Fairchem Organics

₹957.8 -6.3 | 0.7%

WEBSITE BSE:543252 NSE : FAIRCHEMOR 09 Jul, 15:54

Market Cap ₹1247 Cr.

Stock P/E 30.8

P/B 4.1

Current Price ₹957.8

Book Value ₹ 232

Face Value 10

52W High ₹1464

Dividend Yield 0.78%

52W Low ₹ 747.3

Edit Ratio

Fairchem Organics Research see more...

Fairchem Organics- A high growth niche chemical play with strong promoter pedigree

Overview Inc. Year: 2019Industry: Chemicals

Fairchem Organics Ltd manufactures and sells speciality oleo chemicals and intermediate nutraceuticals in India. It also offers nutraceuticals comprising combined tocopherol and sterol concentrate; and oleo chemical compounds, which include dimer, linoleic, monomer, and distilled fatty acid products. The organization incorporated in 2019 and is primarily based in Ahmedabad, India.

Fairchem Organics Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Fairchem Organics Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	102	152	161	152	148	161	165	139	114	121
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	103	152	161	153	148	161	165	139	114	121
Total Expenditure	99	133	149	135	128	142	143	130	106	116
Operating Profit	4	19	12	17	20	19	22	9	8	5
Interest	1	1	1	1	1	1	1	1	1	1
Depreciation	2	2	2	2	2	3	3	3	3	3
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	16	8	14	17	16	19	5	5	1
Provision for Tax	0	4	2	4	4	4	5	1	1	1
Profit After Tax	1	12	6	10	12	12	14	4	4	1
Adjustments	0	0	0	0	0	0	-0	-0	0	0
Profit After Adjustments	1	12	6	10	12	12	14	4	4	1
Adjusted Earnings Per Share	0.5	9.1	4.7	7.9	9.5	9	10.6	3.1	2.7	0.5

Fairchem Organics Profit & Loss

#(Fig in Cr.)	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	306	397	643	648	621	539
Other Income	7	0	0	1	1	0
Total Income	313	397	644	649	623	539
Total Expenditure	258	328	538	576	554	495
Operating Profit	55	69	105	73	68	44
Interest	7	7	7	6	4	4
Depreciation	6	7	7	8	9	12
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	42	56	91	59	55	30
Provision for Tax	8	13	23	15	14	8
Profit After Tax	35	42	68	44	41	23
Adjustments	0	0	0	0	0	0
Profit After Adjustments	35	42	68	44	41	23
Adjusted Earnings Per Share	0	32.6	52.2	33.4	31.1	16.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-4%	16%	0%	0%
Operating Profit CAGR	-7%	-0%	0%	0%
PAT CAGR	-7%	-1%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-31%	-15%	NA%	NA%
ROE Average	15%	22%	25%	25%
ROCE Average	19%	26%	27%	27%

Fairchem Organics Balance Sheet

#(Fig in Cr.)	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	127	169	232	259	290
Minority's Interest	0	0	0	0	0
Borrowings	16	26	10	0	0
Other Non-Current Liabilities	13	13	15	16	18
Total Current Liabilities	63	51	67	67	26
Total Liabilities	219	259	324	342	334
Fixed Assets	126	126	141	156	191
Other Non-Current Assets	18	34	46	38	10
Total Current Assets	75	98	137	149	133
Total Assets	219	259	324	342	334

Fairchem Organics Cash Flow

#(Fig in Cr.)	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	0	0	0	0	0
Cash Flow from Operating Activities	31	40	40	50	74
Cash Flow from Investing Activities	-24	-23	-34	-14	-18
Cash Flow from Financing Activities	-7	-17	-6	-35	-57
Net Cash Inflow / Outflow	0	-0	-0	-0	0
Closing Cash & Cash Equivalent	0	0	0	0	0

Fairchem Organics Ratios

#	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	0	32.63	52.15	33.41	31.1
CEPS(Rs)	0	37.68	57.63	39.67	38.23
DPS(Rs)	0	3.5	13	7.5	7.5
Book NAV/Share(Rs)	0	129.59	178.29	199.11	222.67
Core EBITDA Margin(%)	15.78	17.36	16.3	11.16	10.78
EBIT Margin(%)	15.99	15.77	15.25	10.01	9.47
Pre Tax Margin(%)	13.84	14.01	14.19	9.04	8.78
PAT Margin (%)	11.32	10.71	10.56	6.71	6.52
Cash Profit Margin (%)	13.27	12.37	11.67	7.97	8.01
ROA(%)	15.86	17.8	23.31	13.05	11.97
ROE(%)	30.52	30.08	33.88	17.7	14.75
ROCE(%)	25.34	29.86	37.75	21.49	19.4
Receivable days	45.11	38.95	30.92	35.15	35.06
Inventory Days	41.97	37.06	32.72	42.24	43.95
Payable days	11.78	12.2	8.14	7.53	9.66
PER(x)	0	22.94	28.85	27.36	38.16
Price/Book(x)	0	5.78	8.44	4.59	5.33
Dividend Yield(%)	0	0.47	0.86	0.82	0.63
EV/Net Sales(x)	0	2.6	3.14	1.91	2.5
EV/Core EBITDA(x)	0	14.92	19.21	16.99	22.8
Net Sales Growth(%)	0	29.39	62.19	0.76	-4.1
EBIT Growth(%)	0	27.64	56.86	-33.89	-9.28
PAT Growth(%)	0	22.42	59.84	-35.94	-6.9
EPS Growth(%)	0	0	59.84	-35.94	-6.9
Debt/Equity(x)	0.59	0.34	0.27	0.19	0.03
Current Ratio(x)	1.19	1.93	2.04	2.23	5.1
Quick Ratio(x)	0.63	1.03	1	1.03	2.42
Interest Cover(x)	7.45	8.96	14.31	10.36	13.88
Total Debt/Mcap(x)	0	0.06	0.03	0.04	0

Fairchem Organics Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	58.88	58.88	58.88	58.88	58.88	58.88	58.7	58.7	61.19	61.19
FII	6.24	6.23	6.24	6.19	6.22	6.29	6.29	6.36	6.31	6.31
DII	5.4	5.19	5.23	5.34	5.28	5.26	5.16	5.16	5.16	5.58
Public	29.48	29.69	29.66	29.59	29.62	29.56	29.84	29.77	27.34	26.91
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	0.77	0.77	0.77	0.77	0.77	0.77	0.76	0.76	0.8	0.8
FII	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08
DII	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07	0.07
Public	0.38	0.39	0.39	0.39	0.39	0.38	0.39	0.39	0.36	0.35
Others	0	0	0	0	0	0	0	0	0	0
Total	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.3

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 22%
Company is almost debt free.

Cons

Debtor days have increased from 7.53 to 9.66days.
Stock is trading at 4.1 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.