COMPOSITE RISK SCORE
35
HIGH RISK
VAL:11/25 · FIN:5/25 · GRO:4/25 · TECH:15/25
📖 P/B RATIO
2.9x
Price to Book
🏛 MARKET CAP
₹11,834Cr
Mid Cap
📊 ROE
11.8%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · PCBL Chemical Limited
💼 BUSINESS MODEL
PCBL Chemical Limited, together with subsidiaries, produces, sells, and exports carbon black in India and internationally.. The company operates through Carbon Black, Power, Chemicals, and Battery Chemical segments.. It offers carbon black for tires, performance chemicals, specialty chemicals, and other materials under the CarboNext, ECOZEN 6000, Royale Black, Bluemina, NuTone, and Energia brands.. The company also provides phosphonates under the AQUACID brand and polymers and green chelates for household, industrial, and institutional cleaning, as well as for industrial water treatment.. Operates in Specialty Chemicals within the Basic Materials sector. Workforce of 1,320 employees.
🏰 MOAT & COMPETITION
Mid-cap (₹11,834 Cr) — growing company in a competitive landscape. Key competitors: Himadri Special, PCBL Chemical.
🚀 CATALYSTS
How The PCBL Chemical (NSEI:PCBL) Investment Story Is Evolving After Recent Analyst Fine Tuning (Simply Wall St.) PCBL Chemical Ltd (BOM:506590) Q3 2026 Earnings Call Highlights: Navigating Trade Deals and ... (GuruFocus.com)
⚖️ ASYMMETRY CHECK
Analyst target range: ₹254 — ₹651 (mean ₹362, 10 analysts). Favorable asymmetry — upside potential of +116% vs downside floor of -16% (7.5x reward-to-risk).P/E of 44.5x — premium valuation , growth must sustain to avoid de-rating risk.
🔭 FUTURE OUTLOOK
Analyst consensus: None (10 analysts). Latest quarter earnings declined -98% YoY — watch for recovery signals.
✅ PROS
Company has been maintaining a healthy dividend payout of 45.7%
❌ CONS
Stock is trading at 3.07 times its book value Company has low interest coverage ratio.
P/E at 44x
P/B at 2.9x
Analyst target: ₹362 (+20.5%)
1Y return: -17.2%
ROE: 11.8%
Profit margin: 3.1%
Revenue growth: -8.2%
Debt/Equity: 135%
Revenue growth: -8.2%
Earnings growth: -98.0%
Beta: 0.44
Sector: Basic Materials
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
1115.7
841.7
567.7
293.7
19.6
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 970.2
Mar 2016: 653.8
Mar 2017: 149.6
Mar 2018: 45.3
Mar 2019: 27.0
Mar 2020: 36.2
Mar 2021: 33.1
Mar 2022: 26.6
Mar 2023: 25.7
Mar 2024: 23.1
Mar 2025: 26.1
TTM: 44.1
44.1
P/B Ratio at current CMP
2.3
1.8
1.3
0.8
0.3
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2014: 2.0
Mar 2015: 2.0
Mar 2016: 1.0
Mar 2017: 0.9
Mar 2018: 0.7
Mar 2019: 0.6
Mar 2020: 0.6
Mar 2021: 0.5
Mar 2022: 0.4
Mar 2023: 0.4
Mar 2024: 0.4
Mar 2025: 0.3
Sep 2025: 0.3
0.3
Market Cap to Sales at current MCap
7.2
5.7
4.2
2.7
1.2
