Financials Balaji Amines Limited NSE India S.E.

Equities

BALAMINES

INE050E01027

Specialty Chemicals

Market Closed - NSE India S.E. Other stock markets 07:40:29 2024-05-21 EDT			5-day change	1st Jan Change
2,263 ^INR	+2.34%		+3.26%	-15.18%

05-10	Transcript : Balaji Amines Limited, Q4 2024 Earnings Call, May 10, 2024
05-08	Balaji Amines' Consolidated Profit Jumps in Fiscal Q4; Shares Surge 10%	MT

Valuation

Fiscal Period: März	2021	2022	2023	2024	2025	2026
Capitalization ¹	57,118	94,033	62,944	73,890	-	-
Enterprise Value (EV) ¹	57,118	94,033	62,944	66,224	73,890	73,890
P/E ratio	24 x	25.5 x	19.3 x	32.3 x	23.9 x	18.6 x
Yield	-	-	-	-	-	-
Capitalization / Revenue	-	4.05 x	2.67 x	4.03 x	3.62 x	3.04 x
EV / Revenue	-	4.05 x	2.67 x	4.03 x	3.62 x	3.04 x
EV / EBITDA	-	14.9 x	10.3 x	20.5 x	16.4 x	12.7 x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Price to Book	-	7.52 x	-	4.39 x	3.81 x	-
Nbr of stocks (in thousands)	32,401	32,401	32,401	32,401	-	-
Reference price ²	1,763	2,902	1,943	2,280	2,280	2,280
Announcement Date	21-05-24	22-05-12	23-05-21	24-05-08	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März	2021	2022	2023	2024	2025	2026
Net sales ¹	-	23,204	23,554	16,415	20,437	24,320
EBITDA ¹	-	6,302	6,091	3,237	4,496	5,837
EBIT ¹	-	5,881	5,635	2,784	3,930	5,117
Operating Margin	-	25.35%	23.93%	16.96%	19.23%	21.04%
Earnings before Tax (EBT) ¹	-	5,783	5,668	3,016	4,210	5,373
Net income ¹	2,382	3,684	3,255	2,049	3,094	3,985
Net margin	-	15.88%	13.82%	12.48%	15.14%	16.39%
EPS ²	73.52	113.7	100.5	63.22	95.40	122.9
Free Cash Flow	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-
Announcement Date	21-05-24	22-05-12	23-05-21	24-05-08	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4
Net sales ¹	-	5,257	5,649	7,790	6,702	6,276	5,859	4,714	4,637	4,267	4,688	3,960
EBITDA ¹	-	1,313	1,587	1,971	2,147	1,731	1,278	931.3	980.4	683	736	883
EBIT	-	-	-	-	-	-	-	-	-	-	-	-
Operating Margin	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-	-	-	-	-
Net income ¹	903.8	797.5	895.6	1,087	1,230	925.7	625.7	474.1	527.3	-	-	775
Net margin	-	15.17%	15.85%	13.96%	18.35%	14.75%	10.68%	10.06%	11.37%	-	-	19.57%
EPS	27.90	-	-	-	-	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	21-08-02	21-10-27	22-02-02	22-05-12	22-08-12	22-10-27	23-02-06	23-05-21	23-08-31	-	-	-

¹INR in Million

Estimates

Balance Sheet Analysis

Fiscal Period: März	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	34.4%	23.2%	11.6%	14%	15.3%
ROA (Net income/ Total Assets)	-	23.1%	17.6%	10.1%	12.8%	14%
Assets ¹	-	15,926	18,540	20,040	24,172	28,464
Book Value Per Share ²	-	386.0	-	519.0	598.0	-
Cash Flow per Share	-	-	-	-	-	-
Capex	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-
Announcement Date	21-05-24	22-05-12	23-05-21	24-05-08	-	-

¹INR in Million²INR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Balaji Amines Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

2,262 INR

Average target price

2,648 INR

Spread / Average Target

+17.05%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Specialty Chemicals

	1st Jan change	Capi.
ECOLAB INC.	+18.59%	67.02B
SIKA AG	+3.18%	49.69B
GIVAUDAN SA	+20.44%	42.41B
FUJIFILM HOLDINGS CORPORATION	+23.39%	26.65B
EMS-CHEMIE HOLDING AG	+12.41%	19.62B
CELANESE CORPORATION	+0.10%	17.1B
SYMRISE AG	+4.18%	15.64B
POSCO FUTURE M CO., LTD.	-26.74%	15.43B
ALBEMARLE CORPORATION	-11.72%	15.3B

Other Specialty Chemicals