Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Pesticides & Agrochemicals

Rating :
55/99

BSE: 500355 | NSE: RALLIS

167.65
3.40 (2.07%)
19-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  164.40
  •  168.30
  •  164.00
  •  164.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  118931
  •  199.39
  •  290.00
  •  160.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,208.74
  • 17.36
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,199.82
  • 2.27%
  • 2.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.09%
  • 2.74%
  • 21.63%
  • FII
  • DII
  • Others
  • 0.1%
  • 17.31%
  • 8.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.91
  • 0.50
  • 5.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.62
  • 0.07
  • 2.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.81
  • 1.99
  • 5.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.18
  • 24.81
  • 22.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.49
  • 4.36
  • 3.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.50
  • 15.32
  • 15.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
653.81
587.87
11.22%
573.11
459.35
24.77%
371.08
367.36
1.01%
390.16
349.60
11.60%
Expenses
530.44
465.38
13.98%
489.97
389.94
25.65%
337.45
325.66
3.62%
352.67
307.26
14.78%
EBITDA
123.37
122.49
0.72%
83.14
69.41
19.78%
33.63
41.70
-19.35%
37.49
42.34
-11.45%
EBIDTM
18.87%
20.84%
14.51%
15.11%
9.06%
11.35%
9.61%
12.11%
Other Income
8.89
3.35
165.37%
4.91
4.54
8.15%
2.76
4.49
-38.53%
3.70
2.59
42.86%
Interest
0.87
0.78
11.54%
0.90
1.15
-21.74%
1.17
2.62
-55.34%
1.21
1.23
-1.63%
Depreciation
11.96
12.58
-4.93%
11.54
11.46
0.70%
10.03
12.05
-16.76%
11.96
11.87
0.76%
PBT
119.43
112.48
6.18%
75.61
61.34
23.26%
25.19
31.52
-20.08%
28.02
31.83
-11.97%
Tax
34.34
35.23
-2.53%
21.03
16.09
30.70%
5.61
0.51
1,000.00%
3.08
6.49
-52.54%
PAT
85.09
77.25
10.15%
54.58
45.25
20.62%
19.58
31.01
-36.86%
24.94
25.34
-1.58%
PATM
13.01%
13.14%
9.52%
9.85%
5.28%
8.44%
6.39%
7.25%
EPS
4.38
3.98
10.05%
2.81
2.33
20.60%
1.02
1.60
-36.25%
1.29
1.31
-1.53%

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
1,988.16
1,790.95
1,663.52
1,529.12
1,814.58
1,746.56
1,458.18
1,274.87
1,086.24
878.68
836.69
Net Sales Growth
12.70%
7.66%
8.79%
-15.73%
3.89%
19.78%
14.38%
17.37%
23.62%
5.02%
 