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 5.2
Mar 2015: 4.8
Mar 2016: 6.2
Mar 2017: 6.1
Mar 2018: 4.6
Mar 2019: 3.4
Mar 2020: 3.6
Mar 2021: 4.4
Mar 2022: 2.7
Mar 2023: 2.0
Mar 2024: 1.8
Mar 2025: 1.4
TTM: 1.4
1.4
Earnings Per Share (₹)
15.0
11.3
7.6
3.9
0.3
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 0.3
Mar 2016: 0.5
Mar 2017: 2.0
Mar 2018: 6.6
Mar 2019: 11.1
Mar 2020: 8.3
Mar 2021: 9.1
Mar 2022: 11.3
Mar 2023: 11.7
Mar 2024: 13.0
Mar 2025: 11.5
TTM: 6.8
6.8
💎 Valuation & Financial Metrics
P/E RATIO
44.5x
Trailing twelve months
P/B RATIO
2.9x
Price to Book value
PROFIT MARGIN
3.1%
Net profit margin
OPM
6.6%
Operating profit margin
PEG RATIO
45.60
Price/Earnings to Growth
EV/EBITDA
15.8x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
2.02%
Annual yield
GROSS MARGIN
29.3%
Gross profit margin
INDUSTRY AVERAGES — CARBON BLACK
P/E 42.3x (above avg)
P/B 2.5x (sector fair)
ROCE 17.0% (below avg)
ROE 18% (sector good)
OPM 15% (sector good)
Div Yield 1.03%
D/E <40 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
₹2,163 Cr —
₹123 Cr —
N/A
17.1%
Q3 FY25
₹2,010 Cr -7.1%
₹93 Cr -24.6%
N/A
16.3%
Q4 FY25
₹2,039 Cr +1.5%
₹100 Cr +7.6%
N/A
15.1%
Q1 FY26
₹2,114 Cr +3.7%
₹94 Cr -6.1%
N/A
15.4%
Q3 FY26
₹1,846 Cr -12.7%
₹2 Cr -97.8%
N/A
11.4%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹4,425 Cr —
₹426 Cr —
₹290 Cr —
FY23
₹5,752 Cr +30.0%
₹442 Cr +3.7%
₹504 Cr +73.6%
FY24
₹6,387 Cr +11.0%
₹491 Cr +11.1%
₹1,105 Cr +119.3%
FY25
₹8,356 Cr +30.8%
₹435 Cr -11.5%
₹760 Cr -31.2%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How PCBL Chemical Limited Makes Its Money
Quarterly
Annual
Revenue
₹1.8K Cr
Cost of Revenue
₹1.3K Cr
Gross Profit
₹561 Cr
Op. Expenses
₹440 Cr
Operating Inc.
₹121 Cr
Interest
₹106 Cr
Other
₹16 Cr
Net Income
₹2 Cr
(0.1% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹2.1K Cr
Cost of Revenue
₹1.5K Cr
Gross Profit
₹660 Cr
Op. Expenses
₹433 Cr
Operating Inc.
₹227 Cr
Tax
₹26 Cr
Interest
₹112 Cr
Net Income
₹94 Cr
(4.4% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹2.0K Cr
Cost of Revenue
₹1.6K Cr
Gross Profit
₹390 Cr
Op. Expenses
₹231 Cr
Operating Inc.
₹159 Cr
Tax
₹26 Cr
Interest
₹94 Cr
Other
₹21 Cr
Net Income
₹100 Cr
(4.9% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹2.0K Cr
Cost of Revenue
₹1.4K Cr
Gross Profit
₹625 Cr
Op. Expenses
₹394 Cr
Operating Inc.
₹231 Cr
Tax
₹30 Cr
Interest
₹118 Cr
Other
₹11 Cr
Net Income
₹93 Cr
(4.6% margin)
Dec 2024 · All values in ₹ Crores
Revenue
₹8.4K Cr
Cost of Revenue
₹6.0K Cr
Gross Profit
₹2.4K Cr
SG&A
₹220 Cr
Operating Inc.
₹940 Cr
Tax
₹142 Cr
Interest
₹452 Cr
Net Income
₹435 Cr
(5.2% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹6.4K Cr
Cost of Revenue
₹4.6K Cr
Gross Profit
₹1.8K Cr
SG&A
₹181 Cr
Operating Inc.
