Nifty
Sensex
:
:
8907.25
28839.09
-32.25(-0.36%)
-53.88(-0.19%)

Pesticides & Agrochemicals

Rating :
68/99

BSE: 532511 | NSE: EXCELCROP

1750.00
-16.80 (-0.95%)
27-Feb-2017 | 2:39PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1730.25
  • 1764.45
  • 1730.20
  • 1766.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 269
  • 4.71
  • 2000.00
  • 1016.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,943.76
  • 26.89
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,951.17
  • 0.71%
  • 4.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.97%
  • 4.63%
  • 19.49%
  • FII
  • DII
  • Others
  • 0.03%
  • 9.45%
  • 1.43%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
895.88
1,025.63
985.64
779.10
694.97
739.39
648.64
700.90
534.21
428.74
Net Sales Growth
-12.65%
4.06%
26.51%
12.11%
-6.01%
13.99%
-7.46%
31.20%
24.60%
 
Cost Of Goods Sold
461.24
581.06
563.64
500.46
416.44
397.51
344.80
409.07
284.49
227.03
Gross Profit
434.65
444.58
422.00
278.64
278.53
341.87
303.84
291.83
249.73
201.71
GP Margin
48.52%
43.35%
42.81%
35.76%
40.08%
46.24%
46.84%
41.64%
46.75%
47.05%
Total Expenditure
801.25
924.51
882.96
727.98
644.87
653.50
574.42
653.06
485.41
394.42
Power & Fuel Cost
12.32
12.92
11.85
7.22
6.15
15.96
13.07
13.91
9.96
9.80
% Of Sales
1.38%
1.26%
1.20%
0.93%
0.88%
2.16%
2.01%
1.98%
1.86%
2.29%
Employee Cost
69.88
68.64
62.09
50.80
46.58
51.67
46.27
45.00
33.14
28.77
% Of Sales
7.80%
6.69%
6.30%
6.52%
6.70%
6.99%
7.13%
6.42%
6.20%
6.71%
Manufacturing Exp.
160.00
160.73
150.86
92.17
95.05
105.46
94.87
85.96
69.89
60.72
% Of Sales
17.86%
15.67%
15.31%
11.83%
13.68%
14.26%
14.63%
12.26%
13.08%
14.16%
General & Admin Exp.
57.68
57.85
53.10
47.05
45.89
51.84
49.93
66.20
48.65
37.53
% Of Sales
6.44%
5.64%
5.39%
6.04%
6.60%
7.01%
7.70%
9.44%
9.11%
8.75%
Selling & Distn. Exp.
31.48
33.24
29.41
22.83
26.08
25.65
18.71
11.66
34.65
25.01
% Of Sales
3.51%
3.24%
2.98%
2.93%
3.75%
3.47%
2.88%
1.66%
6.49%
5.83%
Miscellaneous Exp.
8.65
10.08
12.00
7.45
8.68
5.40
6.76
21.26
4.63
25.01
% Of Sales
0.97%
0.98%
1.22%
0.96%
1.25%
0.73%
1.04%
3.03%
0.87%
1.30%
EBITDA
94.63
101.12
102.68
51.12
50.10
85.89
74.22
47.84
48.80
34.32
EBITDA Margin
10.56%
9.86%
10.42%
6.56%
7.21%
11.62%
11.44%
6.83%
9.13%
8.00%
Other Income
3.41
3.08
5.09
6.32
6.86
7.07
1.44
30.04
8.78
6.67
Interest
3.45
5.87
4.91
13.12
14.00
9.74
9.01
14.99
9.93
9.59
Depreciation
17.54
17.04
13.97
14.09
13.99
12.89
8.84
8.10
7.16
6.40
PBT
77.06
81.29
88.90
30.23
28.97
70.33
57.82
54.80
40.50
25.00
Tax
22.84
26.72
29.45
9.01
6.36
18.06
19.82
19.52
13.74
11.33
Tax Rate
27.55%
30.29%
30.88%
29.80%
27.81%
30.03%
34.28%
35.62%
33.93%
36.14%
PAT
60.05
61.54
66.13
21.22
16.75
42.28
38.03
35.28
26.75
20.02
PAT before Minority Interest
60.05
61.48
65.93
21.22
16.52
42.07
38.00
35.28
26.75
20.02
Minority Interest
0.00
0.06
0.20
0.00
0.23
0.21
0.03
0.00
0.00
0.00
PAT Margin
6.70%
6.00%
6.71%
2.72%
2.41%
5.72%
5.86%
5.03%
5.01%
4.67%
PAT Growth
-2.42%
-6.94%
211.64%
26.69%
-60.38%
11.18%
7.79%
31.89%
33.62%
 
