Nifty
Sensex
:
:
10705.35
35574.67
23.15 (0.22%)
117.51 (0.33%)

Pesticides & Agrochemicals

Rating :
65/99

BSE: 512070 | NSE: UPL

771.90
0.05 (0.01%)
19-Nov-2018 | 11:04AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  773.00
  •  777.75
  •  767.30
  •  771.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1002532
  •  7738.54
  •  828.50
  •  537.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39,277.96
  • 18.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 43,021.96
  • 1.04%
  • 4.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.91%
  • 3.11%
  • 6.99%
  • FII
  • DII
  • Others
  • 0.78%
  • 8.16%
  • 53.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.53
  • 10.04
  • 7.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.55
  • 11.80
  • 7.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.41
  • 17.92
  • 27.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.12
  • 17.45
  • 19.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.80
  • 3.59
  • 4.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.23
  • 9.72
  • 10.99

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
4,257.00
3,770.00
12.92%
4,134.00
3,851.00
7.35%
5,691.00
5,391.00
5.56%
4,194.00
3,987.00
5.19%
Expenses
3,449.00
3,115.00
10.72%
3,332.00
3,110.00
7.14%
4,699.00
4,370.00
7.53%
3,478.00
3,261.00
6.65%
EBITDA
808.00
655.00
23.36%
802.00
741.00
8.23%
992.00
1,021.00
-2.84%
716.00
726.00
-1.38%
EBIDTM
18.98%
17.37%
19.40%
19.24%
17.43%
18.94%
17.07%
18.21%
Other Income
32.00
76.00
-57.89%
123.00
101.00
21.78%
321.00
146.00
119.86%
119.00
129.00
-7.75%
Interest
202.00
160.00
26.25%
180.00
130.00
38.46%
184.00
196.00
-6.12%
111.00
183.00
-39.34%
Depreciation
181.00
165.00
9.70%
175.00
158.00
10.76%
184.00
187.00
-1.60%
169.00
162.00
4.32%
PBT
400.00
375.00
6.67%
566.00
535.00
5.79%
939.00
785.00
19.62%
548.00
512.00
7.03%
Tax
116.00
75.00
54.67%
52.00
48.00
8.33%
166.00
56.00
196.43%
-14.00
47.00
-
PAT
284.00
300.00
-5.33%
514.00
487.00
5.54%
773.00
729.00
6.04%
562.00
465.00
20.86%
PATM
6.67%
7.96%
12.43%
12.65%
13.58%
13.52%
13.40%
11.66%
EPS
5.29
4.65
13.76%
10.00
9.27
7.87%
14.43
14.67
-1.64%
11.25
9.21
22.15%

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
18,276.00
17,378.00
16,312.00
14,048.00
12,090.52
10,770.88
9,185.70
7,671.32
5,760.68
5,458.50
4,885.99
Net Sales Growth
7.51%
6.54%
16.12%
16.19%
12.25%
17.26%
19.74%
33.17%
5.54%
11.72%
 
Cost Of Goods Sold
8,524.00
8,112.00
7,816.00
6,780.00
6,016.41
5,440.80
4,687.36
4,058.00
2,901.68
2,954.15
2,451.15
Gross Profit
9,752.00
9,266.00
8,496.00
7,268.00
6,074.11
5,330.08
4,498.34
3,613.32
2,859.00
2,504.35
2,434.84
GP Margin
53.36%
53.32%
52.08%
51.74%
50.24%
49.49%
48.97%
47.10%
49.63%
45.88%
49.83%
Total Expenditure
14,958.00
13,880.00
13,331.00
11,653.00
9,826.71
8,768.16
7,551.47
6,309.48
4,693.93
4,458.90
3,986.80
Power & Fuel Cost
-
291.00
339.00
359.00
435.59
433.67
349.84
263.53
221.25
79.93
113.33
% Of Sales
-
1.67%
2.08%
2.56%
3.60%
4.03%
3.81%
3.44%
3.84%
1.46%
2.32%
Employee Cost
-
1,713.00
1,627.00
1,434.00
1,042.80
948.18
852.62
682.96
514.64
491.02
471.07
% Of Sales
-
9.86%
9.97%
10.21%
8.62%
8.80%
9.28%
8.90%
8.93%
9.00%
9.64%
Manufacturing Exp.
-
2,104.00
1,795.00
1,509.00
1,090.25
912.45
766.06
635.77
516.49
434.95
463.91
% Of Sales
-
12.11%
11.00%
10.74%
9.02%
8.47%
8.34%
8.29%
8.97%
7.97%
9.49%
General & Admin Exp.
-
1,103.00
1,036.00
888.00
723.13
622.14
520.94
423.14
346.73
382.24
345.33
% Of Sales
-
6.35%
6.35%
6.32%
5.98%
5.78%
5.67%
5.52%
6.02%
7.00%
7.07%
Selling & Distn. Exp.
-
442.00
406.00
377.00
285.18
225.50
153.55
128.62
122.63
82.40
90.90
% Of Sales
-
2.54%
2.49%
2.68%
2.36%
2.09%
1.67%
1.68%
2.13%
1.51%
1.86%
Miscellaneous Exp.
-
115.00
312.00
306.00
233.35
185.42
221.10
117.46
70.51
34.21
90.90
% Of Sales
-
0.66%
1.91%
2.18%
1.93%
1.72%
2.41%
1.53%
1.22%
0.63%
1.05%
EBITDA
3,318.00
3,498.00
2,981.00
2,395.00
2,263.81
2,002.72
1,634.23
1,361.84
1,066.75
999.60
899.19
EBITDA Margin
18.15%
20.13%
18.27%
17.05%
18.72%
18.59%
17.79%
17.75%
18.52%
18.31%
18.40%
Other Income
595.00
421.00
448.00
316.00
91.11
131.35
107.37
92.33
137.49
34.29
87.51
Interest
677.00
783.00
735.00
704.00
517.04
485.29
428.96
414.64
312.00
193.79
291.89
Depreciation
709.00
675.00
672.00
676.00
424.52
406.94
353.72
292.38
213.80
214.70
192.68
PBT
2,453.00
2,461.00
2,022.00
1,331.00
1,413.36
1,241.84
958.92
747.15
678.44
625.40
502.13
Tax
320.00
275.00
189.00
165.00
244.01
221.69
203.17
128.01
73.08
85.36
26.92
Tax Rate
13.05%
11.47%
9.74%
13.73%
17.30%
19.17%
21.52%
17.57%
11.00%
14.26%
5.47%
PAT
2,133.00
2,115.00
1,746.00
1,025.00
1,123.09
927.70
742.27
595.34
581.00
507.41
462.67
PAT before Minority Interest
2,119.00
2,123.00
1,752.00
1,037.00
1,166.36
934.85
740.71
600.69
591.36
513.34
465.14
Minority Interest
-14.00
-8.00
-6.00
-12.00
-43.27
-7.15
1.56
-5.35
-10.36
-5.93
-2.47
PAT Margin
11.67%
12.17%
10.70%
7.30%
9.29%
8.61%
8.08%
7.76%
10.09%
9.30%
9.47%
PAT Growth
7.67%
21.13%
70.34%
-8.73%
21.06%
24.98%
24.68%
2.47%
14.50%
9.67%
 
