Alkyl Amines Chem

₹1978 -22.3 | 1.1%

WEBSITE BSE:506767 NSE : ALKYL AMINES 10 May, 16:01

Market Cap ₹10112 Cr.

Stock P/E 67.9

P/B 8

Current Price ₹1978

Book Value ₹ 247.9

Face Value 2

52W High ₹2794.6

Dividend Yield 0.51%

52W Low ₹ 1805

Edit Ratio

Alkyl Amines Chem Research see more...

Overview Inc. Year: 1979Industry: Chemicals

Alkyl Amines Chemicals Ltd (AACL) is an India-based business enterprise, that is engaged within the enterprise of manufacturing and marketing numerous aliphatic amines, amine derivatives and other speciality chemical substances. The Company resources amines and amine-based chemicals to the pharmaceutical, agrochemical, rubber chemical and water remedy industries. AACL products include Propylamine, Butylamine, Ethylhexylamine, Methylamine, Ethylamine, Isopropylamine, Cyclohexylamine, Diallylamine, Dimethylpropylamine, Di-Methylbutylamine, Mono-n-Butylamine, Diisobutylamine, Methylamine Hydrochloride, Hydroxylnovaldiamine, Imino Bis Propylamine and Dimethylimidazolidone. It has approximately 3 manufacturing sites with over 12 manufacturing plants and associated utilities at Patalganga, Kurkumbh in Maharashtra and Dahej in Gujarat. It exports its products to ten countries including Philippines, Norway, Spain, United Kingdom, Switzerland, Belgium, United States of America, Israel, Malaysia, Middle East countries.

Alkyl Amines Chem Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Alkyl Amines Chem Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	349	377	473	409	388	412	410	352	322	357
Other Income	4	5	4	2	5	2	5	2	5	3
Total Income	353	381	478	411	393	415	415	355	327	359
Total Expenditure	273	310	358	328	319	335	336	304	262	288
Operating Profit	80	71	120	83	74	80	79	51	64	71
Interest	1	1	1	1	1	1	1	2	1	1
Depreciation	8	8	12	11	11	12	12	13	17	17
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	71	62	107	71	63	67	66	36	46	53
Provision for Tax	17	16	26	19	17	18	17	9	13	15
Profit After Tax	54	46	82	52	46	49	50	27	33	38
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	54	46	82	52	46	49	50	27	33	38
Adjusted Earnings Per Share	10.6	9	16	10.3	8.9	9.5	9.7	5.3	6.5	7.5

Alkyl Amines Chem Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	366	446	476	484	501	616	846	993	1242	1542	1682	1441
Other Income	1	2	3	2	1	3	4	7	7	15	14	15
Total Income	367	448	479	486	502	620	850	1000	1249	1557	1696	1456
Total Expenditure	309	362	391	393	405	499	682	736	813	1217	1339	1190
Operating Profit	59	87	88	93	96	121	168	264	436	340	357	265
Interest	13	12	10	8	8	8	15	10	6	3	3	5
Depreciation	10	10	11	13	14	17	23	27	29	35	45	59
Exceptional Income / Expenses	0	0	0	0	0	0	0	33	0	0	0	0
Profit Before Tax	36	65	67	72	74	96	130	260	401	302	309	201
Provision for Tax	12	22	21	23	24	31	46	44	105	77	80	54
Profit After Tax	24	43	45	50	50	64	84	215	295	225	229	148
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	24	43	45	50	50	64	84	215	295	225	229	148
Adjusted Earnings Per Share	4.7	8.4	8.9	9.8	9.9	12.6	16.4	42.2	57.9	44	44.7	29

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	9%	19%	22%	16%
Operating Profit CAGR	5%	11%	24%	20%
PAT CAGR	2%	2%	29%	25%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-23%	-16%	44%	40%
ROE Average	21%	30%	33%	30%
ROCE Average	28%	39%	38%	31%

Alkyl Amines Chem Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	107	140	175	199	246	297	365	537	792	990	1169
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	60	65	56	45	66	108	79	48	22	0	0
Other Non-Current Liabilities	32	40	45	53	96	128	168	177	261	339	365
Total Current Liabilities	160	179	148	146	161	180	248	154	282	328	352
Total Liabilities	359	424	425	443	568	713	859	915	1357	1657	1887
Fixed Assets	126	155	151	187	220	355	376	423	458	629	719
Other Non-Current Assets	38	36	75	57	123	119	171	198	371	490	669
Total Current Assets	195	233	199	199	225	238	312	294	528	538	499
Total Assets	359	424	425	443	568	713	859	915	1357	1657	1887

Alkyl Amines Chem Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	5	5	12	6	4	1	2	19	31	96	38
Cash Flow from Operating Activities	22	46	61	101	63	102	144	189	364	205	248
Cash Flow from Investing Activities	-27	-26	-31	-35	-65	-132	-67	-41	-213	-206	-277
Cash Flow from Financing Activities	5	-13	-36	-68	-2	32	-60	-136	-86	-57	8
Net Cash Inflow / Outflow	0	7	-6	-2	-3	2	17	12	65	-58	-21
Closing Cash & Cash Equivalent	5	12	6	4	1	3	19	31	96	38	17

