Nifty
Sensex
:
:
10303.55
34315.63
-149.50 (-1.43%)
-463.95 (-1.33%)

Pesticides & Agrochemicals

Rating :
83/99

BSE: 500650 | NSE: EXCELINDUS

1576.05
-82.90 (-5.00%)
19-Oct-2018 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1640.00
  •  1640.00
  •  1576.05
  •  1658.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14689
  •  231.51
  •  1922.30
  •  464.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,984.54
  • 19.08
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,989.35
  • 0.79%
  • 4.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.38%
  • 2.62%
  • 33.53%
  • FII
  • DII
  • Others
  • 7.69%
  • 0.01%
  • 3.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.25
  • 7.56
  • 10.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.80
  • 25.74
  • 14.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.17
  • 32.93
  • 42.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 10.81
  • 14.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 2.02
  • 2.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 8.74
  • 10.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
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
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
598.77
462.37
448.36
481.56
415.92
384.11
315.49
274.98
239.73
247.23
Net Sales Growth
-
29.50%
3.12%
-6.89%
15.78%
8.28%
21.75%
14.73%
14.70%
-3.03%
 
Cost Of Goods Sold
-
259.28
233.78
220.19
237.27
227.14
201.35
168.90
127.84
113.90
125.70
Gross Profit
-
339.48
228.58
228.17
244.28
188.78
182.76
146.60
147.14
125.82
121.53
GP Margin
-
56.70%
49.44%
50.89%
50.73%
45.39%
47.58%
46.47%
53.51%
52.48%
49.16%
Total Expenditure
-
476.39
419.48
386.47
409.63
376.70
344.19
289.77
241.16
213.66
229.01
Power & Fuel Cost
-
40.19
31.77
28.03
30.75
28.11
29.91
25.02
22.47
18.65
16.39
% Of Sales
-
6.71%
6.87%
6.25%
6.39%
6.76%
7.79%
7.93%
8.17%
7.78%
6.63%
Employee Cost
-
74.38
65.04
58.59
61.68
54.38
50.80
41.51
39.39
32.28
31.75
% Of Sales
-
12.42%
14.07%
13.07%
12.81%
13.07%
13.23%
13.16%
14.32%
13.47%
12.84%
Manufacturing Exp.
-
46.30
40.16
36.74
38.76
35.03
31.47
28.13
24.53
16.76
18.98
% Of Sales
-
7.73%
8.69%
8.19%
8.05%
8.42%
8.19%
8.92%
8.92%
6.99%
7.68%
General & Admin Exp.
-
15.41
11.60
9.20
8.47
7.13
6.96
6.05
14.85
18.67
17.45
% Of Sales
-
2.57%
2.51%
2.05%
1.76%
1.71%
1.81%
1.92%
5.40%
7.79%
7.06%
Selling & Distn. Exp.
-
20.00
16.15
14.26
13.27
10.64
9.38
8.85
8.22
6.41
7.42
% Of Sales
-
3.34%
3.49%
3.18%
2.76%
2.56%
2.44%
2.81%
2.99%
2.67%
3.00%
Miscellaneous Exp.
-
20.82
20.97
19.46
19.44
14.27
14.32
11.31
3.86
6.98
7.42
% Of Sales
-
3.48%
4.54%
4.34%
4.04%
3.43%
3.73%
3.58%
1.40%
2.91%
4.57%
EBITDA
-
122.38
42.89
61.89
71.93
39.22
39.92
25.72
33.82
26.07
18.22
EBITDA Margin
-
20.44%
9.28%
13.80%
14.94%
9.43%
10.39%
8.15%
12.30%
10.87%
7.37%
Other Income
-
6.71
9.79
3.54
7.74
5.18
4.30
5.38
3.33
2.15
2.47
Interest
-
6.96
11.45
12.54
13.97
12.22
12.21
8.96
6.72
7.17
9.61
Depreciation
-
15.21
14.29
15.39
14.70
11.03
10.13
9.70
9.74
9.93
10.03
PBT
-
106.93
26.93
37.49
51.00
21.15
21.88
12.46
20.68
11.12
1.05
Tax
-
33.03
6.90
11.44
9.82
3.16
6.95
3.88
6.05
3.97
0.63
Tax Rate
-
30.89%
25.62%
30.51%
19.25%
14.94%
31.76%
19.70%
29.26%
35.70%
60.00%
PAT
-
73.89
20.03
26.05
41.18
17.99
14.93
15.82
14.63
7.14
0.42
PAT before Minority Interest
-
73.89
20.03
26.05
41.18
17.99
14.93
15.82
14.63
7.14
0.42
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
12.34%
4.33%
5.81%
8.55%
4.33%
3.89%
5.01%
5.32%
2.98%
0.17%
PAT Growth
-
268.90%
-23.11%
-36.74%
128.90%
20.50%
-5.63%
8.13%
104.90%
1,600.00%
 
