SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Firmenich Aromatics (India) Pvt Ltd

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

BSE Share Price
Not Listed

Firmenich Aromatics (India) Pvt Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Chemicals | Small Cap | Firmenich Aromatics 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
₹764 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
50.1
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)
28.28%
Return on Capital Employed (ROCE)
26.32%
Return on Assets (ROA)
8.29%
Operating Profit Margin
12.2%
Net Profit Margin
4.71%
Gross Profit Margin
10.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
19.03%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-0.84%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
-24.85%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹141 Cr.
Equity
₹0 Cr.
Face Value
₹100
All Time Low / High
- / -

Firmenich Aromatics (India) Pvt stock performance

Key Ratios
mw4me loader

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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 9.5%20.8%26.2%-8%10.3%15.2%25.6%24.3%38.4%26.3%-

Growth Parameters

Sales 197243300374452503581578642764764
Sales YoY Gr.-23.3%23.3%24.8%20.8%11.3%15.4%-0.5%11%19%-
Adj EPS 105185.1272.4-108.9187.3120.2481.8462.41,086.58740
YoY Gr.-76.2%47.2%-140%NA-35.9%301%-4%135%-19.6%-
BVPS (₹) 1,049.31,234.41,319.71,152.61,127975.71,148.41,371.32,423.53,235.50
Adj Net
Profit
4.78.312.3-4.98.45.421.720.848.939.30
Cash Flow from Ops. 6.412.7-5.1-36.227.414.141.1075.4-6.6-
Debt/CF from Ops. 2.70.5-5.2-23.38.32.801.9-17.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 16.2%11.1%9.6%19%
Adj EPS 26.5%36.1%22%-19.6%
BVPS13.3%23.5%41.2%33.5%
Share Price - - - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
1016.221.3-8.816.411.445.436.757.330.90
Op. Profit
Mgn %
4.66.57.1-1.53.65.56.9814.112.2NAN
Net Profit
Mgn %
2.43.44.1-1.31.91.13.73.67.65.20
Debt to
Equity
0.40.10.51.41.82.72.32.11.30.8-
Working Cap
Days
1561391531841811661641721551620
Cash Conv.
Cycle
1,053-2,001-3,461-7,354-11,95414414542640

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales197.38243.36300374.41452.23503.39581.03578.18641.98764.16
Operating Expenses + 188.32227.54278.76380.16436.12475.82540.90532.02552.80675.73
Manufacturing Costs0000034.4536.9836.2941.7847.39
Material Costs-15.111.16-1.345.13-2.23357.73418.32405.91424.98532.57
Employee Cost 0000027.7229.0738.9345.4251.13
Other Costs 203.43226.38280.10375.04438.3455.9256.5450.9040.6244.65
Operating Profit 9.0515.8221.24-5.7516.1227.5740.1346.1689.1888.43
Operating Profit Margin (%) 4.6%6.5%7.1%-1.5%3.6%5.5%6.9%8.0%13.9%11.6%
Other Income + 000.02002.666.522.602.574.32
Exceptional Items 0000000000
Interest 0000010.3810.9511.1112.6011.77
Depreciation 2.982.661.842.602.407.284.575.046.0224.98
Profit Before Tax 6.0713.1619.42-8.3513.7112.5631.1332.6073.1456
Tax 1.354.837.16-3.455.297.149.4111.7925.2219.99
Profit After Tax 4.738.3312.26-4.908.435.4221.7220.8147.9236.01
PAT Margin (%) 2.4%3.4%4.1%-1.3%1.9%1.1%3.7%3.6%7.5%4.7%
Adjusted EPS (₹)105.0185.1272.4-108.0187.3120.4482.7462.41,064.9800.3
Dividend Payout Ratio (%)85.70%0%58.70%-45.90%97.80%192.90%53.30%43%0%0%

