Nifty
:
22428.55
Sensex
:
73935.32
26.15 (0.12%)
82.38 (0.11%)
Nifty
Sensex
:
:
22428.55
73935.32
26.15 (0.12%)
82.38 (0.11%)

Dhanuka Agritech Ltd.

Pesticides & Agrochemicals

Rating :
68/99

BSE: 507717 | NSE: DHANUKA

NSE BSE
1349.85
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1376.95
  •  1385.25
  •  1340.00
  •  1375.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38912
  •  529.77
  •  1398.70
  •  632.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,161.05
  • 25.11
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,161.56
  • 0.15%
  • 5.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.18%
  • 0.95%
  • 7.33%
  • FII
  • DII
  • Others
  • 1.49%
  • 18.90%
  • 1.15%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 11.07
  • 7.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 13.79
  • 0.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 15.71
  • 3.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.16
  • 16.83
  • 16.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.55
  • 3.67
  • 3.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.50
  • 12.07
  • 11.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
403.24
393.37
2.51%
617.92
542.90
13.82%
369.07
392.73
-6.02%
371.23
318.29
16.63%
Expenses
341.08
341.54
-0.13%
476.34
445.38
6.95%
325.47
341.25
-4.62%
293.36
253.10
15.91%
EBITDA
62.16
51.83
19.93%
141.58
97.52
45.18%
43.61
51.47
-15.27%
77.87
65.19
19.45%
EBIDTM
15.42%
13.18%
22.91%
17.96%
11.82%
13.11%
20.98%
20.48%
Other Income
7.28
7.66
-4.96%
5.76
5.50
4.73%
6.64
16.85
-60.59%
14.74
12.19
20.92%
Interest
0.74
0.77
-3.90%
0.76
0.78
-2.56%
0.89
0.80
11.25%
0.77
0.76
1.32%
Depreciation
12.88
4.46
188.79%
9.88
4.27
131.38%
4.63
3.78
22.49%
5.10
4.45
14.61%
PBT
55.83
54.26
2.89%
136.70
97.97
39.53%
44.73
63.75
-29.84%
86.74
72.17
20.19%
Tax
10.46
8.19
27.72%
34.93
24.95
40.00%
11.79
14.63
-19.41%
21.44
17.77
20.65%
PAT
45.37
46.07
-1.52%
101.77
73.02
39.37%
32.94
49.11
-32.93%
65.30
54.40
20.04%
PATM
11.25%
11.71%
16.47%
13.45%
8.93%
12.50%
17.59%
17.09%
EPS
9.95
9.89
0.61%
22.33
15.68
42.41%
7.23
10.54
-31.40%
14.33
11.68
22.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,761.46
1,700.22
1,477.78
1,387.47
1,120.07
1,005.84
962.63
883.35
828.79
785.08
738.41
Net Sales Growth
6.93%
15.05%
6.51%
23.87%
11.36%
4.49%
8.97%
6.58%
5.57%
6.32%
 