Unadjusted EPS
-
58.78
15.88
20.73
36.77
16.50
13.69
14.09
12.82
7.04
0.10

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
532.47
409.92
210.60
186.19
152.17
135.52
124.43
111.60
102.37
97.33
Share Capital
6.29
6.29
6.45
5.95
5.45
5.45
5.45
5.45
5.45
5.45
Total Reserves
526.19
403.63
204.15
178.51
143.27
130.06
118.97
106.15
96.92
91.87
Non-Current Liabilities
84.05
70.56
39.02
47.39
52.64
33.28
51.34
32.96
74.79
85.43
Secured Loans
0.90
9.15
10.10
15.71
15.28
0.19
0.21
0.29
34.18
47.85
Unsecured Loans
0.00
0.00
0.00
2.44
10.59
10.31
5.24
14.37
25.93
27.39
Long Term Provisions
12.47
11.28
10.23
12.90
12.94
8.05
31.83
4.61
0.00
0.00
Current Liabilities
111.65
138.51
171.61
153.49
146.94
166.55
162.96
93.89
75.91
69.14
Trade Payables
87.35
62.57
71.30
54.24
52.62
49.95
45.14
38.40
29.01
33.96
Other Current Liabilities
12.66
17.58
18.98
26.12
16.97
13.94
24.68
11.55
9.92
6.24
Short Term Borrowings
6.61
50.43
67.62
60.67
68.75
59.35
58.26
32.97
0.00
0.00
Short Term Provisions
5.03
7.92
13.70
12.46
8.60
43.31
34.88
10.97
36.98
28.94
Total Liabilities
728.17
618.99
421.23
387.07
351.75
335.35
338.73
238.45
253.07
251.90
Net Block
202.00
182.24
163.57
157.52
128.40
120.89
107.51
98.90
101.83
106.63
Gross Block
231.50
196.53
276.86
265.20
264.02
249.50
229.51
215.01
217.04
216.70
Accumulated Depreciation
29.50
14.29
113.29
107.68
135.62
128.61
122.00
116.11
115.21
110.07
Non Current Assets
519.11
411.63
212.22
193.82
175.84
152.59
161.55
121.70
117.41
120.40
Capital Work in Progress
23.40
8.48
3.19
2.58
20.09
4.77
5.60
1.35
3.45
1.22
Non Current Investment
272.23
200.89
26.99
23.15
21.77
21.04
17.64
17.53
12.13
12.55
Long Term Loans & Adv.
21.26
18.12
17.48
10.36
4.45
4.05
29.97
3.82
0.00
0.00
Other Non Current Assets
0.21
1.89
0.99
0.21
1.12
1.84
0.83
0.10
0.00
0.00
Current Assets
209.07
207.35
209.01
193.25
175.92
182.75
177.19
116.75
135.67
131.50
Current Investments
10.33
11.53
0.07
0.09
0.64
0.48
0.20
0.00
0.00
0.00
Inventories
55.84
55.11
62.89
66.52
48.14
42.71
47.60
38.54
33.82
36.18
Sundry Debtors
124.64
120.34
126.89
105.65
100.97
88.86
83.92
60.42
56.37
55.56
Cash & Bank
5.20
4.33
4.69
2.27
9.36
6.96
7.74
4.18
2.81
1.89
Other Current Assets
13.05
4.72
3.20
3.16
16.81
43.75
37.73
13.62
42.68
37.86
Short Term Loans & Adv.
6.40
11.32
11.27
15.56
13.07
40.47
33.70
9.79
39.69
33.81
Net Current Assets
97.41
68.85
37.41
39.76
28.98
16.21
14.23
22.86
59.76
62.35
Total Assets
728.18
618.98
421.23
387.07
351.76
335.34
338.74
238.45
253.08
251.90

