Nifty
Sensex
:
:
9871.50
31599.76
-1.10 (-0.01%)
-26.87 (-0.08%)

Pesticides & Agrochemicals

Rating :
61/99

BSE: 532511 | NSE: EXCELCROP

1697.55
0.25 (0.01%)
26-Sep-2017 | 3:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1730.00
  • 1730.00
  • 1693.15
  • 1697.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 1218
  • 20.68
  • 2099.95
  • 1268.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,870.96
  • 32.34
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,849.48
  • 0.68%
  • 4.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.97%
  • 4.68%
  • 19.21%
  • FII
  • DII
  • Others
  • 0.03%
  • 9.45%
  • 1.66%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
968.42
895.88
1,025.63
985.64
779.10
694.97
739.39
648.64
700.90
534.21
Net Sales Growth
8.10%
-12.65%
4.06%
26.51%
12.11%
-6.01%
13.99%
-7.46%
31.20%
 
Cost Of Goods Sold
488.21
461.24
581.06
563.64
500.46
416.44
397.51
344.80
409.07
284.49
Gross Profit
480.21
434.65
444.58
422.00
278.64
278.53
341.87
303.84
291.83
249.73
GP Margin
49.59%
48.52%
43.35%
42.81%
35.76%
40.08%
46.24%
46.84%
41.64%
46.75%
Total Expenditure
871.78
801.25
924.51
882.96
727.98
644.87
653.50
574.42
653.06
485.41
Power & Fuel Cost
15.00
12.32
12.92
11.85
7.22
6.15
15.96
13.07
13.91
9.96
% Of Sales
1.55%
1.38%
1.26%
1.20%
0.93%
0.88%
2.16%
2.01%
1.98%
1.86%
Employee Cost
82.42
69.88
68.64
62.09
50.80
46.58
51.67
46.27
45.00
33.14
% Of Sales
8.51%
7.80%
6.69%
6.30%
6.52%
6.70%
6.99%
7.13%
6.42%
6.20%
Manufacturing Exp.
174.17
160.00
160.73
150.86
92.17
95.05
105.46
94.87
85.96
69.89
% Of Sales
17.98%
17.86%
15.67%
15.31%
11.83%
13.68%
14.26%
14.63%
12.26%
13.08%
General & Admin Exp.
64.24
57.22
57.85
53.10
47.05
45.89
51.84
49.93
66.20
48.65
% Of Sales
6.63%
6.39%
5.64%
5.39%
6.04%
6.60%
7.01%
7.70%
9.44%
9.11%
Selling & Distn. Exp.
36.04
31.48
33.24
29.41
22.83
26.08
25.65
18.71
11.66
34.65
% Of Sales
3.72%
3.51%
3.24%
2.98%
2.93%
3.75%
3.47%
2.88%
1.66%
6.49%
Miscellaneous Exp.
11.70
9.11
10.08
12.00
7.45
8.68
5.40
6.76
21.26
34.65
% Of Sales
1.21%
1.02%
0.98%
1.22%
0.96%
1.25%
0.73%
1.04%
3.03%
0.87%
EBITDA
96.64
94.63
101.12
102.68
51.12
50.10
85.89
74.22
47.84
48.80
EBITDA Margin
9.98%
10.56%
9.86%
10.42%
6.56%
7.21%
11.62%
11.44%
6.83%
9.13%
Other Income
4.62
3.41
3.08
5.09
6.32
6.86
7.07
1.44
30.04
8.78
Interest
1.17
3.45
5.87
4.91
13.12
14.00
9.74
9.01
14.99
9.93
Depreciation
17.11
17.54
17.04
13.97
14.09
13.99
12.89
8.84
8.10
7.16
PBT
82.99
77.06
81.29
88.90
30.23
28.97
70.33
57.82
54.80
40.50
Tax
24.48
22.84
26.72
29.45
9.01
6.36
18.06
19.82
19.52
13.74
Tax Rate
24.61%
27.55%
30.29%
30.88%
29.80%
27.81%
30.03%
34.28%
35.62%
33.93%
PAT
74.99
60.05
61.54
66.13
21.22
16.75
42.28
38.03
35.28
26.75
PAT before Minority Interest
74.99
60.05
61.48
65.93
21.22
16.52
42.07
38.00
35.28
26.75
Minority Interest
0.00
0.00
0.06
0.20
0.00
0.23
0.21
0.03
0.00
0.00
PAT Margin
7.74%
6.70%
6.00%
6.71%
2.72%
2.41%
5.72%
5.86%
5.03%
5.01%
PAT Growth
24.88%
-2.42%
-6.94%
211.64%
26.69%
-60.38%
11.18%
7.79%
31.89%
 