₹775 Cr
Tax
₹185 Cr
Interest
₹177 Cr
Net Income
₹491 Cr
(7.7% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹5.8K Cr
Cost of Revenue
₹4.5K Cr
Gross Profit
₹1.3K Cr
SG&A
₹131 Cr
Operating Inc.
₹585 Cr
Tax
₹139 Cr
Interest
₹53 Cr
Net Income
₹442 Cr
(7.7% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹4.4K Cr
Cost of Revenue
₹3.3K Cr
Gross Profit
₹1.2K Cr
R&D
₹9 Cr
SG&A
₹163 Cr
Operating Inc.
₹520 Cr
Tax
₹105 Cr
Interest
₹29 Cr
Net Income
₹426 Cr
(9.6% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Jun 2025
Mar 2025
Dec 2024
🏦 Snapshot of PCBL Chemical Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹11.7K Cr
Cash & Equiv.: ₹319 Cr (2.7%)
Receivables: ₹1.8K Cr (15.3%)
Inventory: ₹1.3K Cr (10.8%)
Other Current: ₹344 Cr (2.9%)
PP&E: ₹4.6K Cr (39.0%)
Goodwill: ₹607 Cr (5.2%)
Other Intangibles: ₹2.2K Cr (18.8%)
Other Non-Curr.: ₹612 Cr (5.2%)
Liab. + Equity
₹11.7K Cr
Current Liab.: ₹3.9K Cr (33.2%)
Long-Term Debt: ₹3.6K Cr (31.1%)
Other Liab.: ₹469 Cr (4.0%)
Equity: ₹3.7K Cr (31.6%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹11.7K Cr
Cash & Equiv.: ₹183 Cr (1.6%)
Receivables: ₹1.8K Cr (15.1%)
Inventory: ₹981 Cr (8.3%)
Other Current: ₹461 Cr (3.9%)
PP&E: ₹4.2K Cr (35.4%)
Goodwill: ₹1.2K Cr (9.9%)
Other Intangibles: ₹2.3K Cr (19.2%)
Other Non-Curr.: ₹770 Cr (6.6%)
Liab. + Equity
₹11.7K Cr
Current Liab.: ₹3.3K Cr (28.0%)
Long-Term Debt: ₹3.6K Cr (30.4%)
Other Liab.: ₹1.1K Cr (9.0%)
Equity: ₹3.8K Cr (32.5%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹11.7K Cr
Cash & Equiv.: ₹319 Cr (2.7%)
Receivables: ₹1.8K Cr (15.3%)
Inventory: ₹1.3K Cr (10.8%)
Other Current: ₹344 Cr (2.9%)
PP&E: ₹4.6K Cr (39.0%)
Goodwill: ₹607 Cr (5.2%)
Other Intangibles: ₹2.2K Cr (18.8%)
Other Non-Curr.: ₹612 Cr (5.2%)
Liab. + Equity
₹11.7K Cr
Current Liab.: ₹3.9K Cr (33.2%)
Long-Term Debt: ₹3.6K Cr (31.1%)
Other Liab.: ₹469 Cr (4.0%)
Equity: ₹3.7K Cr (31.6%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹11.3K Cr
Cash & Equiv.: ₹312 Cr (2.8%)
Receivables: ₹1.7K Cr (15.1%)
Inventory: ₹999 Cr (8.8%)
Other Current: ₹417 Cr (3.7%)
PP&E: ₹4.0K Cr (35.8%)
Goodwill: ₹1.2K Cr (10.3%)
Other Intangibles: ₹2.2K Cr (19.2%)
Other Non-Curr.: ₹486 Cr (4.3%)
Liab. + Equity
₹11.3K Cr
Current Liab.: ₹3.2K Cr (28.4%)
Long-Term Debt: ₹3.8K Cr (33.4%)
Other Liab.: ₹1.1K Cr (9.4%)
Equity: ₹3.3K Cr (28.8%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹5.4K Cr
Cash & Equiv.: ₹40 Cr (0.7%)
Receivables: ₹1.1K Cr (20.4%)
Inventory: ₹571 Cr (10.5%)
Other Current: ₹290 Cr (5.3%)
PP&E: ₹3.1K Cr (57.8%)
Other Non-Curr.: ₹282 Cr (5.2%)
Liab. + Equity
₹5.4K Cr
Current Liab.: ₹1.9K Cr (34.1%)
Long-Term Debt: ₹407 Cr (7.5%)
Other Liab.: ₹334 Cr (6.2%)
Equity: ₹2.8K Cr (52.3%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹4.8K Cr