Cost Of Goods Sold
1,094.01
1,028.03
856.34
785.62
645.08
552.75
509.18
435.31
446.10
435.63
388.74
Gross Profit
667.45
672.19
621.43
601.84
474.98
453.09
453.46
448.04
382.69
349.45
349.67
GP Margin
37.89%
39.54%
42.05%
43.38%
42.41%
45.05%
47.11%
50.72%
46.17%
44.51%
47.35%
Total Expenditure
1,436.25
1,421.40
1,214.05
1,118.21
946.57
859.70
796.40
713.37
688.96
653.36
617.85
Power & Fuel Cost
-
2.66
2.28
2.26
2.30
2.53
2.70
2.58
2.18
2.16
2.06
% Of Sales
-
0.16%
0.15%
0.16%
0.21%
0.25%
0.28%
0.29%
0.26%
0.28%
0.28%
Employee Cost
-
126.26
120.50
118.27
105.23
104.66
106.46
96.91
82.44
64.76
58.02
% Of Sales
-
7.43%
8.15%
8.52%
9.39%
10.41%
11.06%
10.97%
9.95%
8.25%
7.86%
Manufacturing Exp.
-
120.28
109.86
103.12
88.52
87.07
74.05
83.26
75.88
72.09
86.81
% Of Sales
-
7.07%
7.43%
7.43%
7.90%
8.66%
7.69%
9.43%
9.16%
9.18%
11.76%
General & Admin Exp.
-
32.66
51.54
41.26
46.63
54.74
47.76
44.58
23.98
22.45
21.86
% Of Sales
-
1.92%
3.49%
2.97%
4.16%
5.44%
4.96%
5.05%
2.89%
2.86%
2.96%
Selling & Distn. Exp.
-
99.30
64.40
59.19
50.40
50.80
51.85
47.46
54.67
54.32
55.19
% Of Sales
-
5.84%
4.36%
4.27%
4.50%
5.05%
5.39%
5.37%
6.60%
6.92%
7.47%
Miscellaneous Exp.
-
12.21
9.14
8.49
8.41
7.16
4.41
3.28
3.71
1.96
55.19
% Of Sales
-
0.72%
0.62%
0.61%
0.75%
0.71%
0.46%
0.37%
0.45%
0.25%
0.70%
EBITDA
325.22
278.82
263.73
269.26
173.50
146.14
166.23
169.98
139.83
131.72
120.56
EBITDA Margin
18.46%
16.40%
17.85%
19.41%
15.49%
14.53%
17.27%
19.24%
16.87%
16.78%
16.33%
Other Income
34.42
44.76
33.59
33.70
25.09
21.20
16.03
17.51
12.52
6.13
4.79
Interest
3.16
3.25
3.44
2.85
1.71
1.04
1.05
1.09
1.10
2.60
4.17
Depreciation
32.49
17.61
16.28
15.18
16.36
12.35
14.21
14.85
5.91
5.86
4.84
PBT
324.00
302.72
277.60
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
Tax
78.62
69.22
68.70
74.38
39.18
41.38
40.83
49.67
38.03
23.30
23.20
Tax Rate
24.27%
22.87%
24.75%
26.10%
21.70%
26.88%
24.45%
28.95%
26.17%
18.01%
19.94%
PAT
245.38
233.50
208.89
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
PAT before Minority Interest
245.38
233.50
208.89
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.93%
13.73%
14.14%
15.18%
12.62%
11.19%
13.11%
13.80%
12.95%
13.51%
12.61%
PAT Growth
10.23%
11.78%
-0.79%
48.96%
25.56%
-10.78%
3.54%
13.57%
1.16%
13.89%
 