Cost Of Goods Sold
1,153.91
930.64
864.97
803.48
927.97
946.03
821.56
696.87
593.38
471.89
477.66
Gross Profit
834.25
860.30
798.56
725.64
886.61
800.53
636.62
578.01
492.86
406.79
359.02
GP Margin
41.96%
48.04%
48.00%
47.45%
48.86%
45.83%
43.66%
45.34%
45.37%
46.30%
42.91%
Total Expenditure
1,710.53
1,527.20
1,398.02
1,297.67
1,541.81
1,483.68
1,248.44
1,072.49
900.01
745.67
740.53
Power & Fuel Cost
-
55.42
42.76
47.90
61.94
61.59
48.57
43.41
30.56
19.38
19.60
% Of Sales
-
3.09%
2.57%
3.13%
3.41%
3.53%
3.33%
3.41%
2.81%
2.21%
2.34%
Employee Cost
-
164.90
147.72
132.62
129.35
110.50
94.39
92.46
72.88
74.81
72.57
% Of Sales
-
9.21%
8.88%
8.67%
7.13%
6.33%
6.47%
7.25%
6.71%
8.51%
8.67%
Manufacturing Exp.
-
167.99
145.00
131.94
165.29
150.30
122.65
97.69
93.65
76.32
64.35
% Of Sales
-
9.38%
8.72%
8.63%
9.11%
8.61%
8.41%
7.66%
8.62%
8.69%
7.69%
General & Admin Exp.
-
133.14
125.98
114.78
106.36
97.35
83.20
72.34
61.00
52.69
53.81
% Of Sales
-
7.43%
7.57%
7.51%
5.86%
5.57%
5.71%
5.67%
5.62%
6.00%
6.43%
Selling & Distn. Exp.
-
67.11
63.23
59.53
138.02
103.92
69.51
57.81
40.11
31.71
28.83
% Of Sales
-
3.75%
3.80%
3.89%
7.61%
5.95%
4.77%
4.53%
3.69%
3.61%
3.45%
Miscellaneous Exp.
-
7.99
8.36
7.43
12.88
13.98
8.55
13.42
8.43
18.88
28.83
% Of Sales
-
0.45%
0.50%
0.49%
0.71%
0.80%
0.59%
1.05%
0.78%
2.15%
2.83%
EBITDA
277.63
263.75
265.50
231.45
272.77
262.88
209.74
202.38
186.23
133.01
96.16
EBITDA Margin
13.96%
14.73%
15.96%
15.14%
15.03%
15.05%
14.38%
15.87%
17.14%
15.14%
11.49%
Other Income
20.26
16.20
12.79
14.28
10.35
7.15
14.77
10.08
22.22
44.44
42.77
Interest
4.15
6.61
9.20
16.00
11.96
14.96
20.69
17.22
6.90
6.42
8.74
Depreciation
45.49
46.31
47.55
43.61
49.58
40.66
31.53
28.66
17.08
18.31
22.95
PBT
248.25
227.02
221.55
186.11
221.59
214.40
172.29
166.58
184.47
152.71
107.24
Tax
64.06
60.01
82.88
39.02
61.79
61.73
53.49
48.70
58.04
51.22
35.22
Tax Rate
25.80%
26.43%
21.81%
20.97%
27.88%
28.79%
31.05%
32.60%
31.46%
33.54%
32.84%
PAT
184.19
167.62
297.46
143.39
157.22
151.87
119.02
99.18
126.04
101.49
72.02
PAT before Minority Interest
184.83
167.02
297.07
147.09
159.80
152.67
118.80
100.69
126.43
101.49
72.02
Minority Interest
0.64
0.60
0.39
-3.70
-2.58
-0.80
0.22
-1.51
-0.39
0.00
0.00
PAT Margin
9.26%
9.36%
17.88%
9.38%
8.66%
8.70%
8.16%
7.78%
11.60%
11.55%
8.61%
PAT Growth
2.99%
-43.65%
107.45%
-8.80%
3.52%
27.60%
20.00%
-21.31%
24.19%
40.92%
 
Unadjusted EPS
9.50
8.62
15.30
7.37
8.08
7.81
6.12
5.10
6.48
52.45
53.65

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
1,190.57
1,111.16
888.43
814.52
718.00
620.74
553.02
504.92
424.46
349.74
Share Capital
19.45
19.45
19.45
19.45
19.45
19.45
19.45
19.45
12.96
99.98
Total Reserves
1,171.13
1,091.72
868.98
795.07
698.55
601.29
533.57
485.47
411.49
249.75
Non-Current Liabilities
61.57
72.98
75.17
84.90
75.68
60.58
131.97
106.07
2.76
72.32
Secured Loans
1.93
3.20
4.63
6.78
2.88
1.56
77.62
77.41
1.61
24.81
Unsecured Loans
17.95
21.20
21.57
20.03
23.24
9.17
7.96
6.87
6.50
57.66
Long Term Provisions
15.89
16.83
16.95
18.40
14.51
15.77
29.41
18.54
0.00
0.00
Current Liabilities
724.56
524.48
516.71
526.31
493.03
503.64
434.98
403.52
304.13
260.79
Trade Payables
530.62
328.60
273.70
288.25
305.07
250.28
247.05
267.83
205.61
165.50
Other Current Liabilities
175.99
165.48
178.66
95.04
81.09
158.15
90.12
65.16
53.93
30.83
Short Term Borrowings
0.15
12.49
48.58
83.74
48.38
43.27
64.98
30.49
0.00
0.00
Short Term Provisions
17.81
17.91
15.77
59.28
58.50
51.94
32.82
40.03
44.59
64.46
Total Liabilities
1,977.81
1,709.05
1,484.06
1,435.81
1,297.17
1,189.65
1,121.42
1,016.66
731.35
682.85
Net Block
568.08
568.05
564.40
595.39
604.15
555.39
517.06
348.42
152.75
158.59
Gross Block
703.58
659.24
607.26
872.20
836.79
750.70
706.14
522.67
309.10
337.66
Accumulated Depreciation
135.49
91.19
42.86
276.82
232.65
195.31
189.07
174.25
156.35
179.07
Non Current Assets
738.59
750.12
769.71
750.69
751.61
700.38
687.82
634.32
292.23
215.11
Capital Work in Progress
47.32
42.15
40.49
26.47
21.08
34.52
59.88
158.58
112.03
29.07
Non Current Investment
9.37
24.36
18.70
18.69
18.69
18.69
19.73
22.69
27.45
27.45
Long Term Loans & Adv.
82.14
80.40
84.14
93.98
97.27
91.77
90.94
103.89
0.00
0.00
Other Non Current Assets
31.67
35.15
61.98
16.16
10.42
0.00
0.21
0.74
0.00
0.00
Current Assets
1,239.23
958.94
714.34
685.12
545.56
489.27
433.59
382.34
439.13
460.61
Current Investments
91.81
220.52
9.42
5.50
6.42
1.04
2.96
2.90
112.78
108.70
Inventories
572.18
394.38
402.71
394.20
329.53
267.18
271.72
228.92
148.87
149.25
Sundry Debtors
399.67
263.74
227.84
247.75
167.87
164.77
103.51
106.35
75.51
115.99
Cash & Bank
33.39
9.36
7.68
7.17
9.27
25.84
11.21
14.57
11.90
8.19
Other Current Assets
142.17
44.77
35.62
12.44
32.47
30.44
44.19
29.59
90.08
78.49
Short Term Loans & Adv.
20.68
26.18
31.07
18.06
18.74
12.68
41.27
29.05
88.62
77.36
Net Current Assets
514.67
434.46
197.63
158.81
52.53
-14.37
-1.39
-21.18
135.00
199.82
Total Assets
1,977.82
1,709.06
1,484.05
1,435.81
1,297.17
1,189.65
1,121.41
1,016.66
731.36
682.85