Unadjusted EPS
55.72
57.46
60.02
19.34
13.38
38.80
33.82
31.04
24.31
18.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
389.35
343.66
300.82
248.77
231.06
218.08
179.73
151.56
123.50
107.74
Share Capital
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
Total Reserves
383.85
338.16
295.32
243.27
225.56
212.57
174.23
146.06
118.00
102.24
Non-Current Liabilities
29.41
29.65
29.29
36.23
48.97
31.80
159.35
161.72
136.53
135.08
Secured Loans
0.00
2.87
8.60
17.73
29.17
13.85
50.03
79.06
73.30
40.65
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
95.56
68.92
50.86
81.42
Long Term Provisions
9.72
9.67
8.35
8.23
8.70
8.21
0.00
0.00
0.00
0.00
Current Liabilities
427.80
455.82
472.44
238.58
406.43
350.87
155.16
192.09
112.34
83.81
Trade Payables
169.85
155.67
233.59
138.75
162.77
111.82
120.44
92.05
90.62
67.76
Other Current Liabilities
27.31
39.12
30.61
26.62
30.30
18.10
15.27
17.59
10.93
9.52
Short Term Borrowings
16.36
64.49
26.03
49.44
92.74
101.90
0.00
0.00
0.00
0.00
Short Term Provisions
214.27
196.54
182.21
23.76
120.62
119.05
19.45
82.46
10.79
6.53
Total Liabilities
846.56
829.13
802.61
523.84
686.72
601.24
494.24
505.37
372.37
326.63
Net Block
170.68
153.56
136.69
129.10
130.68
115.21
108.94
101.33
89.76
79.70
Gross Block
314.50
282.98
253.52
234.54
223.36
195.99
178.90
162.37
142.18
126.57
Accumulated Depreciation
143.82
129.42
116.84
105.44
92.68
80.78
69.96
61.04
52.42
46.87
Non Current Assets
191.25
175.61
155.03
143.18
148.18
134.83
113.88
106.37
96.01
87.77
Capital Work in Progress
7.47
7.45
5.92
6.37
4.25
2.70
2.37
1.57
0.97
1.21
Non Current Investment
1.70
3.94
2.24
2.31
2.24
4.26
2.57
3.47
5.28
6.86
Long Term Loans & Adv.
11.40
10.66
10.18
5.40
8.80
12.64
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
2.21
0.01
0.00
0.00
0.00
0.00
Current Assets
655.32
653.52
647.59
380.66
538.54
466.40
380.31
399.00
276.35
238.40
Current Investments
3.51
0.00
0.00
0.00
0.00
1.03
0.00
0.00
0.00
0.00
Inventories
217.43
216.00
248.09
154.76
168.18
142.13
145.62
132.71
96.60
69.59
Sundry Debtors
173.13
185.09
159.37
150.49
165.92
154.56
163.19
131.89
111.53
117.62
Cash & Bank
11.82
22.71
18.16
27.03
40.97
18.35
14.53
16.35
19.29
17.54
Other Current Assets
249.43
229.73
221.95
48.38
163.46
150.33
56.97
118.05
48.92
33.64
Short Term Loans & Adv.
243.30
217.33
209.01
38.32
154.63
137.62
51.07
110.05
41.63
28.21
Net Current Assets
227.52
197.71
175.15
142.09
132.11
115.53
225.15
206.90
164.01
154.58
Total Assets
846.57
829.13
802.62
523.84
686.72
601.23
494.25
505.38
372.37
326.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
96.27
35.25
52.29
67.23
60.64
71.77
36.31
24.42
19.03
12.04
PBT
82.89
88.30
95.38
30.23
22.87
60.13
57.82
54.80
40.50
31.35
Adjustment
20.95
14.28
11.53
29.73
31.09
36.89
27.56
35.43
16.12
16.86
Changes in Working Capital
15.46
-42.52
-22.34
16.36
14.71
-5.32
-26.29
-46.83
-15.53
-17.41
Cash after chg. in Working capital
119.30
60.05
84.56
76.33
68.67
91.70
59.08
43.40
41.09
30.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.03
-24.80
-32.27
-9.10
-8.03
-19.93
-22.34
-18.89
-10.79
-8.87
Other Direct Exp. Paid
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
-33.74
-34.55
-14.01
8.71
-47.81
-34.92
-18.46
-20.11
-17.80
-14.61
Net Fixed Assets
-31.93
-32.04
-18.50
-13.22
-28.89
-17.19
-16.19
-20.79
-15.50
-9.81
Net Investments
-1.87
-4.02
0.00
0.00
1.96
-4.55
0.72
2.96
0.81
0.68
Others
0.06
1.51
4.49
21.93
-20.88
-13.18
-2.99
-2.28
-3.11
-5.48
Cash from Financing Activity
-74.29
8.51
-41.43
-71.45
-11.93
-40.49
-18.73
-7.63
0.52
8.94
Net Cash Inflow / Outflow
-11.76
9.22
-3.14
4.49
0.90
-3.64
-0.88
-3.32
1.75
6.37
Opening Cash & Equivalents
22.68
16.12
17.10
12.25
11.35
14.48
16.35
19.29
17.54
11.17
Closing Cash & Equivalent
11.80
22.68
16.12
17.10
12.25
11.35
14.52
16.33
19.29
17.54

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
353.78
312.26
273.33
226.04
209.95
198.15
163.26
137.71
112.20
97.47
ROA
7.17%
7.54%
9.94%
3.51%
2.56%
7.68%
7.60%
8.04%
7.65%
6.74%
ROE
16.38%
19.08%
23.99%
8.84%
7.35%
21.15%
22.94%
25.65%
23.19%
20.12%
ROCE
20.91%
24.70%
29.95%
12.60%
10.48%
20.98%
21.39%
25.51%
21.14%
20.05%
Fixed Asset Turnover
3.28
4.14
4.35
3.63
3.50
4.19
3.98
4.90
4.32
3.84
Receivable days
66.67
56.66
53.25
69.56
79.71
73.77
79.30
59.53
72.04
78.03
Inventory Days
80.67
76.34
69.23
70.99
77.18
66.80
74.80
56.08
52.25
54.00
Payable days
78.50
81.63
74.41
82.09
85.24
68.01
68.08
54.45
62.15
66.22
Cash Conversion Cycle
68.83
51.38
48.08
58.46
71.66
72.55
86.02
61.16
62.13
65.81
Total Debt/Equity
0.05
0.21
0.15
0.31
0.57
0.56
0.81
0.98
1.01
1.14
Interest Cover
25.05
16.03
20.44
3.30
2.63
7.17
7.42
4.65
5.08
4.27

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. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

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