Alkyl Amines Chem Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	4.69	8.41	8.91	9.78	9.88	12.61	16.42	42.22	57.87	44.03	44.75
CEPS(Rs)	6.62	10.32	11.13	12.31	12.68	15.91	21	47.5	63.57	50.84	53.59
DPS(Rs)	1	1.6	1.6	4	2	2.8	3.2	8	10	10	10
Book NAV/Share(Rs)	20.95	27.49	34.28	39.12	48.16	58.27	71.38	104.86	154.73	193.16	228.07
Core EBITDA Margin(%)	14.46	17.57	16.59	17.39	17.56	18.82	19.42	25.89	34.54	21.09	20.4
EBIT Margin(%)	12.31	15.99	14.94	15.39	15.13	16.68	17.13	27.19	32.76	19.81	18.54
Pre Tax Margin(%)	9.08	13.44	12.96	13.85	13.65	15.33	15.38	26.16	32.25	19.59	18.34
PAT Margin (%)	6.05	8.92	8.8	9.53	9.29	10.29	9.89	21.68	23.77	14.58	13.59
Cash Profit Margin (%)	8.53	10.94	11	11.99	11.93	12.98	12.65	24.39	26.11	16.84	16.28
ROA(%)	7.37	10.95	10.7	11.49	9.96	10.04	10.65	24.26	26	14.93	12.91
ROE(%)	24.46	34.72	28.84	26.64	22.63	23.69	25.33	47.91	44.6	25.32	21.25
ROCE(%)	20.95	28.28	25.7	25.96	24.24	24.7	28.74	46.84	55.69	32.98	27.52
Receivable days	62.84	62.91	66.71	65.99	63.2	64.58	59.6	58.24	57.61	59.74	58.05
Inventory Days	56.43	58.98	54.17	46.63	58.8	57.42	41.16	34.81	30.19	33.9	37.77
Payable days	61.26	69.96	65.55	63.81	92.13	85.74	79.88	77.91	92.99	93.46	92.69
PER(x)	6.61	5.92	13.97	12.85	18.25	19.21	20.43	11.41	39.33	64.94	48.22
Price/Book(x)	1.48	1.81	3.63	3.21	3.74	4.16	4.7	4.6	14.71	14.81	9.46
Dividend Yield(%)	3.23	3.21	1.29	3.18	1.11	1.16	0.95	1.66	0.44	0.35	0.46
EV/Net Sales(x)	0.79	0.86	1.6	1.55	2.07	2.29	2.19	2.53	9.29	9.45	6.59
EV/Core EBITDA(x)	4.93	4.41	8.6	8	10.76	11.67	11.03	9.51	26.45	42.82	31.07
Net Sales Growth(%)	27.11	21.93	6.78	1.52	3.52	23.08	37.36	17.31	25.13	24.11	9.1
EBIT Growth(%)	36.04	57.73	0.35	4.38	1.83	27.11	39.09	86.23	50.77	-24.97	2.12
PAT Growth(%)	39.43	79.18	5.93	9.76	1.01	27.66	30.26	157.07	37.19	-23.85	1.67
EPS Growth(%)	39.44	79.18	5.93	9.76	1.01	27.66	30.26	157.07	37.08	-23.91	1.62
Debt/Equity(x)	1.37	1.07	0.77	0.56	0.49	0.61	0.45	0.16	0.06	0.02	0.07
Current Ratio(x)	1.22	1.3	1.34	1.36	1.4	1.33	1.26	1.91	1.87	1.64	1.42
Quick Ratio(x)	0.76	0.84	0.86	0.93	0.71	0.85	0.83	1.37	1.44	1.14	0.89
Interest Cover(x)	3.81	6.28	7.54	10.02	10.18	12.34	9.82	26.33	64.31	93.06	93.9
Total Debt/Mcap(x)	0.92	0.59	0.21	0.17	0.13	0.15	0.1	0.03	0	0	0.01

Alkyl Amines Chem Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	72.03	72.03	72	71.99	71.99	71.99	71.97	71.96	71.96	71.96
FII	2.22	2.22	2.28	2.32	2.69	2.79	2.86	2.92	2.94	3.04
DII	1.27	1.05	1.26	1.11	1.12	1.14	1.16	1.13	1.07	1.1
Public	24.48	24.7	24.46	24.58	24.2	24.08	24.01	23.99	24.04	23.9
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	3.68	3.68	3.68	3.68	3.68	3.68	3.68	3.68	3.68	3.68
FII	0.11	0.11	0.12	0.12	0.14	0.14	0.15	0.15	0.15	0.16
DII	0.07	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.05	0.06
Public	1.25	1.26	1.25	1.26	1.24	1.23	1.23	1.23	1.23	1.22
Others	0	0	0	0	0	0	0	0	0	0
Total	5.11	5.11	5.11	5.11	5.11	5.11	5.11	5.11	5.11	5.11

Pros

Company has delivered good profit growth of 29% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 30%
Debtor days have improved from 93.46 to 92.69days.
Company is almost debt free.

Cons

Stock is trading at 8 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.