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
119.09
30.83
45.99
44.09
13.40
27.36
14.91
34.30
22.30
1.48
PBT
106.93
26.93
37.49
51.00
21.15
21.88
12.46
20.68
11.12
1.05
Adjustment
19.32
18.43
27.11
22.87
27.72
25.50
18.54
19.50
23.19
26.24
Changes in Working Capital
18.99
1.84
1.12
-19.85
-26.59
-13.62
-12.14
0.32
-5.39
-15.09
Cash after chg. in Working capital
145.24
47.20
65.73
54.02
22.28
33.76
18.85
40.50
28.91
12.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.15
-16.37
-19.74
-9.94
-8.88
-6.41
-3.48
-5.15
-1.22
-1.13
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
-45.24
16.26
-27.15
-27.21
-31.86
-25.37
-14.71
-12.53
-5.02
-3.13
Net Fixed Assets
-49.12
78.74
-12.29
16.34
-29.85
-19.17
-18.73
4.12
-2.57
-5.53
Net Investments
-22.65
-139.40
0.00
0.10
0.00
0.00
-0.51
-3.66
0.01
2.33
Others
26.53
76.92
-14.86
-43.65
-2.01
-6.20
4.53
-12.99
-2.46
0.07
Cash from Financing Activity
-73.06
-47.98
-17.39
-22.67
19.75
-3.94
4.10
-20.40
-16.36
1.98
Net Cash Inflow / Outflow
0.79
-0.90
1.45
-5.79
1.29
-1.95
4.29
1.37
0.92
0.33
Opening Cash & Equivalents
3.24
4.14
2.02
7.81
6.52
8.47
4.18
2.81
1.89
1.56
Closing Cash & Equivalent
4.03
3.24
3.46
2.02
7.81
6.52
8.47
4.18
2.81
1.89

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.)
423.59
326.09
163.19
154.94
136.37
124.26
114.09
102.33
93.87
89.24
ROA
10.97%
3.85%
6.45%
11.15%
5.24%
4.43%
5.48%
5.95%
2.83%
0.17%
ROE
15.68%
6.46%
13.19%
24.72%
12.66%
11.49%
13.40%
13.67%
7.15%
0.43%
ROCE
22.32%
9.87%
17.23%
24.26%
14.41%
16.70%
15.78%
16.82%
10.92%
6.20%
Fixed Asset Turnover
2.86
2.13
1.81
2.00
1.78
1.76
1.53
1.36
1.17
1.25
Receivable days
73.16
89.53
86.52
71.21
75.90
74.99
77.68
72.64
80.75
81.48
Inventory Days
33.13
42.73
48.15
39.52
36.32
39.19
46.36
45.01
50.50
46.96
Payable days
59.25
61.91
61.61
48.52
51.22
51.34
53.90
49.87
54.28
54.51
Cash Conversion Cycle
47.05
70.36
73.07
62.21
61.00
62.84
70.14
67.78
76.97
73.93
Total Debt/Equity
0.02
0.17
0.42
0.51
0.69
0.54
0.61
0.46
0.59
0.77
Interest Cover
16.37
3.35
3.99
4.65
2.73
2.79
3.20
4.08
2.55
1.11

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.