Unadjusted EPS
68.22
55.72
57.46
60.02
19.34
13.38
38.80
33.82
31.04
24.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
447.87
389.35
343.66
300.82
248.77
231.06
218.08
179.73
151.56
123.50
Share Capital
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
Total Reserves
442.37
383.85
338.16
295.32
243.27
225.56
212.57
174.23
146.06
118.00
Non-Current Liabilities
32.53
29.93
29.65
29.29
36.23
48.97
31.80
159.35
161.72
136.53
Secured Loans
0.00
0.00
2.87
8.60
17.73
29.17
13.85
50.03
79.06
73.30
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
95.56
68.92
50.86
Long Term Provisions
10.09
9.72
9.67
8.35
8.23
8.70
8.21
0.00
0.00
0.00
Current Liabilities
261.92
234.61
455.82
472.44
238.58
406.43
350.87
155.16
192.09
112.34
Trade Payables
218.03
169.33
155.67
233.59
138.75
162.77
111.82
120.44
92.05
90.62
Other Current Liabilities
39.45
27.31
39.12
30.61
26.62
30.30
18.10
15.27
17.59
10.93
Short Term Borrowings
0.00
16.36
64.49
26.03
49.44
92.74
101.90
0.00
0.00
0.00
Short Term Provisions
4.45
21.60
196.54
182.21
23.76
120.62
119.05
19.45
82.46
10.79
Total Liabilities
742.32
653.89
829.13
802.61
523.84
686.72
601.24
494.24
505.37
372.37
Net Block
187.57
170.68
153.56
136.69
129.10
130.68
115.21
108.94
101.33
89.76
Gross Block
343.38
314.50
282.98
253.52
234.54
223.36
195.99
178.90
162.37
142.18
Accumulated Depreciation
155.81
143.82
129.42
116.84
105.44
92.68
80.78
69.96
61.04
52.42
Non Current Assets
206.60
191.25
175.61
155.03
143.18
148.18
134.83
113.88
106.37
96.01
Capital Work in Progress
10.96
7.47
7.45
5.92
6.37
4.25
2.70
2.37
1.57
0.97
Non Current Investment
0.01
1.70
3.94
2.24
2.31
2.24
4.26
2.57
3.47
5.28
Long Term Loans & Adv.
8.07
11.40
10.66
10.18
5.40
8.80
12.64
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
2.21
0.01
0.00
0.00
0.00
Current Assets
535.72
462.65
653.52
647.59
380.66
538.54
466.40
380.31
399.00
276.35
Current Investments
0.00
3.51
0.00
0.00
0.00
0.00
1.03
0.00
0.00
0.00
Inventories
239.70
217.43
216.00
248.09
154.76
168.18
142.13
145.62
132.71
96.60
Sundry Debtors
216.58
173.13
185.09
159.37
150.49
165.92
154.56
163.19
131.89
111.53
Cash & Bank
21.47
11.82
22.71
18.16
27.03
40.97
18.35
14.53
16.35
19.29
Other Current Assets
57.97
6.13
12.40
12.94
48.38
163.46
150.33
56.97
118.05
48.92
Short Term Loans & Adv.
47.59
50.63
217.33
209.01
38.32
154.63
137.62
51.07
110.05
41.63
Net Current Assets
273.80
228.04
197.71
175.15
142.09
132.11
115.53
225.15
206.90
164.01
Total Assets
742.32
653.90
829.13
802.62
523.84
686.72
601.23
494.25
505.38
372.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
76.02
96.27
35.25
52.29
67.23
60.64
71.77
36.31
24.42
19.03
PBT
99.47
82.89
88.30
95.38
30.23
22.87
60.13
57.82
54.80
40.50
Adjustment
5.63
20.95
14.28
11.53
29.73
31.09
36.89
27.56
35.43
16.12
Changes in Working Capital
-6.45
15.46
-42.52
-22.34
16.36
14.71
-5.32
-26.29
-46.83
-15.53
Cash after chg. in Working capital
98.64
119.30
60.05
84.56
76.33
68.67
91.70
59.08
43.40
41.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.63
-23.03
-24.80
-32.27
-9.10
-8.03
-19.93
-22.34
-18.89
-10.79
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
-13.00
-33.74
-34.55
-14.01
8.71
-47.81
-34.92
-18.46
-20.11
-17.80
Net Fixed Assets
-32.36
-31.93
-32.04
-18.50
-13.22
-28.89
-17.19
-16.19
-20.79
-15.50
Net Investments
9.80
-1.87
-4.02
0.00
0.00
1.96
-4.55
0.72
2.96
0.81
Others
9.56
0.06
1.51
4.49
21.93
-20.88
-13.18
-2.99
-2.28
-3.11
Cash from Financing Activity
-51.96
-74.29
8.51
-41.43
-71.45
-11.93
-40.49
-18.73
-7.63
0.52
Net Cash Inflow / Outflow
11.06
-11.76
9.22
-3.14
4.49
0.90
-3.64
-0.88
-3.32
1.75
Opening Cash & Equivalents
11.80
22.68
16.12
17.10
12.25
11.35
14.48
16.35
19.29
17.54
Closing Cash & Equivalent
21.47
11.80
22.68
16.12
17.10
12.25
11.35
14.52
16.33
19.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
406.95
353.78
312.26
273.33
226.04
209.95
198.15
163.26
137.71
112.20
ROA
10.74%
8.10%
7.54%
9.94%
3.51%
2.56%
7.68%
7.60%
8.04%
7.65%
ROE
17.91%
16.38%
19.08%
23.99%
8.84%
7.35%
21.15%
22.94%
25.65%
23.19%
ROCE
23.50%
20.91%
24.70%
29.95%
12.60%
10.48%
20.98%
21.39%
25.51%
21.14%
Fixed Asset Turnover
3.24
3.28
4.14
4.35
3.63
3.50
4.19
3.98
4.90
4.32
Receivable days
66.65
66.67
56.66
53.25
69.56
79.71
73.77
79.30
59.53
72.04
Inventory Days
78.18
80.67
76.34
69.23
70.99
77.18
66.80
74.80
56.08
52.25
Payable days
86.88
78.38
81.63
74.41
82.09
85.24
68.01
68.08
54.45
62.15
Cash Conversion Cycle
57.96
68.96
51.38
48.08
58.46
71.66
72.55
86.02
61.16
62.13
Total Debt/Equity
0.00
0.05
0.21
0.15
0.31
0.57
0.56
0.81
0.98
1.01
Interest Cover
85.78
25.05
16.03
20.44
3.30
2.63
7.17
7.42
4.65
5.08

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.