Thirumalai Chemicals Ltd - Stock Valuation and Financial Performance

BSE: 500412 | NSE: TIRUMALCHM | Chemicals | Small Cap

Thirumalai Chemicals Share Price

234 -4.55 -1.91%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Thirumalai Chemicals

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Thirumalai Chemicals stock performance -

mw4me loader
P/E Ratio (SA):
39.40
Market Cap:
2,396.9 Cr.
52-wk low:
168.4
52-wk high:
268.8

Is Thirumalai Chemicals Ltd an attractive stock to invest in?

1. Is Thirumalai Chemicals Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Thirumalai Chemicals Ltd is a good quality company.

2. Is Thirumalai Chemicals Ltd undervalued or overvalued?

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

3. Is Thirumalai Chemicals Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Thirumalai Chemicals 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 Thirumalai Chemicals:

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.
Thirumalai Chemicals Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.7%12.1%25.1%29.5%34.5%17.9%7.2%17%18.1%11.9%-
Value Creation
Index
-0.4-0.10.81.11.50.3-0.50.20.3-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,0359267808571,0129948658571,4381,8471,911
Sales YoY Gr.--10.5%-15.7%9.8%18%-1.7%-13%-1%67.8%28.5%-
Adj EPS -01.147.414.19.33.611.514.810.95.9
YoY Gr.-NA279.3%82.8%91.7%-34%-61.2%218.6%28.7%-26.6%-
BVPS (₹) 13.914.81835.850.256.854.270.884.89498.4
Adj Net
Profit
-0.510.941.275.314495.23711815111161
Cash Flow from Ops. 12710611496.578.516111918126816.6-
Debt/CF from Ops. 1.50.80.3000.31.20.70.419.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.7%12.8%28.8%28.5%
Adj EPS NA-5.1%44.4%-26.6%
BVPS23.6%13.3%20.1%10.8%
Share Price 38.7% 21.4% 39.2% 33.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-0.37.424.627.332.717.46.518.41912.26.2
Op. Profit
Mgn %
4.44.710.815.722.715.68.722.216.79.55.3
Net Profit
Mgn %
-01.25.38.814.39.64.313.710.563.2
Debt to
Equity
1.30.60.2000.10.30.20.10.3-
Working Cap
Days
1581371201241381711731098111976
Cash Conv.
Cycle
875824-13317-7-34-25-248

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 28.76%

Return on Equity has declined versus last 3 years average to 6.20%

Sales growth is not so good in last 4 quarters at 3.51%

Latest Financials - Thirumalai Chemicals Ltd.

Standalone Consolidated
TTM EPS (₹) 5.9 -3
TTM Sales (₹ Cr.) 1,911 1,988
BVPS (₹.) 98.4 116.2
Reserves (₹ Cr.) 997 1,180
P/BV 2.38 2.01
PE 39.40 0.00
From the Market
52 Week Low / High (₹) 168.35 / 268.75
All Time Low / High (₹) 2.08 / 357.25
Market Cap (₹ Cr.) 2,397
Equity (₹ Cr.) 10.2
Face Value (₹) 1
Industry PE 47

Management X-Ray of Thirumalai Chemicals:

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 Thirumalai Chemicals

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
Sales1,0359267808571,0129948658571,4381,847
Operating Expenses 9908826967257838407916681,1981,672
Manufacturing Costs5139395263736140101142
Material Costs8687665685806076726345189481,371
Employee Cost 24222932403333375256
Other Costs 465660607261637397102
Operating Profit 45448413322915574190240176
Operating Profit Margin (%) 4.4%4.7%10.8%15.5%22.6%15.6%8.6%22.1%16.7%9.5%
Other Income 161612810142291544
Interest 45332115111116191834
Depreciation 1271114101521253230
Exceptional Items 0000000000
Profit Before Tax 3206411221814360154205156
Tax 052138744719375237
Profit After Tax 41443741449641118152120
PAT Margin (%) 0.3%1.5%5.5%8.6%14.2%9.7%4.7%13.7%10.6%6.5%
Adjusted EPS (₹)0.41.44.27.214.19.44.011.514.911.7
Dividend Payout Ratio (%)0%29%24%26%14%21%0%19%17%13%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 142151184367514582555725868962
Share Capital 10101010101010101010
Reserves 132141174357504572545714858952
Minority Interest0000000000
Debt1356823003312610175305
Long Term Debt205000331261017550
Short Term Debt1156323000000255
Trade Payables1466914322972223218175383455
Others Liabilities 172129405621827988119163142
Total Liabilities 5954173906528041,1179881,1191,4901,864

Fixed Assets

Gross Block250257269160171201380393523537
Accumulated Depreciation1731831891424305176107126
Net Fixed Assets777479146147171329317416411
CWIP 30693915971108612
Investments 33323279173219119210418538
Inventories1907159132114175133109206292
Trade Receivables191137110113717864509693
Cash Equivalents 19811334435185258240109
Others Assets8394921402162808866107409
Total Assets 5954173906528041,1179881,1191,4901,864