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
41.37
407.66
232.13
68.06
175.64
144.72
94.26
88.26
215.02
139.15
PBT
227.02
379.95
186.11
221.59
214.40
172.29
149.39
184.47
152.71
107.24
Adjustment
49.81
41.01
55.84
66.77
47.71
41.79
36.30
5.80
19.63
22.49
Changes in Working Capital
-167.96
72.19
30.70
-156.27
-27.35
-33.34
-50.73
-31.41
109.56
40.41
Cash after chg. in Working capital
108.87
493.15
272.65
132.09
234.76
180.74
134.95
158.86
281.89
170.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-67.50
-85.49
-40.53
-64.02
-59.12
-36.02
-40.69
-70.60
-66.68
-30.99
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.19
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
88.39
-289.42
-146.90
-53.92
-75.94
-39.93
-74.02
-133.84
-91.25
-142.35
Net Fixed Assets
-41.71
-44.65
240.44
-19.10
-41.75
0.32
-48.59
-113.56
-54.40
-57.44
Net Investments
144.42
-234.72
-73.35
-12.84
-25.30
-12.54
-29.01
-11.65
-4.13
-80.64
Others
-14.32
-10.05
-313.99
-21.98
-8.89
-27.71
3.58
-8.63
-32.72
-4.27
Cash from Financing Activity
-103.72
-79.69
-58.81
-16.62
-119.09
-89.89
-23.90
45.76
-120.28
3.03
Net Cash Inflow / Outflow
26.04
38.55
26.41
-2.48
-19.39
14.90
-3.65
0.18
3.49
-0.17
Opening Cash & Equivalents
2.74
-35.81
-62.22
4.01
23.41
8.51
12.16
11.98
6.85
7.03
Closing Cash & Equivalent
28.78
2.74
-35.81
1.53
4.01
23.41
8.51
12.16
10.35
6.85

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.)
61.22
57.14
45.68
41.88
36.92
31.92
28.44
25.96
21.83
14.16
ROA
9.06%
18.61%
10.08%
11.69%
12.28%
10.28%
9.42%
14.47%
14.35%
11.76%
ROE
14.51%
29.71%
17.27%
20.85%
22.81%
20.24%
19.04%
27.21%
29.89%
30.41%
ROCE
19.76%
36.57%
21.07%
26.93%
29.65%
26.45%
25.07%
36.29%
37.11%
29.79%
Fixed Asset Turnover
2.65
2.79
2.20
2.24
2.33
2.13
2.20
2.81
2.90
2.87
Receivable days
66.95
50.74
53.32
39.54
32.83
31.53
28.29
28.44
37.30
43.66
Inventory Days
97.54
82.27
89.35
68.85
58.89
63.33
67.49
59.07
58.06
59.51
Payable days
100.21
85.62
82.68
70.98
70.58
75.11
91.00
95.59
96.07
71.62
Cash Conversion Cycle
64.27
47.39
59.98
37.41
21.13
19.74
4.78
-8.08
-0.71
31.55
Total Debt/Equity
0.02
0.03
0.10
0.15
0.11
0.21
0.28
0.23
0.02
0.24
Interest Cover
35.33
42.32
12.63
19.54
15.33
9.33
9.67
27.74
24.77
13.27

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.

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