Nifty
Sensex
:
:
11462.20
38095.07
35.35 (0.31%)
70.75 (0.19%)

Pesticides & Agrochemicals

Rating :
69/99

BSE: 533138 | NSE: ASTEC

508.80
-4.55 (-0.89%)
18-Mar-2019 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  514.90
  •  514.90
  •  506.00
  •  513.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3375
  •  17.17
  •  783.00
  •  443.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,008.23
  • 25.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,131.31
  • 0.29%
  • 5.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.33%
  • 3.70%
  • 22.70%
  • FII
  • DII
  • Others
  • 0.12%
  • 2.20%
  • 3.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.85
  • 12.17
  • 14.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.46
  • 14.23
  • 16.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 32.13
  • 91.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.21
  • 25.60
  • 36.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.33
  • 5.08
  • 7.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.79
  • 15.73
  • 21.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
119.43
74.28
60.78%
112.72
95.93
17.50%
65.47
72.27
-9.41%
128.36
90.50
41.83%
Expenses
98.20
60.89
61.27%
89.27
81.21
9.92%
56.31
62.79
-10.32%
97.17
74.06
31.20%
EBITDA
21.23
13.40
58.43%
23.45
14.72
59.31%
9.16
9.48
-3.38%
31.19
16.44
89.72%
EBIDTM
17.78%
18.04%
20.81%
15.34%
13.99%
13.12%
24.30%
18.17%
Other Income
3.07
1.69
81.66%
1.85
1.69
9.47%
0.02
2.95
-99.32%
1.78
0.84
111.90%
Interest
3.61
2.58
39.92%
2.93
2.79
5.02%
2.68
2.99
-10.37%
2.31
2.70
-14.44%
Depreciation
5.36
3.67
46.05%
4.47
3.53
26.63%
4.05
3.48
16.38%
4.00
4.42
-9.50%
PBT
15.33
13.00
17.92%
17.91
10.08
77.68%
2.45
5.97
-58.96%
26.66
4.13
545.52%
Tax
5.35
5.85
-8.55%
6.34
3.37
88.13%
0.96
1.98
-51.52%
9.48
0.67
1,314.93%
PAT
9.98
7.15
39.58%
11.57
6.72
72.17%
1.48
3.99
-62.91%
17.19
3.46
396.82%
PATM
8.36%
9.62%
10.27%
7.00%
2.27%
5.52%
13.39%
3.82%
EPS
5.10
3.67
38.96%
5.92
3.44
72.09%
0.76
1.99
-61.81%
8.79
1.77
396.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
425.98
367.58
298.67
246.99
266.88
206.97
174.77
112.84
109.44
111.94
84.41
Net Sales Growth
27.93%
23.07%
20.92%
-7.45%
28.95%
18.42%
54.88%
3.11%
-2.23%
32.61%
 