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 127106114977916111918126817
PBT 3206411221814360154205156
Adjustment 51312725182021493824
Changes in Working Capital 735841-3-8344461678-127
Tax Paid -1-3-18-37-74-47-7-39-52-36
Cash Flow From Investing Activity 20-1-21-42-35-165-24-142-217-300
Capex 3-5-23-26-41-140-85-41-31-42
Net Investments 00-3-210-5058-36-193-100
Others 174556254-658-157
Cash Flow From Financing Activity -139-112-94-43-341447-36-69166
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -43-27-15-505089-13-25228
Interest Paid -45-33-21-15-11-11-16-20-17-34
Dividend Paid -30-170-19-20-240-22-26
Others -47-52-40-23-4-4-2-2-4-2
Net Cash Flow 7-80121091422-17-117
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)2.559.6825.5226.9232.6717.537.1918.3819.1313.06
ROCE (%)13.5118.6738.143.6351.8826.8311.3422.4324.516.8
Asset Turnover Ratio1.822.022.131.811.421.030.820.811.11.1
PAT to CFO Conversion(x)31.757.572.651.310.551.682.91.531.760.14
Working Capital Days
Receivable Days71585243322730241819
Inventory Days60472837435365524049
Payable Days5051681179080127138107112

Thirumalai Chemicals Ltd Stock News

Thirumalai Chemicals Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Thirumalai Chemicals on 28-Mar-2024 16:01 is ₹234.0.
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 Thirumalai Chemicals stood at ₹2,396.9.
The latest P/E ratio of Thirumalai Chemicals as of 28-Mar-2024 16:01 is 39.40.
The latest P/B ratio of Thirumalai Chemicals as of 28-Mar-2024 16:01 is 2.38.
The 52-week high of Thirumalai Chemicals is ₹268.8 and the 52-week low is ₹168.3.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Thirumalai Chemicals is ₹1,911 ( Cr.) .

About Thirumalai Chemicals Ltd

Thirumalai Chemicals Limited was incorporated in 1972 as a public limited company and commenced commercial production in 1976. It was established to manufacture PAN with an initial installed capacity of 7500 mts per annum based on the technology supplied by Ch.F.Von Heyden and Davy Power Gas Germany.

Thirumalai Chemicals is a publicly owned company with shares traded in the stock market in India. TCL manufactures and markets organic acids, anhydrides and derivatives for a variety of global industries including plastics, resins, paints, and coatings, agro chemicals, food, pharmaceuticals, textiles, personal care, paper, etc.

The company's first plant to manufacture Phthalic Anhydride was set up in 1973 at Ranipet 100 km from Chennai in South India. Since then, it has grown into a highly profitable enterprise, rapidly expanding into the manufacture of Maleic Anhydride, Fumaric Acid and Malic Acid and various organic acids and derivatives. In 1994 TCL set up TCL Industries (Malaysia) Sdn. Bhd., a joint venture project in Malaysia to produce Maleic Anhydride. The plant is located at Kemaman in Terengganu State of Malaysia.

After the commissioning of the ambitious expansion projects at Ranipet in 1996 and the commissioning of n-Butane conversion Project in Malaysia in 2008, TCL ranks among the largest producers in the world of Phthalic Anhydride, Maleic Anhydride, Fumaric Acid and Malic Acid.

TCL has well planned and widespread infrastructure with regional offices in major cities of India. TCL's international marketing strategy aims at direct relationship with end users to provide efficient service to the customers. It is supported by local specialized agents around the world.

Product range of the company includes:

  • Phthalic Anhydride
  • Maleic Anhydride
  • Fumaric acid
  • Malic Acid
  • L(+) Tartaric Acid
  • Maleic Acid
  • Succinic Acid
  • Succinic Anhydride
  • Phthalimide
  • Diethyl Phthalate (DEP)

Achievements/ recognition

  • Recognised as an Export House by the Government of India
  • Won the Export Award for Meritorious Export Performance 1n 1993-'94
  • Received the Certificate of Merit for outstanding export performance during 1994-'95
  • Has pioneered the concept of low energy and zero power in India
  • Has the first and only food acidulants plant designed and developed completely in-house, ranking among the top in the world.
  • Has an in-house R&D unit recognised by the Govt. of India, Ministry of Science & Technology since 1993.
  • Has modern biological effluent treatment plant to ensure nil pollution from the entire complex.
  • Received ISO -9002 in 1994 for its quality management system - the first company in the world in this line of business, to get the honour. Upgraded and got recertified to ISO 9001:2000.
  • Thirumalai Chemicals has made environmental initiatives an integral part of the company culture and received ISO 14001 accreditation,in 2000.
  • TCL follows Good Manufacturing Practices (GMP) in Food acid manufacturing and has received HACCP certification
  • TCL is working towards acquiring TPM excellence award from JIPM
  • Became a Zero discharge organisation in August 2006
  • Received Frost & Sullivan Gold Award 2006
  • Received National Award for excellence in water management 2007
  • Received ICC Aditya Birla Award as the Best Responsible Care Committed Company for 2007
  • Received CII's National Award for Excellence in Energy Management 2008
  • ISO-9000 ( for Quality Systems), and ISO-14000(for excellence in Environmental, Safety and Health systems).
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.