Insilco Ltd - Stock Valuation and Financial Performance

BSE: 500211 | NSE: INSILCO | Chemicals | Small Cap

Insilco Share Price

8.36 0.00 0.00%
as on 06-Oct'22 18:01

DeciZen - make an informed investing decision on Insilco

M-Cap below 100cr DeciZen not available

Insilco stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
52.4 Cr.
52-wk low:
8.4
52-wk high:
8.9

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Insilco Ltd is a below average quality company.

2. Is undervalued or overvalued?

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

3. Is a good buy now?

No data found

10 Year X-Ray of Insilco:

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.
Insilco Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -6.1%-0.3%0.9%0.9%-0.6%-5.6%-11.6%-99.1%-48%-66.5%-
Value Creation
Index
-1.4-1.0-0.9-0.9-1.0-1.4-1.8-8.1-4.4-5.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 61.65772.986.686.695.257.80000
Sales YoY Gr.--7.5%27.9%18.9%-0.1%9.9%-39.3%-100%NANA-
Adj EPS -0.9-0.10.10.1-0.1-0.9-1.7-8.9-1.7-1.3-1.3
YoY Gr.-NANA30%-169.2%NANANANANA-
BVPS (₹) 14.314.314.516.116.115.113.44.32.61.32.1
Adj Net
Profit
-5.8-0.30.60.8-0.6-5.7-10.4-55.5-10.4-8.2-8
Cash Flow from Ops. -6.2-4.7-6.63.71.7-4.36.1-34.25.69.6-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS NANANANA
BVPS-23.2%-39.4%-53.8%-49.4%
Share Price -3.5% -14.8% 6.1% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-6.1-0.30.70.9-0.6-5.8-11.6-99.9-48.1-66.6-76.1
Op. Profit
Mgn %
-7.6-3.31.11.3-2.3-7.2-22000NAN
Net Profit
Mgn %
-9.4-0.50.91-0.7-6-18000-INF
Debt to
Equity
00000000000
Working Cap
Days
1301561501351381271330000
Cash Conv.
Cycle
881101091009683690000

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

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

Latest Financials - Insilco Ltd.

Standalone Consolidated
TTM EPS (₹) -1.3 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹.) 2.1 -
Reserves (₹ Cr.) -50 -
P/BV 4.04 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 8.36 / 8.89
All Time Low / High (₹) 5.32 / 85.55
Market Cap (₹ Cr.) 52.4
Equity (₹ Cr.) 62.7
Face Value (₹) 10
Industry PE 46.7

Management X-Ray of Insilco:

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 Insilco

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales61.5656.9772.8886.6486.5995.1557.75000
Operating Expenses 66.3258.9572.1485.5688.59102.5270.5459.7112.4810.22
Manufacturing Costs29.7226.1628.4631.5531.7239.7619.600.620.520.39
Material Costs21.3818.3727.7934.9835.2838.8429.57000
Employee Cost 6.666.716.467.298.048.508.6325.924.011.74
Other Costs 8.577.719.4411.7313.5515.4212.7333.177.958.09
Operating Profit -4.76-1.980.741.08-2-7.38-12.79-59.71-12.48-10.22
Operating Profit Margin (%) -7.7%-3.5%1.0%1.3%-2.3%-7.8%-22.1%---
Other Income 2.744.572.786.693.984.055.354.711.762.65
Interest 0.010.010.310.010.020.320.010.640.040.01
Depreciation 2.501.161.331.721.922.462.8320.020.02
Exceptional Items -7.4300-0.42000000
Profit Before Tax -11.971.421.885.630.04-6.12-10.28-57.64-10.78-7.59
Tax -1.6600.400.72-0.32-0.080.200.08-0.130.50
Profit After Tax -10.311.421.484.910.36-6.04-10.47-57.72-10.65-8.09
PAT Margin (%) -16.7%2.5%2.0%5.7%0.4%-6.3%-18.1%---
Adjusted EPS (₹)-1.60.20.20.80.1-1.0-1.7-9.2-1.7-1.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 89.5189.5390.84100.65101.2294.9484.1827.0216.378.28
Share Capital 62.7262.7262.7262.7262.7262.7262.7262.7262.7262.72
Reserves 26.7926.8228.1337.9338.5032.2221.46-35.69-46.34-54.44
Minority Interest0000000000
Debt0000.010.010.010000
Long Term Debt0000.010.010.010000
Short Term Debt0000000000
Trade Payables1.542.112.542.945.766.811.840.890.882.89
Others Liabilities 3.553.853.884.292.784.303.9710.2726.5844.09
Total Liabilities 94.6095.5097.27107.89109.77106.0689.9938.1843.8355.26

Fixed Assets

Gross Block95.7794.3494.5618.0721.9028.1130.9030.240.770.68
Accumulated Depreciation70.6271.2172.231.723.585.948.5724.370.740.66
Net Fixed Assets25.1523.1322.3316.3618.3222.1722.335.870.030.02
CWIP 0.020.091.410.431.920.960.52000
Investments 36.0932.4231.4237.6525.9819.3418.270.0100
Inventories9.3913.0411.529.709.8810.552.670.500.260.24
Trade Receivables9.789.6919.1818.4617.9216.580.31000
Cash Equivalents 1617.9512.8119.3730.4930.5539.9327.0534.5146.91
Others Assets-1.82-0.83-1.405.925.245.915.974.759.038.10
Total Assets 94.6095.5097.27107.89109.77106.0689.9938.1843.8355.26