EPS
53.81
51.21
45.81
46.18
31.00
24.69
27.67
26.73
23.53
23.26
20.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,061.30
960.42
796.19
707.58
642.22
633.36
521.71
480.44
412.29
332.50
Share Capital
9.12
9.32
9.32
9.52
9.52
9.82
9.82
10.00
2.71
10.00
Total Reserves
1,052.18
951.10
786.87
698.07
632.70
623.54
511.90
470.44
402.28
322.49
Non-Current Liabilities
46.06
47.40
58.99
27.03
29.94
38.71
45.58
32.42
20.80
18.98
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.85
0.24
1.00
5.69
2.43
1.78
6.38
4.24
0.42
0.00
Current Liabilities
297.94
304.37
275.85
197.58
163.16
150.60
147.52
143.80
160.89
165.82
Trade Payables
175.23
174.72
108.63
113.21
77.53
83.01
56.99
63.95
62.25
48.16
Other Current Liabilities
108.23
117.40
152.80
76.13
63.14
62.63
81.15
67.78
51.78
63.49
Short Term Borrowings
3.81
0.96
8.36
7.98
22.21
4.72
7.89
7.69
16.11
39.41
Short Term Provisions
10.66
11.28
6.06
0.26
0.28
0.25
1.48
4.37
30.76
14.77
Total Liabilities
1,405.30
1,312.19
1,131.03
932.19
835.32
822.67
714.81
656.66
593.98
517.30
Net Block
164.61
158.67
166.94
117.45
116.89
130.93
137.84
133.35
70.15
67.06
Gross Block
254.77
233.96
230.50
170.86
155.38
159.94
152.64
174.98
106.83
98.75
Accumulated Depreciation
90.16
75.29
63.56
53.41
38.49
29.01
14.81
41.64
36.67
31.69
Non Current Assets
509.14
357.51
272.75
265.83
240.98
245.44
211.44
206.52
144.66
110.65
Capital Work in Progress
153.22
48.35
7.59
3.67
0.99
0.08
0.44
0.05
38.49
22.26
Non Current Investment
158.91
139.82
90.30
99.15
89.78
89.49
49.05
43.24
5.15
1.00
Long Term Loans & Adv.
9.63
9.40
5.82
23.09
23.09
23.27
22.33
28.89
30.54
20.01
Other Non Current Assets
22.77
1.27
2.09
22.47
10.24
1.68
1.79
0.99
0.34
0.31
Current Assets
896.16
954.68
858.28
666.37
594.35
577.23
503.36
450.13
449.31
406.65
Current Investments
95.77
196.06
187.68
59.72
30.49
92.51
17.35
48.90
41.81
0.00
Inventories
345.07
347.18
295.50
249.86
206.83
204.99
264.47
172.56
191.66
211.33
Sundry Debtors
339.04
282.49
242.66
242.41
218.68
207.97
183.84
185.76
193.86
170.33
Cash & Bank
4.28
2.44
1.48
26.29
1.35
11.44
4.35
2.18
3.87
2.30
Other Current Assets
112.00
69.19
16.88
15.30
136.99
60.33
33.35
40.72
18.11
22.69
Short Term Loans & Adv.
42.38
57.32
114.06
72.79
68.17
53.89
25.75
37.63
15.42
18.32
Net Current Assets
598.22
650.31
582.43
468.78
431.19
426.63
355.85
306.34
288.42
240.83
Total Assets
1,405.30
1,312.19
1,131.03
932.20
835.33
822.67
714.80
656.65
593.97
517.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
136.23
104.27
231.06
162.08
13.30
137.70
63.12
139.69
109.91
33.36
PBT
302.72
277.60
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
Adjustment
-22.17
-5.62
-9.70
2.12
1.28
5.99
1.30
-3.23
7.49
5.34
Changes in Working Capital
-71.08
-101.75
16.86
15.78
-87.74
5.03
-65.01
30.73
-3.55
-65.93
Cash after chg. in Working capital
209.48
170.23
292.10
198.43
67.50
178.02
107.84
172.84
133.33
55.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-73.25
-65.96
-61.04
-36.35
-54.20
-40.32
-44.72
-33.14
-23.41
-22.39
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
2.56
-42.60
-126.62
-44.32
63.18
-111.02
20.08
-65.62
-70.34
-19.41
Net Fixed Assets
-125.68
-44.22
-63.56
-18.16
3.65
-6.94
21.95
-29.71
-24.31
-27.09
Net Investments
81.20
-57.91
-119.11
-38.60
61.73
-115.60
25.74
-45.18
-45.96
7.21
Others
47.04
59.53
56.05
12.44
-2.20
11.52
-27.61
9.27
-0.07
0.47
Cash from Financing Activity
-136.79
-60.80
-129.06
-93.01
-86.61
-19.60
-80.60
-75.77
-38.00
-17.03
Net Cash Inflow / Outflow
2.00
0.87
-24.61
24.75
-10.13
7.08
2.59
-1.69
1.57
-3.09
Opening Cash & Equivalents
1.48
0.61
25.23
0.48
10.61
3.53
0.93
3.87
2.30
5.38
Closing Cash & Equivalent
3.48
1.48
0.61
25.23
0.48
10.61
3.53
2.18
3.87
2.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
232.85
206.19
170.94
148.72
134.98
129.05
106.30
96.05
299.38
66.47
ROA
17.19%
17.10%
20.41%
15.99%
13.58%
16.41%
17.77%
17.16%
19.09%
19.86%
ROE
23.10%
23.78%
28.00%
20.94%
17.65%
21.85%
24.32%
24.24%
28.77%
31.29%
ROCE
30.20%
31.83%
37.86%
26.41%
23.80%
28.79%
33.93%
31.96%
32.98%
36.06%
Fixed Asset Turnover
7.36
6.75
7.49
6.87
6.38
6.25
6.11
6.44
8.44
8.66
Receivable days
63.07
61.12
58.89
75.13
77.41
73.25
67.40
76.30
76.63
70.67
Inventory Days
70.25
74.79
66.21
74.41
74.72
87.76
79.70
73.20
84.79
81.71
Payable days
62.12
60.39
51.53
37.69
35.18
36.79
29.67
34.05
32.90
26.26
Cash Conversion Cycle
71.20
75.52
73.56
111.85
116.95
124.22
117.42
115.45
128.51
126.12
Total Debt/Equity
0.00
0.00
0.01
0.01
0.03
0.01
0.02
0.02
0.04
0.12
Interest Cover
94.15
81.78
101.14
106.69
149.68
159.44
157.66
132.67
50.77
28.91

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Dhanuka introduces powerful Insecticide 'LaNevo' and bio-fertilizer 'MYCORe Super'
    19th Apr 2024, 09:42 AM

    LaNevo offers dual benefits with a unique mode of action for enhanced crop protection against sucking and chewing pests

    Read More
  • Dhanuka Agritech inks MoU with ICAR
    20th Mar 2024, 15:00 PM

    The objective of this agreement is to utilize the efficiency of both the institutions to deliver new technology to the farmers

    Read More
  • Dhanuka Agritech signs LoI with Kimitec to set up joint venture in India
    3rd Feb 2024, 11:16 AM

    The two companies will also explore setting up a Research & Development facility in the country

    Read More
  • Dhanuka Agritech - Quarterly Results
    2nd Feb 2024, 13:45 PM

    Read More
  • Dhanuka Agritech signs Letter of Intent with Kimitec Group
    25th Jan 2024, 09:59 AM

    The company has signed Letter of Intent for exploring the various business opportunities including setting up of joint venture in India

    Read More

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