Cost Of Goods Sold
268.66
235.05
179.94
160.93
178.74
133.37
118.05
77.67
81.40
76.42
53.47
Gross Profit
157.32
132.54
118.74
86.05
88.14
73.60
56.72
35.17
28.05
35.53
30.95
GP Margin
36.93%
36.06%
39.76%
34.84%
33.03%
35.56%
32.45%
31.17%
25.63%
31.74%
36.67%
Total Expenditure
340.95
298.79
236.27
215.43
212.77
171.60
147.77
97.35
93.80
86.52
63.16
Power & Fuel Cost
-
17.87
15.75
13.84
3.56
6.90
9.15
5.46
2.77
2.39
2.81
% Of Sales
-
4.86%
5.27%
5.60%
1.33%
3.33%
5.24%
4.84%
2.53%
2.14%
3.33%
Employee Cost
-
21.71
20.38
15.89
12.27
11.38
8.73
5.58
4.02
3.22
2.49
% Of Sales
-
5.91%
6.82%
6.43%
4.60%
5.50%
5.00%
4.95%
3.67%
2.88%
2.95%
Manufacturing Exp.
-
7.41
6.67
4.71
0.89
5.61
0.47
0.31
1.12
0.77
0.81
% Of Sales
-
2.02%
2.23%
1.91%
0.33%
2.71%
0.27%
0.27%
1.02%
0.69%
0.96%
General & Admin Exp.
-
8.92
7.86
9.60
9.03
6.55
4.91
3.18
1.81
1.72
1.74
% Of Sales
-
2.43%
2.63%
3.89%
3.38%
3.16%
2.81%
2.82%
1.65%
1.54%
2.06%
Selling & Distn. Exp.
-
5.40
2.91
3.97
5.37
5.32
5.00
2.06
1.92
1.75
1.45
% Of Sales
-
1.47%
0.97%
1.61%
2.01%
2.57%
2.86%
1.83%
1.75%
1.56%
1.72%
Miscellaneous Exp.
-
2.43
2.77
6.49
2.90
2.47
1.46
3.08
0.77
0.27
1.45
% Of Sales
-
0.66%
0.93%
2.63%
1.09%
1.19%
0.84%
2.73%
0.70%
0.24%
0.47%
EBITDA
85.03
68.79
62.40
31.56
54.11
35.37
27.00
15.49
15.64
25.42
21.25
EBITDA Margin
19.96%
18.71%
20.89%
12.78%
20.28%
17.09%
15.45%
13.73%
14.29%
22.71%
25.17%
Other Income
6.72
8.11
2.86
7.21
0.93
0.37
1.06
0.61
1.21
1.06
0.52
Interest
11.53
10.66
12.24
12.81
12.84
9.25
7.48
5.66
4.06
5.13
6.09
Depreciation
17.88
14.68
13.68
10.40
12.69
14.77
11.87
8.64
5.83
4.16
3.27
PBT
62.35
51.56
39.34
15.57
29.52
11.72
8.71
1.81
6.96
17.18
12.42
Tax
22.13
20.67
9.56
7.36
-2.20
2.50
2.81
0.54
2.09
3.34
1.69
Tax Rate
35.49%
37.10%
33.26%
59.26%
-17.49%
22.42%
32.26%
29.83%
30.03%
19.44%
13.61%
PAT
40.22
34.91
19.12
4.97
14.77
8.67
5.95
1.36
4.88
13.84
10.73
PAT before Minority Interest
40.17
35.04
19.18
5.07
14.78
8.65
5.90
1.27
4.88
13.84
10.73
Minority Interest
-0.05
-0.13
-0.06
-0.10
-0.01
0.02
0.05
0.09
0.00
0.00
0.00
PAT Margin
9.44%
9.50%
6.40%
2.01%
5.53%
4.19%
3.40%
1.21%
4.46%
12.36%
12.71%
PAT Growth
88.65%
82.58%
284.71%
-66.35%
70.36%
45.71%
337.50%
-72.13%
-64.74%
28.98%
 