Cash & Equiv.: ₹119 Cr (2.5%)
Receivables: ₹1.1K Cr (23.1%)
Inventory: ₹604 Cr (12.6%)
Other Current: ₹443 Cr (9.3%)
PP&E: ₹2.2K Cr (46.3%)
Other Non-Curr.: ₹296 Cr (6.2%)
Liab. + Equity
₹4.8K Cr
Current Liab.: ₹1.6K Cr (32.9%)
Long-Term Debt: ₹220 Cr (4.6%)
Other Liab.: ₹368 Cr (7.7%)
Equity: ₹2.6K Cr (54.8%)
As of Mar 2022 · All values in ₹ Crores
Mar 2025
Sep 2024
💸 Looking into PCBL Chemical Limited's Cash Flow
Annual
Operating CF
₹760 Cr
Capital Exp.
₹774 Cr
FY2025 · All values in ₹ Crores
Operating CF
₹1.1K Cr
Capital Exp.
₹536 Cr
Free Cash Flow
₹570 Cr
Dividends
₹208 Cr
Debt Repaid
₹176 Cr
Retained / Other
₹186 Cr
FY2024 · All values in ₹ Crores
Operating CF
₹504 Cr
Capital Exp.
₹896 Cr
FY2023 · All values in ₹ Crores
Operating CF
₹290 Cr
Capital Exp.
₹306 Cr
FY2022 · All values in ₹ Crores
FY2025
FY2024
FY2023
FY2022
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Sales + 1,347.52 1,486.71 1,656.76 1,928.78 2,143.56 2,163.20 2,010.00 2,087.49 2,114.05 2,163.57 1,845.62
YOY Sales Growth % -4.37% -8.67% 21.52% 40.40% 59.07% 45.50% 21.32% 8.23% -1.38% 0.02% -8.18%
Expenses + 1,136.75 1,248.59 1,377.82 1,619.27 1,785.29 1,799.69 1,692.66 1,789.83 1,795.00 1,897.41 1,630.97
Material Cost % 69% 71% 70% 68% 68% 69% 69% 71% 69% 71% 70%
Employee Cost % 4% 4% 4% 4% 5% 5% 5% 5% 5% 6% 6%
Operating Profit 210.77 238.12 278.94 309.51 358.27 363.51 317.34 297.66 319.05 266.16 214.65
OPM % 15.64% 16.02% 16.84% 16.05% 16.71% 16.80% 15.79% 14.26% 15.09% 12.30% 11.63%
Other Income + 3.98 2.68 7.17 23.20 10.88 5.65 10.57 19.77 5.80 12.05 -4.77
Exceptional items 0.00 0.00 0.00 0.00 0.00 0.00 -0.52 0.00 0.00 0.00 -20.85
Other income normal 3.98 2.68 7.17 23.20 10.88 5.65 11.09 19.77 5.80 12.05 16.08
Interest 19.25 20.97 32.37 108.19 121.11 118.92 117.72 103.16 112.35 107.15 106.29
Depreciation 41.18 48.24 52.65 75.19 84.47 86.41 86.66 88.14 92.35 92.78 93.63
Profit before tax 154.32 171.59 201.09 149.33 163.57 163.83 123.53 126.13 120.15 78.28 9.96
Tax % 29.14% 28.42% 26.41% 25.70% 27.91% 24.65% 24.63% 20.57% 21.68% 21.18% 79.72%
Net Profit + 109.35 122.83 147.98 110.95 117.92 123.45 93.11 100.19 94.10 61.70 2.02
Minority share -0 -0 -0 0 0 -0 -0 -0 -0 -0 0
Exceptional items AT 0 0 0 0 0 0 -0 0 0 0 -3
Profit excl Excep 109 123 148 111 118 123 94 100 94 62 5
Profit for PE 109 123 148 111 118 123 93 100 94 62 5
Profit for EPS 109 123 148 111 118 123 93 100 94 62 2
YOY Profit Growth % -14% 5% 52% 9% 8% 1% -37% -10% -20% -50% -95%
EPS in Rs 2.89 3.25 3.92 2.95 3.13 3.27 2.47 2.65 2.49 1.63 0.05
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Sales + 2,558 3,529 3,244 2,660 4,446 5,774 6,420 8,404 8,211
Sales Growth % 32.75% 37.95% -8.08% -18.01% 67.19% 29.86% 11.18% 30.91%
Expenses + 2,175 2,912 2,778 2,143 3,793 5,043 5,383 7,067 7,113
Manufacturing Cost % 6% 5% 4% 6% 4% 3% 4% 4%
Employee Cost % 4% 4% 4% 5% 4% 4% 4% 5%
Other Cost % 9% 9% 9% 9% 7% 5% 6% 6%
Operating Profit 383 616 465 517 653 731 1,037 1,337 1,098
OPM % 15% 17% 14% 19% 15% 13% 16% 16% 13%
Other Income + 23 20 28 19 28 41 37 47 33
Exceptional items 3.48 7.82 8.90 4.31 9.08 19.49 0.29 2.67
Other income normal 19.53 11.95 19.10 15.10 19.12 21.10 37.03 44.20
Interest 41 37 46 34 29 53 181 461 429
Depreciation 61 66 92 110 121 137 217 346 367
Profit before tax 304 533 355 392 532 582 676 577 335
Tax % 24% 28% 19% 20% 20% 24% 27% 25%
Net Profit + 230 383 288 314 426 442 491 435 258
Minority share -1 1 -1 -0 -0 -0 -0 -0
Exceptional items AT 2 6 7 3 7 15 0 2
Profit excl Excep 227 377 280 311 419 428 491 433
Profit for PE 226 378 279 310 419 427 491 433
Profit for EPS 229 384 287 314 426 442 491 435
Profit Growth % 230% 67% -26% 11% 35% 2% 15% -12%
EPS in Rs 6.64 11.13 8.31 9.10 11.29 11.70 13.01 11.51 6.82
Dividend Payout % 11% 16% 42% 38% 44% 47% 42% 48%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 34 34 34 34 38 38 38 38 38
Reserves 1,343 1,615 1,665 1,901 2,576 2,792 3,209 3,660 3,833
Borrowings + 717 793 617 724 786 1,029 4,983 5,571 5,252
Long term Borrowings 164 274 215 305 220 407 3,777 3,647 3,374
Short term Borrowings 523 452 330 302 464 536 1,043 1,733 1,701
Lease Liabilities 0 0 0 117 102 86 163 191 177
Other Borrowings 30 68 72 0 0 0 0 0
Other Liabilities + 776 944 995 1,067 1,385 1,573 3,066 2,453 2,563
Non controlling int 7 6 7 8 8 9 4 12 13
Trade Payables 402 508 419 592 911 956 1,802 1,595 1,672
Advance from Customers 2 2 1 3 4 4 7 12
Other liability items 366 428 567 464 461 604 1,253 835 877
Total Liabilities 2,871 3,387 3,311 3,726 4,785 5,433 11,295 11,722 11,686
Fixed Assets + 1,399 1,500 1,640 1,742 1,934 1,968 6,892 6,595 6,756
Land 631 631 631 632 632 634 695 719
Building 131 157 169 185 211 223 590 782
Plant Machinery 782 921 991 1,167 1,430 1,566 2,681 3,169
Equipments 6 7 7 10 12 13 19 21
Furniture n fittings 24 24 31 45 61 75 189 203
Railway sidings 0 0 0 0 0 0 0 0
Vehicles 0 0 0 0 0 0 3 34
Intangible Assets 0 0 0 0 0 0 1,161 1,292 2,775
Other fixed assets 6 7 148 151 155 159 2,473 2,188
Gross Block 1,580 1,746 1,978 2,190 2,501 2,671 7,812 8,408
Accumulated Depreciation 180 246 338 447 567 703 920 1,813
CWIP 67 175 306 267 175 1,130 433 732 731
Investments 316 362 155 196 588 234 433 516 515
Other Assets + 1,090 1,350 1,210 1,521 2,087 2,101 3,537 3,879 3,684
Inventories 310 460 326 445 604 571 999 1,268 1,072
Trade receivables 522 653 588 708 1,105 1,111 1,710 1,794 1,757
Cash Equivalents 173 115 152 264 159 96 385 389 290
Loans n Advances 10 66 43 17 27 20 58 48 99
Other asset items 76 55 100 86 192 303 385 380 467
Total Assets 2,871 3,387 3,311 3,726 4,785 5,433 11,295 11,722 11,686
💰 Cash Flow Statement
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Cash from Operating Activity + 346 293 290 532 385 290 504 1,105 760
Profit from operations 271 470 639 478 513 658 743 1,029 1,346
Receivables 0 0 0 75 -123 -394 -8 -323 -80
Inventory 1 -66 -150 134 -119 -159 33 -144 -269
Payables 0 0 0 -82 167 317 53 693 -198
Other WC items 109 -42 -70 -6 13 -28 -151 66 140
Working capital changes 109 -109 -221 121 -62 -264 -73 292 -408
Direct taxes -34 -68 -128 -66 -66 -104 -166 -216 -178
Cash from Investing Activity + -36 -34 -278 -107 -203 -541 -552 -4,214 -690
Fixed assets purchased -41 -94 -233 -231 -115 -306 -896 -536 -774
Fixed assets sold 0 0 1 0 1 0 0 3 9
Investments purchased -2,518 -2,969 -2,577 -3,307 -1,978 -3,701 -5,160 -6,029 -6,024
Investments sold 2,519 3,026 2,525 3,374 1,987 3,380 5,507 6,043 6,076
Interest received 1 1 2 4 2 7 2 6 11
Dividends received 3 3 4 5 8 8 10 8 9
Acquisition of companies 0 0 0 0 0 0 0 -3,708 0
Inter corporate deposits 0 0 0 0 0 0 0 0 0
Other investing items -0 0 0 48 -107 72 -15 -1 2
Cash from Financing Activity + -337 -110 -70 -389 -180 217 -31 3,381 -64
Proceeds from shares 0 0 0 0 0 390 0 0 4
Proceeds from borrowings 1,064 1,421 1,300 733 1,324 1,053 1,365 5,765 3,944
Repayment of borrowings -1,283 -1,474 -1,227 -925 -1,318 -976 -1,106 -1,962 -3,390
Interest paid fin -50 -31 -47 -31 -36 -33 -53 -165 -475
Dividends paid -35 -25 -97 -145 -121 -189 -208 -208 -208
Financial liabilities 0 0 0 -23 -29 -29 -29 -49 -47
Other financing items -33 0 0 2 0 0 0 0 108
Net Cash Flow -27 148 -58 36 3 -34 -78 272 6
Free Cash Flow 306 198 58 301 271 -16 -392 573 -4
CFO/OP 143% 94% 68% 129% 87% 60% 92% 127% 70%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Debtor Days 88 74 68 66 97 91 70 97 78
Inventory Days 72 68 73 54 101 70 48 82 80
Days Payable 123 88 81 70 134 106 80 147 100
Cash Conversion Cycle 37 54 60 51 64 55 38 32 57
Working Capital Days -57 -34 -1 -4 15 17 4 -11 -24
ROCE % 11% 17% 25% 16% 17% 18% 17% 14% 12%
🏭 Industry Peers — Carbon Black
★ Himadri Special ranks higher on combined P/E, ROCE, and growth metrics in Carbon Black
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 51.41% 51.41% 51.41% 51.41% 53.38% 53.38% FIIs 5.24% 5.58% 5.53% 6.08% 5.68% 5.56% DIIs 6.70% 8.93% 9.89% 10.77% 10.20% 10.99% Government 1.24% 1.24% 1.24% 1.24% 1.19% 1.19% Public 35.44% 32.83% 31.95% 30.51% 29.55% 28.90% No. of Shareholders 3,03,531 2,92,570 2,87,329 2,85,546 2,81,584 2,84,488
🟢 CATALYSTS
🏆 Analyst Upside (20%): Mean target of ₹362 above current price.
