Sudarshan Chemical Industries

Market Cap (₹ Cr.)

₹6,515

52 Week High

1,234.45

Book Value

₹166

52 Week Low

448.60

PE Ratio

47.58

PB Ratio

5.38

PE for Sector

26.45

PB for Sector

2.84

ROE

31.11 %

ROCE

34.00 %

Dividend Yield

0.49 %

EPS

₹17.32

Industry

Chemicals

Sector

Dyes And Pigments

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

10.81 %

Net Income Growth

698.43 %

Cash Flow Change

-32.60 %

ROE

475.50 %

ROCE

429.58 %

EBITDA Margin (Avg.)

39.70 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Revenue	278	296	324	274	326	334	339	286	301	310	319	329	374	434	373	342	392	403	383	389	370	332	396	475	522	435	437	542	513	516	455	466	543	844	495	514	621	583	681
Expenses	255	253	282	241	276	273	283	250	260	256	264	279	324	285	315	305	342	320	320	329	314	275	331	385	451	381	389	474	441	479	417	426	473	460	433	445	532	488	558
EBITDA	24	43	42	33	50	61	56	36	41	54	55	50	51	149	58	37	50	83	63	60	56	58	65	89	71	54	49	67	72	38	38	40	70	384	62	69	89	95	123
Operating Profit %	6 %	14 %	12 %	10 %	12 %	17 %	14 %	8 %	6 %	13 %	15 %	13 %	13 %	15 %	12 %	9 %	11 %	15 %	15 %	14 %	12 %	16 %	15 %	16 %	13 %	12 %	10 %	11 %	12 %	6 %	7 %	7 %	12 %	11 %	10 %	12 %	13 %	15 %	17 %
Depreciation	10	10	10	11	13	11	11	13	13	14	14	15	15	16	16	17	17	17	17	18	21	21	21	21	21	20	21	21	24	25	26	30	30	34	34	34	35	35	35
Interest	8	7	7	7	6	6	5	7	6	6	7	5	6	4	2	4	4	3	3	3	2	3	5	4	4	4	4	4	5	6	9	10	13	8	8	7	6	5	6
Profit Before Tax	5	26	25	16	31	44	40	16	22	35	33	30	30	129	40	17	29	63	43	39	32	33	39	64	46	29	24	42	42	7	3	0	28	342	20	28	49	55	82
Tax	2	8	7	3	10	8	11	1	7	10	10	3	10	30	9	10	13	17	10	11	1	8	10	16	3	6	7	7	13	2	-0	-2	-1	75	3	3	8	16	22
Net Profit	4	18	18	13	22	31	28	12	17	23	23	19	22	95	30	14	12	44	43	27	34	24	28	45	40	22	18	31	30	5	2	1	23	265	14	19	37	41	61
EPS in ₹	0.51	2.63	2.65	1.90	3.17	4.52	4.06	1.79	2.52	3.38	3.30	2.80	3.20	13.70	4.30	2.10	1.80	6.40	6.30	4.00	4.90	3.40	4.00	6.60	5.70	3.20	2.50	4.50	4.30	0.80	0.30	0.20	3.30	38.30	2.00	2.70	5.30	5.90	8.80

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	901	958	1,076	1,166	1,263	1,561	1,923	2,220	2,148	2,094
Fixed Assets	309	328	418	465	464	614	598	812	1,098	1,069
Current Assets	513	532	544	610	721	766	922	1,036	909	934
Capital Work in Progress	7	15	8	6	24	48	278	282	44	15
Investments	0	0	55	60	42	44	55	55	56	51
Other Assets	585	615	595	636	733	855	992	1,071	950	960
Total Liabilities	621	632	682	714	665	928	1,153	1,387	1,340	988
Current Liabilities	415	374	487	462	482	642	765	933	790	668
Non Current Liabilities	206	258	195	252	183	286	387	454	550	320
Total Equity	280	327	394	452	599	633	771	832	808	1,106
Reserve & Surplus	266	313	380	439	585	619	757	818	794	1,093
Share Capital	14	14	14	14	14	14	14	14	14	14

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	7	1	-9	-3	-3	0	8	5	-9	30
Investing Activities	-67	-78	-128	-88	-25	-224	-261	-294	-182	289
Operating Activities	150	152	145	132	71	236	155	165	284	189
Financing Activities	-76	-72	-25	-70	-63	-11	113	134	-110	-449

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Promoter	40.03 %	39.57 %	35.73 %	35.73 %	35.82 %	35.82 %	35.82 %	35.82 %	35.82 %	35.82 %	35.82 %	35.82 %	33.22 %	30.55 %	30.55 %
FIIs	9.36 %	8.79 %	9.37 %	8.48 %	7.92 %	6.02 %	4.15 %	2.80 %	3.11 %	3.48 %	4.64 %	4.20 %	4.49 %	6.70 %	8.33 %
DIIs	9.01 %	9.27 %	9.79 %	10.93 %	11.55 %	13.02 %	14.19 %	14.34 %	14.19 %	14.30 %	13.68 %	13.61 %	17.50 %	20.93 %	19.83 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	41.59 %	42.37 %	45.11 %	44.86 %	44.71 %	45.14 %	45.84 %	47.04 %	46.87 %	46.40 %	45.86 %	46.37 %	44.80 %	41.82 %	41.29 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Sudarshan Chemical Industries	915.45	6,515.32	47.58	2,555.86	10.81	357	67.41	43.19
Kiri Industries	576.05	2,753.69	10.00	957.88	1.00	133	327.30	76.22
Vidhi Specialty Food Ingredients	481.10	2,439.56	64.44	304.61	-24.83	36	14.54	54.92
Ultramarine & Pigments	505.00	1,478.10	25.06	571.03	0.52	58	8.00	43.34
Heubach Colorants	542.00	1,246.99	34.83	799.43	3.57	41	42.82	44.74
Bodal Chemicals	71.10	913.22	303.63	1,419.42	-10.50	6	-119.35	39.62
Bhageria Industries	198.90	872.88	31.70	511.21	1.16	19	138.43	39.95
Shree Pushkar Chemicals	267.70	858.64	18.32	736.91	6.50	37	57.63	57.49
Dynemic Products	443.10	545.97	45.62	284.73	-3.90	4	208.36	60.15
Asahi Songwon Colors	378.95	452.45	43.97	429.05	-15.94	16	-85.47	35.13