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -6.16-4.68-6.593.731.67-4.306.11-34.225.619.55
PBT -11.971.421.885.630.04-6.12-10.28-57.64-10.78-7.59
Adjustment 8.02-2.99-0.74-4.02-1.47-0.58-1.7415.44-0.63-1.46
Changes in Working Capital -2.22-3.12-7.561.942.252.6317.558.1116.0719.03
Tax Paid 00-0.170.180.85-0.230.58-0.120.95-0.43
Cash Flow From Investing Activity 9.341.176.17-3.02-1.674.38-6.1935.98-5.54-7.60
Capex 0.23-0.73-2.35-2.52-5.26-5.57-2.740.010.040.24
Net Investments 5.336.237.01-1.981.857.86-6.5033.41-7.43-10.45
Others 3.78-4.331.511.471.732.093.052.561.862.60
Cash Flow From Financing Activity -0.01-0.01-0.01-0.01-0.02-0.32-0.05-0.66-0.04-0.01
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.01-0.01-0.01-0.01-0.02-0.32-0.01-0.60-0.04-0.01
Dividend Paid 0000000000
Others 000000-0.03-0.0600
Net Cash Flow 3.18-3.52-0.430.69-0.02-0.24-0.131.100.031.95
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-10.891.591.645.120.36-6.16-11.69-103.81-49.09-65.66
ROCE (%)-12.631.62.435.890.06-5.91-11.46-102.52-49.49-61.57
Asset Turnover Ratio0.680.660.830.930.820.880.59000
PAT to CFO Conversion(x)N/A-3.3-4.450.764.64N/AN/AN/AN/AN/A
Working Capital Days
Receivable Days51566672756653000
Inventory Days47655640403942000
Payable Days30363129455953000

Insilco Ltd Stock News

Insilco Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Insilco on 06-Oct-2022 18:01 is ₹8.36.
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 06-Oct-2022 18:01 the market cap of Insilco stood at ₹52.43.
The latest P/E ratio of Insilco as of 06-Oct-2022 18:01 is 0.00.
The latest P/B ratio of Insilco as of 06-Oct-2022 18:01 is 4.04.
The 52-week high of Insilco is ₹8.89 and the 52-week low is ₹8.36.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Insilco is ₹0.00 ( Cr.) .

About Insilco Ltd

Insilco, a group company of Degussa AG, Germany, is the leading producer of precipitated silica in South Asia. It was formed as a joint venture company in 1988 and in April 1999, Degussa took over the majority equity holding, thereby raising their holdings to 63%, rest being widely distributed among public.

Insilco is engaged in the manufacture and sale of precipitated silica. It is subsidiary of RAG Projektgesellschaft (RAGP)

The company manufactures all types of silica, derivative thereof and minerals of silica including spray dried silica. The company has two manufacturing units located in Gajraula, UP and Patalganga, Maharashtra. They have a combined installed capacity of 30,250 MTPA. The company uses raw materials that include sand, soda ash and sulphuric acid in the manufacture of its products. Insilco is in the process of introducing new grades of silica with technical and marketing support from its promoters in Germany. It has also established two laboratories, which are engaged in developing new product grades and application of silica.

Insilco produces different grades of silica, catering to the requirement of customers in rubber and non-rubber segments. Its main customers comprise of companies manufacturing tyres, rice hulling rollers, footwear, mechanical rubber goods in rubber segment, plant protection, feed, food, detergents, battery separators and toothpaste customers fall under the non-rubber segment.

Business areas of the company:

The company's principal activity is to manufacture and sell precipitated silica. It produces different grades of precipitated silica, catering to the requirements of customers in rubber and non-rubber segments. The rubber applications include tyres, footwears, rice roller, rubber auto parts and miscellaneous rubber goods industries. The non-rubber applications include plant protection, feed, food, toothpaste, detergents, battery separator, paints, silicon rubber, frp, defoamer, pharmaceuticals and distilleries.

Milestones:

1988 Insilco Ltd., was incorporated on 19th October, and the Company obtained the Certificate of Commencement of Business of 17th November, 1988. The main object of the company is to manufacture all types of silica, derivative thereof and Minerals of silica including spray dried silica. It was promoted by Vam Organic Chemicals and Degussa AG (Germany). The Company undertook to set up a project for the manufacture of spray dried silica with a capacity of 12,000 TPA at Gujraula, Uttar Pradesh.

The Company entered into a technical collaboration agreement with Degussa A.G. of Germany for importing of technical know-how, training of personnel, assistance during the erection and commissioning and trial run. 1993 New product grades were introduced for untapped applications such as toothpaste, low priced footwear etc. 1994 Effective 1st December, the Company's scheme of expansion of capacity from 12,000 TPA to 15,000 TPA became operational. 1998 Insilco applied for an injunction against the sale of the DCW Home Products Ltd plant to International Bestfoods Ltd (formerly called Corn Products India) until it recovered its dues from DCW. 1999 Board approves the transfer of entire holding of Indian Promoter in favour of the foreign Promoter i.e. Degussa-Huls AG of Germany. Degussa Huels AG of Germany has bought the 34 per cent shareholding of Bhartiyas in Insilco Limited in a deal worth million. INSILCO the Indian arm of chemical giant Degussa AG of Germany purchased the silica division of Metazinc (India) promoted by an NRI businessman Sanjay Shah. Subsidiary of global giant  Degussa-Huls AG of Germany  acquired the Mumbai-based silica plant of Anandeya Silica  division of Metazinc (India). 2000 CRISIL upgraded its rating in respect of company's Rs.300 million PCDs from A- to AA-.

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.