20150407 NGL Fine Chem Limited 1536 QuarterUpdate
of 9
Transcript of 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
1/9
C 80.00
92.00
: E887E01022
A 7
2015
G FECE ED (AE BA): 3 F15
BUYBUYBUYBUY
D
BE C 524774
F 5.00
52. / (.) 115.00/19.70
(2. A. .) 5669
C (. .) 494.24
EA F14A F15E F16E
788.68 854.37 960.31
EBDA 103.20 116.74 137.78
45.28 64.73 68.59
E 7.33 10.48 11.10
/E 10.92 7.64 7.21
FC
.
3 F15, . 14.30
126.62% . 6.31
.
9.03%
. 192.18
. 176.26
.
. 14.52 .
20.51
.
E . 2.31
3 E . 1.02 .
F 9 F15,
8.70% . 630.67
. 580.20 9 F14.
38.03% . 54.55
9 F15 . 39.52
9 F14.
A
CA 20% 33% 2013
2016E .
EE G C AE CA E /E () /B() DDED
C (.) . . (.) (%)
FC 80.00 494.24 7.33 10.92 2.01 0.00
316.35 40265.80 9.76 32.41 15.17 250.00
C 72.75 381.40 10.14 7.17 0.90 15.00
200.00 18153.70 9.37 21.34 2.00 400.00
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
2/9
( )
3 15,
FC
31
D, 2014.
. 192.18 3 201415
. 176.26 . EBDA . 14.52 3
F15, 29.21% . 3 F15, . 14.30
. 6.31 .
E . 2.31 3 E . 1.02 .
D , E 14
1%, 17% E 5%
. 3 F15 . 184.54 . 162.27 3 F14.
. D14 D13 % C
192.18 176.26 9.03%A 14.30 6.31 126.62%
E 2.31 1.02 126.62%
EBDA 14.52 20.51 29.21%
B E
( )
3 F15 3 F14%
CG
114.15 113.02 1%
21.64 20.52 5%
6.58 6.36 3%
60.70 51.74 17%
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
3/9
FC
. FC
. FC
.
, ,
, . FC
,
. FC
. A ' .
• C
•
• C
•
• B
• F
•
• B
• D
•
• • A •
•
4 A D
• 3 A D
•
A A
• C
• D A
• C
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
4/9
( )
31, 2013 2016
F13A F14A F15E F16E
. E AD ABE:
A.
F)
30.89 30.89 30.89 30.89
)
169.26 214.55 279.28 347.87
200.15 245.44 310.17 378.76
B. C :
)
31.55 33.63 26.23 23.61
)
11.65 12.94 13.07 13.46
43.20 46.57 39.30 37.07
C. C :
)
87.45 114.57 106.55 103.35
)
116.20 116.25 177.86 213.43
)
16.42 22.99 26.21 28.83
)
10.54 12.64 18.33 21.08
C 230.61 266.45 328.95 366.69
AE AD ABE (A+B+C) 473.96 558.46 678.41 782.52
.
AE:
D. C A:
A
.
A 175.47 186.42 184.56 199.32
.
A 0.00 2.23 4.01 4.42
.
0.00 0.00 40.70 0.00
) F A 175.47 188.65 229.27 203.74
)
A 5.87 15.24 0.00 0.00
C A 181.34 203.89 229.27 203.74
E. C A:
)
0.42 4.15 7.55 9.06)
98.77 84.95 106.19 138.04
)
151.75 237.88 277.87 347.34
)
15.29 7.27 32.35 54.23
)
A 18.57 19.21 20.17 22.59
)
A 7.82 1.11 5.01 7.52
C A 292.62 354.57 449.14 578.78
AAE (D+E) 473.96 558.46 678.41 782.52
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
5/9
& 2013 2016
(..) F13A F14A F15E F16E
D 12 12 12 12
555.69 788.68 854.37 960.31
1.89 0.86 1.13 1.41
557.58 789.54 855.50 961.72
481.83 686.34 738.76 823.95
75.75 103.20 116.74 137.78
11.80 12.91 12.83 13.21
63.95 90.29 103.91 124.57
19.34 23.20 26.07 27.82
0.00 0.00 0.02 0.00
44.61 67.09 77.82 96.74
15.35 21.81 24.31 28.15
A 29.26 45.28 53.51 68.59
0.15 0.00 11.22 0.00 29.11 45.28 64.73 68.59
30.89 30.89 30.89 30.89
169.26 214.55 279.28 347.87
5.00 5.00 5.00 5.00
E 4.71 7.33 10.48 11.10
& 30 , 2014 31 , 2015
(..) 3014 3014 31D14 3115E
D 3 3 3 3 207.03 231.46 192.18 223.70
0.18 0.26 0.30 0.39
207.21 231.72 192.48 224.09
168.25 190.10 177.96 202.45
38.96 41.62 14.52 21.64
3.52 3.85 2.68 2.78
35.44 37.77 11.84 18.86
8.92 4.35 6.58 6.22
0.00 0.02 0.00 0.00
26.52 33.40 5.26 12.64
9.11 10.56 2.18 2.46
A 17.41 22.84 3.08 10.18
0.00 0.00 11.22 0.00
17.41 22.84 14.30 10.18
30.89 30.89 30.89 30.89
5.00 5.00 5.00 5.00
E 2.82 3.70 2.31 1.65
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
6/9
F13A F14A F15E F16E
(.) 4.71 7.33 10.48 11.10
A (%) 13.63 13.09 13.66 14.35
(%) 8.03 8.51 9.11 10.07
A (%) 5.27 5.74 6.26 7.14
/ () 16.98 10.92 7.64 7.21
(%) 14.62 18.45 17.25 18.11
(%) 29.79 32.11 32.24 32.75
0.59 0.60 0.43 0.34
/A () 7.89 6.11 5.03 4.05
(.) 32.40 39.73 50.20 61.31
/ 2.47 2.01 1.59 1.30
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
7/9
A . 80.00, /E 7.64 F15E 7.21 F16E .
E (E) F15E F16E .10.48
.11.10 .
A CA 20% 33% 2013 2016E
.
E/EBDA, 5.03 F15E 4.05 F16E.
B 1.59 1.30 F15E F16E.
,
.
.92.00 .
,
.
70 80 . C
, .
.
.
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
8/9
A, C, D, E, ,
AD A (AF) 112 .
$ 85 2020.
, ,
.
,
, ,
.
,
. , .
. , ,
.
-
8/17/2019 20150407 NGL Fine Chem Limited 1536 QuarterUpdate
9/9
F E : E @.
.... &
.
. A A, &
.
. A
Firstcall Research Provides
Industry Research on all the Sectors and Equity Research on Major Companies
forming part of Listed and Unlisted Segments
For Further Details Contact:
Tel.: 022-2527 2510/2527 6077 / 25276089 Telefax: 022-25276089
040-20000235 /20000233
E-mail: [email protected]
www.firstcallresearch.com
