability Award for Excellence in Safety (Petrochemicals).
  • 2017-18: Chemplast Sanmar, Karaikal won the Indian Chemical Council (“ICC”) award for Excellence in Management of Health and Safety 2017.
  • 2019-20: British Safety Council’s Occupational Health and Safety Audit Five Star grading for CCVL.
  • 2019-20: Indian Chemical Council ‘Certificate of Merit for Social Responsibility’ for 2018.
  • 2019-20: ‘First price in manufacturing (large sector) at 8th FICCI Safety Systems Excellence Awards or Industry, 2019 (Mettur Plant III).
  • 2019-20: Safety Award from the Directorate of Industrial Safety and Health, Government of Tamil Nadu for achieving lowest weighted injury accident frequency rate at the Mettur Facility and achieving the longest injury free working at the Mettur Facility.
  • 2019-20: Silver EcoVadis Medal from EcoVadis and the result places the Company among the top 25% of companies accessed by EcoVadis (Mettur Facility III).

Major events and milestones

  • 1962: Incorporation of erstwhile Chemicals and Plastics India Limited.
  • 1967: Commencement of manufacture of PVC resins at Mettur Facility.
  • 1984: Investment in acquisition of shares of The Mettur Chemical and Industrial Corporation Limited (“MCIC”).
  • 1988: Amalgamation of MCIC with the erstwhile Chemicals and Plastics India Limited pursuant to a scheme of amalgamation approved by the High Court of Madras by way of order dated November 27, 1989, effective from April 1, 1988.
  • 1991: Erstwhile Chemicals and Plastics India Limited merged with Urethanes India Limited, pursuant to the CPIL Scheme of Amalgamation. As a part of the CPIL Scheme of Amalgamation, the name of the merged entity was changed from “Urethanes India Limited” to “Chemicals and Plastics India Limited”.
  • 1992: The equity shares of Company were listed on BSE and Madras Stock Exchange Limited.
  • 1995: The name of our Company was changed from “Chemicals and Plastics India Limited” to “Chemplast Sanmar Limited”.
  • 1995: The equity shares of our Company were listed on NSE.
  • 1997: Expansion of production capacity of PVC Resins to 60,000 TPA.
  • 2003: Acquisition of Caustic Soda facility at Karaikal, Puducherry from Kothari Petrochemicals Limited.
  • 2007: Commissioning of the marine terminal facility and the EDC Plant at Karaikkal, Puducherry.
  • 2007: Commissioning of the project for conversion of the manufacturing process of Caustic Soda at Mettur Dam from Mercury to membrane.
  • 2009: Greenfield suspension PVC facility commissioned at Cuddalore, Tamil Nadu along with a captive marine terminal facility (“S-PVC Undertaking”).
  • 2012: Delisting of equity shares of the Company from Madras Stock Exchange Limited, BSE and NSE.
  • 2013: Expanded capacities at (i) Mettur, Tamil Nadu, of Paste PVC resin to 66,000 TPA, and (ii) Cuddalore, Tamil Nadu, of S-PVC to Cuddalore 300,000 TPA.
  • 2017: Purchase of Hydrogen Peroxide plant and machinery from Asian Peroxides Limited.
  • 2019: Commissioning of Hydrogen Peroxide plant at Mettur, Tamil Nadu.
  • 2019: Demerger of S-PVC Undertaking of the Company at Cuddalore, Tamil Nadu and vesting of such undertaking in CCVL pursuant to the Composite Scheme of Arrangement.
  • 2019: Amalgamation of Sanmar Speciality Chemicals Limited with Company pursuant to the Composite Scheme of Arrangement.
  • 2021: CCVL became a wholly owned subsidiary of Company pursuant to the CCVL Acquisition.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.