Valuation of Firmenich Aromatics - 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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund + 47.2255.5559.3851.8750.7243.9151.6861.71109.06145.60
Share Capital 4.504.504.504.504.504.504.504.504.504.50
Reserves 42.7251.0554.8847.3746.2239.4147.1857.21104.56141.10
Debt +17.046.6126.5472.1490.70116.81116.31130.26115115
Long Term Debt17.046.610024.4326.9528.1229.81115115
Short Term Debt0026.5472.1466.2789.8588.19100.4400
Minority Interest0000000000
Trade Payables35.9137.0751.6665.2982.70122.87139.90134.47125.08166.16
Others Liabilities -0.26-0.6930.1336.8245.0747.3251.3245.5861.4331.26
Total Liabilities 99.9198.54167.71226.12269.18330.90359.22372.02410.57458.02

Fixed Assets

Net Fixed Assets +6.814.894.786.239.9737.6140.0461.4163.2941.97
Gross Block24.4725.0825.7122.2727.5062.1964.2693.7598.39101.97
Accumulated Depreciation17.6620.1820.9316.0417.5324.5824.2232.3435.1060
CWIP 0.050.141.740.5426.303.7016.420.940.250.31
Investments 0000000000
Inventories45.0733.2158.1777.3969.0891.9594.59107.5681.14114.56
Trade Receivables37.3045.1578.3000144.01159.69155.80177.53222.11
Cash Equivalents 0.681.062.251.283.660.890.290.5743.2419.18
Others Assets 10.0114.0922.47140.67160.1852.7448.1945.7545.1359.90
Total Assets 99.9198.54167.71226.12269.18330.90359.22372.02410.57458.02

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity + 6.4312.65-5.11-36.2227.3614.1141.10075.35-6.64
PBT 6.0713.1619.42-8.3513.7112.5631.13073.1456
Adjustment 4.813.75-0.053.800.3114.6116.31015.4140.66
Changes in Working Capital -2.062.38-24.46-30.675.98-6.370.0208.8-72.12
Tax Paid -2.40-6.640-6.34-1.10-6.70-6.360-22-31.19
Cash Flow From Investing Activity + -0.77-0.80-3.28-2.78-31.86-12.07-16.800-7.21-5.49
Capex -0.80-0.83-3.30-2.84-31.90-12.13-16.800-7.22-6.60
Net Investments 0000000000
Others 0.030.020.020.060.040.06000.011.11
Cash Flow From Financing Activity + -5.95-11.478.1438.016.85-4.77-24.900-25.47-11.94
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0-10.4300000000
Interest Paid -1.21-1.04-1.86-4.98-8.23-10.02-10.460-9.65-11.94
Dividend Paid -4.050-8.42-2.62-3.48-18.33-13.95000
Others -0.69018.4245.6018.5623.58-0.490-15.820
Net Cash Flow -0.290.38-0.25-0.992.35-2.74-0.60042.67-24.07

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)10.0116.2121.33-8.8116.4311.4545.4536.756.1228.28
ROCE (%)9.4520.8326.23-7.9610.3315.1925.624.2938.4126.32
Asset Turnover Ratio2.122.452.251.91.831.871.881.781.841.81
PAT to CFO Conversion(x)1.361.52-0.42N/A3.252.61.8901.57-0.18
Working Capital Days
Receivable Days66.5061.8075.100093.5085.3088.6084.4092.60
Inventory Days69.4058.7055.6066.1059.1052.3052.4056.8047.8045.30
Payable Days-695.20004,161.800104.90114.60123.40111.5099.80

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Firmenich Aromatics (India) Pvt Ltd FAQs

The current trading price of Firmenich Aromatics 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 Firmenich Aromatics stood at ₹0.00 Cr

The latest P/E ratio of Firmenich Aromatics as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Firmenich Aromatics as of 31-Dec-1969 is 0.00.

The 52-week high of Firmenich Aromatics is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Firmenich Aromatics is ₹764 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Firmenich Aromatics (India) Pvt Ltd

No data to display
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: