Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Pesticides & Agrochemicals

Rating :
64/99

BSE: 532067 | NSE: Not Listed

84.10
-0.40 (-0.47%)
20-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  87.70
  •  87.70
  •  84.00
  •  84.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3673
  •  3.09
  •  179.20
  •  63.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54.15
  • 14.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58.36
  • 0.59%
  • 2.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.56%
  • 8.26%
  • 44.80%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.38%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.28
  • 1.15
  • 10.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.37
  • 32.85
  • 29.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 41.72
  • 98.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.42
  • 20.78
  • 24.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 2.20
  • 3.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.11
  • 11.82
  • 12.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
7.84
7.87
-0.38%
4.11
4.41
-6.80%
5.51
3.00
83.67%
5.63
4.64
21.34%
Expenses
6.04
6.03
0.17%
2.71
3.31
-18.13%
4.21
2.52
67.06%
4.44
4.12
7.77%
EBITDA
1.80
1.83
-1.64%
1.41
1.10
28.18%
1.30
0.48
170.83%
1.19
0.51
133.33%
EBIDTM
22.94%
23.32%
34.20%
24.92%
23.60%
15.94%
21.21%
11.04%
Other Income
0.42
0.30
40.00%
0.04
0.03
33.33%
-0.12
0.11
-
0.07
0.06
16.67%
Interest
0.09
0.27
-66.67%
0.08
0.19
-57.89%
0.04
0.36
-88.89%
0.24
0.19
26.32%
Depreciation
0.09
0.11
-18.18%
0.15
0.11
36.36%
0.14
0.10
40.00%
0.09
0.14
-35.71%
PBT
2.04
1.75
16.57%
1.22
0.82
48.78%
1.01
0.12
741.67%
0.94
0.24
291.67%
Tax
0.50
0.42
19.05%
0.34
0.16
112.50%
0.42
0.02
2,000.00%
0.09
0.05
80.00%
PAT
1.53
1.33
15.04%
0.88
0.67
31.34%
0.58
0.10
480.00%
0.85
0.20
325.00%
PATM
19.55%
16.90%
21.37%
15.12%
10.60%
3.20%
15.05%
4.21%
EPS
2.28
2.08
9.62%
1.30
0.99
31.31%
0.87
0.14
521.43%
1.32
0.30
340.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
23.09
23.21
16.16
17.33
18.92
21.92
20.23
21.28
21.41
Net Sales Growth
15.91%
43.63%
-6.75%
-8.40%
-13.69%
8.35%
-4.93%
-0.61%
 
Cost Of Goods Sold
11.74
0.60
0.11
10.28
11.88
15.11
12.74
12.41
12.34
Gross Profit
11.35
22.61
16.05
7.05
7.05
6.81
7.49
8.87
9.07
GP Margin
49.14%
97.41%
99.32%
40.68%
37.26%
31.07%
37.02%
41.68%
42.36%
Total Expenditure
17.40
17.79
13.60
15.82
17.57
20.61
18.92
20.20
19.60
Power & Fuel Cost
-
0.20
0.19
0.16
0.19
0.19
0.17
0.11
0.12
% Of Sales
-
0.86%
1.18%
0.92%
1.00%
0.87%
0.84%
0.52%
0.56%
Employee Cost
-
1.65
1.74
1.92
1.90
1.99
1.97
1.56
1.07
% Of Sales
-
7.11%
10.77%
11.08%
10.04%
9.08%
9.74%
7.33%
5.00%
Manufacturing Exp.
-
12.23
8.56
0.09
0.06
0.04
0.06
2.34
2.42
% Of Sales
-
52.69%
52.97%
0.52%
0.32%
0.18%
0.30%
11.00%
11.30%
General & Admin Exp.
-
0.79
0.70
0.48
0.47
0.39
0.40
0.35
0.74
% Of Sales
-
3.40%
4.33%
2.77%
2.48%
1.78%
1.98%
1.64%
3.46%
Selling & Distn. Exp.
-
0.67
0.68
0.94
1.28
1.35
1.34
0.70
1.95
% Of Sales
-
2.89%
4.21%
5.42%
6.77%
6.16%
6.62%
3.29%
9.11%
Miscellaneous Exp.
-
1.64
1.62
1.95
1.79
1.54
2.22
2.75
0.97
% Of Sales
-
7.07%
10.02%
11.25%
9.46%
7.03%
10.97%
12.92%
4.53%
EBITDA
5.70
5.42
2.56
1.51
1.35
1.31
1.31
1.08
1.81
EBITDA Margin
24.69%
23.35%
15.84%
8.71%
7.14%
5.98%
6.48%
5.08%
8.45%
Other Income
0.41
0.28
0.27
0.12
0.08
0.07
0.12
0.10
0.03
Interest
0.45
0.73
0.98
0.78
0.84
0.69
0.62
0.72
0.48
Depreciation
0.47
0.46
0.45
0.41
0.29
0.25
0.22
0.19
0.19
PBT
5.21
4.52
1.40
0.44
0.30
0.44
0.60
0.26
1.17
Tax
1.35
1.09
0.27
0.10
0.06
0.06
0.19
0.27
0.39
Tax Rate
25.91%
24.12%
19.29%
22.73%
20.00%
13.64%
31.67%
103.85%
33.33%
PAT
3.84
3.43
1.13
0.44
0.36
0.60
0.83
0.35
0.78
PAT before Minority Interest
3.70
3.43
1.13
0.33
0.23
0.38
0.40
-0.01
0.78
Minority Interest
-0.14
0.00
0.00
0.11
0.13
0.22
0.43
0.36
0.00
PAT Margin
16.63%
14.78%
6.99%
2.54%
1.90%
2.74%
4.10%
1.64%
3.64%
PAT Growth
66.96%
203.54%
156.82%
22.22%
-40.00%
-27.71%
137.14%
-55.13%
 
Unadjusted EPS
5.77
5.37
1.72
0.52
0.35
0.59
0.89
1.10
1.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
18.38
11.21
10.42
10.11
9.96
9.73
9.19
8.40
Share Capital
6.38
6.38
6.38
6.38
6.38
6.38
6.49
6.30
Total Reserves
7.28
4.83
4.04
3.73
3.58
3.35
2.55
2.11
Non-Current Liabilities
3.18
3.62
3.34
3.05
3.15
2.19
2.03
1.96
Secured Loans
0.15
0.87
0.00
0.00
0.35
0.11
0.23
0.34
Unsecured Loans
2.15
2.07
2.67
2.39
2.15
1.43
1.19
1.09
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
8.69
10.78
10.40
11.61
11.26
11.26
11.22
8.47
Trade Payables
3.48
4.28
4.67
5.96
6.54
6.38
6.61
5.23
Other Current Liabilities
0.23
0.26
0.58
0.47
0.24
0.28
0.24
0.24
Short Term Borrowings
3.49
5.75
5.07
5.11
4.39
4.45
4.18
2.06
Short Term Provisions
1.48
0.49
0.09
0.06
0.09
0.14
0.18
0.93
Total Liabilities
30.40
25.65
24.08
24.67
24.20
22.79
22.13
18.88
Net Block
3.75
3.28
3.35
3.58
3.85
3.94
4.19
3.70
Gross Block
4.13
3.53
6.30
6.12
6.10
5.94
5.98
5.29
Accumulated Depreciation
0.38
0.25
2.95
2.54
2.25
2.00
1.79
1.59
Non Current Assets
4.06
3.50
3.54
3.63
3.90
3.99
4.24
3.77
Capital Work in Progress
0.15
0.05
0.12
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.16
0.17
0.07
0.05
0.05
0.05
0.05
0.01
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
26.34
22.15
20.55
21.04
20.30
18.81
17.89
15.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3.67
4.01
3.28
3.95
4.14
4.33
4.36
3.65
Sundry Debtors
16.48
14.23
13.44
13.57
12.79
12.17
10.51
10.08
Cash & Bank
1.58
0.43
0.43
0.35
0.36
0.12
1.12
0.35
Other Current Assets
4.60
0.00
0.00
0.00
3.01
2.19
1.90
1.03
Short Term Loans & Adv.
4.60
3.48
3.40
3.16
3.01
2.19
1.90
1.03
Net Current Assets
17.65
11.37
10.14
9.43
9.04
7.55
6.67
6.65
Total Assets
30.40
25.65
24.09
24.67
24.20
22.80
22.13
18.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1.94
0.67
0.94
0.24
0.13
-0.86
0.30
-0.37
PBT
4.52
1.40
0.44
0.30
0.44
0.60
0.26
1.17
Adjustment
1.19
1.44
1.19
1.13
0.94
0.83
0.91
0.56
Changes in Working Capital
-2.87
-1.91
-0.59
-1.12
-1.05
-2.11
-0.63
-1.99
Cash after chg. in Working capital
2.83
0.93
1.03
0.31
0.34
-0.68
0.53
-0.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.89
-0.26
-0.09
-0.07
-0.21
-0.18
-0.23
-0.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.02
-0.41
-0.02
-0.02
-0.16
0.03
-0.67
-1.23
Net Fixed Assets
-0.11
-0.15
-0.23
-0.02
-0.16
0.03
-0.19
Net Investments
-0.75
-0.43
0.00
-0.02
-0.10
0.00
0.00
Others
-0.16
0.17
0.21
0.02
0.10
0.00
-0.48
Cash from Financing Activity
0.24
-0.26
-0.85
-0.23
0.27
-0.17
1.13
1.45
Net Cash Inflow / Outflow
1.16
0.00
0.07
-0.01
0.24
-1.00
0.77
-0.15
Opening Cash & Equivalents
0.43
0.43
0.35
0.36
0.12
1.12
0.35
0.50
Closing Cash & Equivalent
1.58
0.43
0.43
0.35
0.36
0.12
1.12
0.35

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
21.40
17.57
16.33
15.84
15.61
15.25
13.93
13.35
ROA
12.22%
4.55%
1.37%
0.96%
1.62%
1.80%
-0.06%
4.14%
ROE
27.55%
10.47%
3.26%
2.33%
3.86%
4.31%
-0.14%
9.29%
ROCE
23.80%
12.52%
6.80%
6.60%
6.97%
7.96%
7.29%
13.85%
Fixed Asset Turnover
6.12
3.54
3.03
3.37
4.02
3.75
4.15
4.39
Receivable days
239.28
290.63
261.70
233.78
188.48
185.24
160.95
158.41
Inventory Days
59.84
76.56
70.01
71.70
63.95
70.98
62.60
57.32
Payable days
87.83
132.91
141.09
142.41
124.45
143.89
118.78
103.48
Cash Conversion Cycle
211.28
234.28
190.62
163.06
127.98
112.33
104.76
112.25
Total Debt/Equity
0.42
0.78
0.74
0.74
0.69
0.62
0.62
0.42
Interest Cover
7.19
2.42
1.56
1.35
1.64
1.97
1.36
3.44

News Update:


  • Kilpest India’s arm enters into alliance with two global experts
    11th Sep 2018, 12:05 PM

    The alliance is to form a step down subsidiary company in Zambia

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.