Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Organic Coatings
Join Channel
Consolidated Standalone

Organic Coatings

₹11.5 0.2 | 2%

Market Cap ₹9 Cr.

Stock P/E -8.5

P/B -10

Current Price ₹11.5

Book Value ₹ -1.1

Face Value 10

52W High ₹13.7

Dividend Yield 0%

52W Low ₹ 5.9

Edit Ratio

Organic Coatings Research see more...

Overview Inc. Year: 1965Industry: Dyes & Pigments

Organic Coatings Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Organic Coatings Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 4 5 6 7 7 5 5 7 5 6
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 4 5 6 7 7 5 5 7 5 6
Total Expenditure 4 5 6 6 7 5 5 6 5 6
Operating Profit 0 -0 0 0 1 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 -1 -0 -0 -0 -1 -0 -0 -0 -0
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -0 -1 -0 -0 -0 -1 -0 -0 -0 -0
Adjustments 0 0 0 0 0 0 -0 -0 0 0
Profit After Adjustments -0 -1 -0 -0 -0 -1 -0 -0 -0 -0
Adjusted Earnings Per Share -0.5 -1.4 -0.5 -0.3 -0 -0.8 -0.4 -0.3 -0.3 -0.3

Organic Coatings 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 45 42 46 41 30 37 36 28 14 22 23 23
Other Income 0 12 1 0 0 1 0 0 0 0 0 0
Total Income 45 54 47 41 30 38 36 28 14 22 23 23
Total Expenditure 46 43 45 39 28 35 34 26 14 22 22 22
Operating Profit -1 10 2 2 3 2 1 2 1 1 2 0
Interest 4 3 2 1 1 1 1 1 1 1 1 0
Depreciation 2 2 1 1 1 1 1 1 1 1 1 0
Exceptional Income / Expenses 0 -2 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -6 4 -1 -1 0 0 -1 -1 -2 -2 -1 0
Provision for Tax -0 0 0 0 0 0 0 0 0 0 0 0
Profit After Tax -6 4 -1 -1 0 0 -1 -1 -2 -2 -1 0
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -6 4 -1 -1 0 0 -1 -1 -2 -2 -1 0
Adjusted Earnings Per Share -8.2 5.5 -1.5 -1.6 0.2 0 -1.3 -0.7 -2.8 -2.6 -1.2 -1.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 5% -6% -9% -6%
Operating Profit CAGR 100% 0% 0% 0%
PAT CAGR 0% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 81% 23% 12% 11%
ROE Average -332% -164% -104% -51%
ROCE Average 4% -1% 0% 4%

Organic Coatings 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 4 9 7 6 6 8 7 7 5 3 2
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 1 7 5 3 1 2 3 5 8 7 7
Other Non-Current Liabilities 0 1 0 0 0 4 4 0 0 0 0
Total Current Liabilities 37 19 23 19 19 14 16 10 9 13 11
Total Liabilities 43 35 36 29 27 29 31 22 22 22 20
Fixed Assets 20 16 15 14 15 15 14 13 11 10 10
Other Non-Current Assets 0 1 1 1 1 2 1 1 1 0 0
Total Current Assets 23 18 20 14 11 12 16 8 10 11 10
Total Assets 43 35 36 29 27 29 31 22 22 22 20

Organic Coatings 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 1 0 0 1 1 1 1 1 0 1 0
Cash Flow from Operating Activities 7 -3 7 4 4 2 0 -1 -1 1 2
Cash Flow from Investing Activities -0 14 -0 -0 -2 -0 -0 0 -0 0 -0
Cash Flow from Financing Activities -7 -12 -7 -3 -2 -2 -0 -0 2 -2 -2
Net Cash Inflow / Outflow -0 -0 1 0 -0 0 0 -1 1 -0 -0
Closing Cash & Cash Equivalent 0 0 1 1 1 1 1 0 1 0 0