Unadjusted EPS
20.57
17.88
9.81
2.55
7.91
4.74
3.43
0.81
2.89
10.98
11.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
169.65
138.02
118.03
135.34
113.49
105.75
98.53
96.80
92.88
32.30
Share Capital
19.53
19.51
19.46
19.46
18.53
18.04
16.93
16.93
16.93
9.43
Total Reserves
149.23
117.78
97.83
115.88
94.96
87.29
80.24
79.87
75.95
22.87
Non-Current Liabilities
4.86
1.70
6.47
48.94
53.76
52.89
36.26
46.01
38.45
45.39
Secured Loans
0.25
0.40
8.18
12.72
17.64
21.46
11.08
41.19
33.91
41.07
Unsecured Loans
0.00
0.00
0.00
0.50
0.50
0.00
0.71
2.38
2.83
2.90
Long Term Provisions
0.17
0.07
0.45
0.74
0.73
1.19
0.34
0.00
0.00
0.00
Current Liabilities
238.39
193.72
202.97
177.58
117.17
102.31
96.47
36.13
22.17
19.71
Trade Payables
99.93
57.07
68.00
87.84
45.65
46.09
30.98
22.86
14.52
15.38
Other Current Liabilities
13.84
10.16
25.04
7.64
10.28
6.29
5.27
6.14
0.89
0.68
Short Term Borrowings
124.17
126.00
108.57
77.38
57.27
47.15
59.15
0.00
0.00
0.00
Short Term Provisions
0.44
0.50
1.37
4.72
3.96
2.79
1.07
7.13
6.76
3.66
Total Liabilities
413.18
333.59
327.56
361.91
284.46
261.08
231.44
179.17
153.73
97.63
Net Block
115.07
102.94
94.67
133.06
132.23
120.73
76.24
72.51
43.51
32.99
Gross Block
150.15
124.45
105.04
201.03
187.64
160.92
105.03
92.37
57.66
42.98
Accumulated Depreciation
35.08
21.51
10.37
67.96
55.40
40.20
28.79
19.86
14.15
9.99
Non Current Assets
181.50
135.22
136.37
158.40
149.57
142.51
123.12
89.51
77.21
33.11
Capital Work in Progress
41.87
7.56
19.85
12.25
5.84
13.07
43.62
8.99
7.94
0.00
Non Current Investment
0.01
0.01
0.01
0.02
0.01
0.08
0.01
8.01
25.76
0.12
Long Term Loans & Adv.
24.56
21.56
18.05
13.06
11.48
8.64
3.25
0.00
0.00
0.00
Other Non Current Assets
0.00
3.16
3.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
231.68
198.37
191.19
203.51
134.90
118.57
108.32
89.60
76.33
63.23
Current Investments
0.00
0.00
0.00
0.09
0.05
0.02
11.81
0.00
0.00
0.00
Inventories
78.48
65.55
71.25
71.93
76.59
50.66
50.38
36.85
33.25
29.06
Sundry Debtors
123.15
110.66
80.61
103.63
51.39
62.65
31.87
34.26
32.35
28.75
Cash & Bank
1.50
4.23
6.05
12.02
4.47
5.14
4.11
3.06
1.85
1.09
Other Current Assets
28.56
0.61
2.22
0.54
2.39
0.09
10.14
15.43
8.88
4.33
Short Term Loans & Adv.
27.28
17.32
31.05
15.30
2.39
0.09
10.14
15.43
8.88
4.33
Net Current Assets
-6.71
4.65
-11.79
25.93
17.73
16.25
11.84
53.47
54.17
43.52
Total Assets
413.18
333.59
327.56
361.91
284.47
261.08
231.44
179.16
153.72
97.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
64.67
19.23
-12.53
7.48
14.58
16.43
8.65
16.39
10.49
-2.39
PBT
55.71
28.74
12.42
18.98
8.65
5.90
1.37
4.88
13.84
10.73
Adjustment
17.94
34.84
18.77
23.30
24.87
20.12
14.70
10.44
11.36
10.16
Changes in Working Capital
6.37
-37.69
-38.75
-32.19
-17.02
-8.09
-6.38
4.16
-11.32
-21.71
Cash after chg. in Working capital
80.02
25.89
-7.55
10.08
16.50
17.94
9.68
19.48
13.87
-0.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.35
-6.66
-4.98
-2.60
-1.92
-1.50
-1.04
-3.09
-3.39
-1.57
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
-48.94
-17.70
-16.05
-19.22
-18.69
-13.33
-50.01
-16.83
-58.88
-3.31
Net Fixed Assets
-60.02
-7.11
79.50
-15.46
-17.12
-25.75
-46.69
-35.76
-22.63
-2.73
Net Investments
0.00
0.00
0.60
-0.04
-0.03
11.71
-3.88
17.26
-25.63
0.00
Others
11.08
-10.59
-96.15
-3.72
-1.54
0.71
0.56
1.67
-10.62
-0.58
Cash from Financing Activity
-18.25
-0.94
30.68
11.66
3.44
-2.07
42.41
1.65
49.16
5.22
Net Cash Inflow / Outflow
-2.51
0.60
2.09
-0.08
-0.67
1.04
1.05
1.21
0.76
-0.48
Opening Cash & Equivalents
2.84
2.25
0.68
0.78
5.14
4.11
3.06
1.85
1.09
1.57
Closing Cash & Equivalent
0.33
2.84
2.25
0.70
4.47
5.14
4.11
3.06
1.85
1.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
86.42
70.36
60.28
69.56
61.25
58.38
57.40
57.14
54.76
32.90
ROA
9.38%
5.80%
1.47%
4.57%
3.17%
2.40%
0.62%
2.93%
11.01%
12.18%
ROE
22.90%
15.07%
4.01%
11.88%
7.91%
5.83%
1.31%
5.15%
22.38%
40.64%
ROCE
23.75%
16.08%
10.65%
11.96%
10.88%
9.28%
4.81%
8.17%
21.83%
28.49%
Fixed Asset Turnover
2.70
2.73
1.61
1.46
1.26
1.46
1.21
1.51
2.32
2.15
Receivable days
115.06
111.38
136.14
99.91
94.59
88.78
101.10
107.04
95.73
95.46
Inventory Days
70.88
79.66
105.79
95.72
105.53
94.90
133.36
112.65
97.62
97.84
Payable days
94.02
100.09
137.14
112.44
87.72
93.42
92.01
70.96
62.92
40.48
Cash Conversion Cycle
91.92
90.96
104.80
83.18
112.40
90.26
142.45
148.73
130.43
152.82
Total Debt/Equity
0.74
0.92
1.08
0.69
0.73
0.69
0.74
0.45
0.40
1.42
Interest Cover
6.23
3.35
1.97
1.98
2.21
2.16
1.32
2.72
4.35
3.04

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.