💹 Low Beta (0.44): Less volatile than market — defensive play.
🔀 Sector Opportunity: Basic Materials / Specialty Chemicals — positioned in growth sector.
🔴 RISKS
📜 Elevated P/E (44.5x): Above sector expensive threshold of 30x.
💰 High Debt/Equity (135%): Above sector threshold of 100% — leverage risk.
🔓 Revenue Decline (-8.2%): Top-line shrinking — negative trend.
🕸 Factor Analysis · Radar
Momentum 6/10: 1M +24.3%, 6M -19.1%, RSI 64, MACD bullish, Below 200DMA
Sentiment 7/10: Analyst upside +20.5%, Rec: none
Value 3/10: P/E 44.5, P/B 2.9, PEG 45.60, EV/EBITDA 15.8
Quality 4/10: Margin 3.1%, D/E 135
Low Volatility 8/10: Beta 0.44, Ann. vol 41%
Momentum
6
Sentiment
7
Value
3
Quality
4
Low Vol
8
Momentum 6/10 1M +24.3%, 6M -19.1%, RSI 64, MACD bullish, Below 200DMA
Sentiment 7/10 Analyst upside +20.5%, Rec: none
Value 3/10 P/E 44.5, P/B 2.9, PEG 45.60, EV/EBITDA 15.8
Quality 4/10 Margin 3.1%, D/E 135
Low Volatility 8/10 Beta 0.44, Ann. vol 41%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Capture 20.5% analyst upside Fundamentals provide base support
HOLD Retain existing position; wait for better entry; FII stake falling (-0.12%) Miss further upside if momentum continues; 1M return of +24.3% shows momentum
SELL Lock in -17.2% 1Y return; redeploy into Himadri Special at lower P/E Avoid further drawdown
REASONS TO BUY
Analyst upside of 20.5% with mean target of ₹362
REASONS TO SELL / AVOID
P/E of 44.5x exceeds sector expensive threshold of 30x
FII stake falling (-0.12%) — institutional exit signal
Himadri Special offers lower P/E (39.0) with ROCE of 22.2% in the same sector
Debt/Equity at 135% exceeds sector comfort zone
PCBL Chemical Limited trades at ₹300.76 with a composite risk score of 35/100.
The stock scores 11/25 on valuation, 5/25 on financial health, 4/25 on growth, and 15/25 on technicals.
The company is currently profitable with moderate return on equity.
Analyst consensus suggests upside of 20.5% with a mean target of ₹362.
Revenue growth is at -8.2% — a concern.
Within Carbon Black , Himadri Special (P/E 39.0, ROCE 22.2%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Elevated risk for Basic Materials — consider exiting. The current recommendation is SELL .
UPSIDE POTENTIAL
HIGH DEBT