Organic Coatings 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) -8.2 5.46 -1.46 -1.58 0.17 0.04 -1.34 -0.67 -2.8 -2.61 -1.24
CEPS(Rs) -5.8 7.58 0.37 0.24 1.87 1.8 0.4 1.01 -1.11 -1.21 0.04
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 5.71 11.18 9.73 8.15 8.32 8.37 7 8.79 3.58 0.99 -0.24
Core EBITDA Margin(%) -1.7 -3.46 1.65 2.86 6.93 4.97 3.36 5.64 3.42 2.11 5.94
EBIT Margin(%) -4.82 14.62 1.62 0.46 3.94 2.87 0.27 2.41 -5.44 -2.28 2.37
Pre Tax Margin(%) -12.47 9.07 -2.23 -2.69 0.39 0.1 -2.89 -1.86 -15.32 -8.94 -4.15
PAT Margin (%) -12.46 9.07 -2.23 -2.69 0.39 0.08 -2.89 -1.86 -15.32 -9.07 -4.15
Cash Profit Margin (%) -8.81 12.59 0.56 0.41 4.35 3.62 0.87 2.81 -6.08 -4.2 0.14
ROA(%) -12.93 10.76 -3.15 -3.74 0.47 0.1 -3.4 -1.94 -9.74 -8.95 -4.51
ROE(%) -83.56 64.69 -14.01 -17.67 2.05 0.45 -17.42 -8.47 -45.34 -114.34 -332.42
ROCE(%) -7.19 25.31 3.87 1.23 8.62 7.63 0.7 4.45 -4.87 -3.57 4.39
Receivable days 116.53 97.77 83.11 75.3 68.41 58.94 77.9 83.23 124.62 102.76 104.8
Inventory Days 62.36 44.95 38.14 42.64 44.97 37.51 47.2 55.3 88.08 55.82 51.1
Payable days 137.63 125.27 117.17 129.2 133.57 103.31 138.64 157.13 206.76 136.74 140.69
PER(x) 0 0.55 0 0 104.36 292.37 0 0 0 0 0
Price/Book(x) 0.67 0.27 1.04 1.27 2.12 1.33 1.08 0.26 1.96 6.65 -25.47
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.61 0.42 0.39 0.4 0.7 0.41 0.37 0.4 1.23 0.77 0.73
EV/Core EBITDA(x) -33.19 1.66 8.01 10.11 8.11 6.26 9.25 5.68 32.47 29.85 10.92
Net Sales Growth(%) -26.09 -7.68 9.1 -10.7 -26.43 23.91 -4.08 -22.62 -48.98 57.09 3.74
EBIT Growth(%) 34.82 377.47 -87.89 -74.62 526.75 -15.96 -91.14 582.89 -215.38 34.04 207.78
PAT Growth(%) 2.61 166.62 -126.81 -7.82 110.68 -77.5 -3626.22 50.05 -319.53 6.96 52.53
EPS Growth(%) 2.61 166.62 -126.81 -7.82 110.68 -77.47 -3621.84 50.05 -319.53 6.96 52.53
Debt/Equity(x) 5.7 1.8 1.44 1.47 1.31 1.17 1.55 1.38 4.56 16.14 -64.99
Current Ratio(x) 0.62 0.96 0.88 0.73 0.6 0.86 0.95 0.79 1.06 0.91 0.89
Quick Ratio(x) 0.44 0.72 0.63 0.48 0.41 0.56 0.65 0.45 0.71 0.64 0.61
Interest Cover(x) -0.63 2.64 0.42 0.15 1.11 1.04 0.09 0.56 -0.55 -0.34 0.36
Total Debt/Mcap(x) 8.56 6.71 1.39 1.16 0.62 0.88 1.43 5.33 2.33 2.43 2.55

Organic Coatings Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 55.83 55.83 55.83 55.83 55.83 55.83 55.83 55.83 55.83 55.83
FII 0 0 0 0 0 0 0 0 0 0
DII 0.65 0.65 0.65 0.65 0.65 0.65 0.65 0.65 0.65 0.65
Public 43.51 43.51 43.51 43.51 43.51 43.51 43.51 43.51 43.51 43.51
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at -10 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -164% over the last 3 years.
  • Debtor days have increased from 136.74 to 140.69days.

* 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.

Organic Coatings News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!