Kemistar Corporation

₹41 1 | 2.5%

WEBSITE BSE:531163 NSE : KEMISTAR 18 May, 12:50

Market Cap ₹44 Cr.

Stock P/E 114.5

P/B 2.5

Current Price ₹41

Book Value ₹ 16.3

Face Value 10

52W High ₹65

Dividend Yield 0.98%

52W Low ₹ 33.1

Edit Ratio

Kemistar Corporation Research see more...

Overview Inc. Year: 1994Industry: Chemicals

Kemistar Corporation Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kemistar Corporation Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	4	2	11	6	4	6	3	2	3	2
Other Income	0	0	0	0	0	0	-0	0	0	0
Total Income	4	2	11	6	4	6	3	2	3	2
Total Expenditure	4	2	11	5	3	5	3	2	3	1
Operating Profit	0	0	1	1	0	0	0	0	0	0
Interest	0	0	0	0	0	0	-0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	1	0	0	0	0	0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	0	0	0	0
Adjustments	-0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	0.2	0.1	0.3	0.4	0.1	0.2	0	0.1	0.1	0.1

Kemistar Corporation Profit & Loss

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	10	14	14	21	18	10
Other Income	0	0	0	0	0	0
Total Income	10	14	14	21	18	10
Total Expenditure	10	14	13	19	17	9
Operating Profit	1	1	1	2	2	0
Interest	0	-0	0	0	0	0
Depreciation	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	0	1	1	1	1	0
Provision for Tax	0	0	0	0	0	0
Profit After Tax	0	0	0	1	1	0
Adjustments	0	0	0	0	0	0
Profit After Adjustments	0	0	0	1	1	0
Adjusted Earnings Per Share	0.3	0.4	0.4	0.8	0.8	0.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-14%	9%	0%	0%
Operating Profit CAGR	0%	26%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	7%	-1%	4%	24%
ROE Average	5%	4%	4%	4%
ROCE Average	6%	6%	5%	5%

Kemistar Corporation Balance Sheet

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	15	15	16	17	18
Minority's Interest	0	0	0	0	0
Borrowings	2	2	2	2	2
Other Non-Current Liabilities	-0	-0	-0	-0	-0
Total Current Liabilities	3	4	6	6	5
Total Liabilities	20	22	24	25	24
Fixed Assets	12	14	15	15	14
Other Non-Current Assets	0	0	0	0	2
Total Current Assets	8	7	8	10	7
Total Assets	20	22	24	25	24

Kemistar Corporation Cash Flow

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0
Cash Flow from Operating Activities	-1	0	1	-0	3
Cash Flow from Investing Activities	-11	-0	-1	-0	-3
Cash Flow from Financing Activities	12	0	0	0	-0
Net Cash Inflow / Outflow	-0	0	0	0	0
Closing Cash & Cash Equivalent	0	0	0	0	0

Kemistar Corporation Ratios

#	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.25	0.4	0.41	0.78	0.78
CEPS(Rs)	0.33	0.48	0.69	1.23	1.21
DPS(Rs)	0	0	0	0.4	0.4
Book NAV/Share(Rs)	13.72	14.01	14.36	15.27	16.03
Core EBITDA Margin(%)	4.49	2.3	6.65	7.95	8.19
EBIT Margin(%)	5.53	4.06	5	5.84	6.56
Pre Tax Margin(%)	3.64	4.09	4.15	5.17	6.29
PAT Margin (%)	2.7	3.03	3.16	4.01	4.62
Cash Profit Margin (%)	3.57	3.64	5.32	6.35	7.16
ROA(%)	1.34	2.02	1.94	3.46	3.43
ROE(%)	1.84	2.87	2.9	5.27	4.98
ROCE(%)	3.31	3.37	4.01	6.56	6.02
Receivable days	68.63	90.24	142.84	89.61	72.17
Inventory Days	67.9	28.26	10.64	25.61	42.07
Payable days	125.36	103.25	145.17	101.8	108.95
PER(x)	134.45	97.16	104.11	48.53	52.58
Price/Book(x)	2.48	2.76	2.98	2.48	2.56
Dividend Yield(%)	0	0	0	1.06	0.98
EV/Net Sales(x)	3.81	3.07	3.43	2.08	2.56
EV/Core EBITDA(x)	59.46	65.79	47.79	25.4	28.1
Net Sales Growth(%)	0	40.44	-0.79	49.09	-13.15
EBIT Growth(%)	0	2.94	22.31	74.23	-2.48
PAT Growth(%)	0	57.33	3.47	89.48	-0.02
EPS Growth(%)	0	57.31	3.47	89.5	-0.03
Debt/Equity(x)	0.14	0.14	0.15	0.19	0.16
Current Ratio(x)	2.44	1.62	1.42	1.67	1.54
Quick Ratio(x)	1.86	1.55	1.33	1.25	1.16
Interest Cover(x)	2.92	-111.47	5.86	8.63	23.7
Total Debt/Mcap(x)	0.06	0.05	0.05	0.08	0.06

Kemistar Corporation Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.78	74.98	74.98	74.98	74.8	74.98	74.98	74.98	74.98	74.98
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	25.22	25.02	25.02	25.02	25.2	25.02	25.02	25.02	25.02	25.02
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	0.8	0.81	0.81	0.81	0.8	0.81	0.81	0.81	0.81	0.81
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27
Others	0	0	0	0	0	0	0	0	0	0
Total	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 4% over the last 3 years.
Debtor days have increased from 101.8 to 108.95days.

* 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.