Unadjusted EPS
40.97
39.79
34.07
18.00
26.69
21.59
17.12
12.03
12.45
11.97
10.37

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
9,169.00
7,397.00
5,889.00
5,860.33
5,247.42
4,645.22
4,173.11
3,726.05
2,991.81
2,672.96
Share Capital
102.00
183.00
86.00
85.72
85.72
88.52
92.36
92.36
87.91
87.91
Total Reserves
9,067.00
7,212.00
2,004.00
5,774.61
5,161.70
4,556.70
4,080.75
3,633.69
2,903.90
2,499.77
Non-Current Liabilities
5,684.00
5,253.00
2,378.00
2,385.76
2,699.41
3,245.21
2,723.18
1,067.96
2,430.79
2,094.15
Secured Loans
3.00
4.00
7.00
8.07
9.48
17.00
62.71
17.29
404.42
457.35
Unsecured Loans
5,870.00
5,346.00
2,259.00
1,686.01
2,244.80
2,795.32
2,314.50
985.00
2,014.88
1,676.80
Long Term Provisions
20.00
16.00
21.00
34.13
52.98
51.40
50.84
31.08
0.00
0.00
Current Liabilities
7,642.00
7,028.00
8,168.00
5,993.47
4,640.15
4,198.32
3,123.03
3,385.42
1,457.69
1,623.27
Trade Payables
5,675.00
4,875.00
3,954.00
3,211.87
2,691.92
2,099.45
1,503.50
1,109.16
1,071.75
1,128.10
Other Current Liabilities
1,112.00
1,216.00
1,477.00
1,313.54
1,026.45
723.83
675.82
1,657.17
269.52
412.12
Short Term Borrowings
634.00
708.00
2,505.00
1,087.37
606.68
1,114.70
770.29
495.01
0.00
0.00
Short Term Provisions
221.00
229.00
232.00
380.69
315.10
260.34
173.42
124.08
116.42
83.05
Total Liabilities
22,514.00
19,711.00
16,479.00
14,283.92
12,759.05
12,322.98
10,269.22
8,197.41
6,894.29
6,399.92
Net Block
4,437.00
4,071.00
3,862.00
4,030.80
3,820.93
3,489.21
3,222.94
2,320.85
1,772.27
1,725.47
Gross Block
11,220.00
10,025.00
9,732.00
7,984.49
7,676.92
6,662.59
5,827.97
4,494.91
3,692.19
3,774.90
Accumulated Depreciation
6,783.00
5,954.00
5,870.00
3,953.69
3,855.99
3,173.38
2,605.03
2,174.06
1,919.92
2,049.43
Non Current Assets
7,483.00
6,013.00
5,272.00
5,795.38
5,207.51
4,885.49
4,519.18
3,065.39
2,283.97
2,282.59
Capital Work in Progress
1,319.00
792.00
484.00
583.10
227.77
377.62
305.65
56.76
40.55
123.88
Non Current Investment
1,027.00
378.00
335.00
763.63
737.28
741.45
669.52
467.84
471.15
433.24
Long Term Loans & Adv.
446.00
475.00
439.00
417.85
421.53
277.21
321.07
219.94
0.00
0.00
Other Non Current Assets
254.00
297.00
152.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
15,031.00
13,698.00
11,207.00
8,488.54
7,551.54
7,437.49
5,750.04
5,132.02
4,610.32
4,117.33
Current Investments
7.00
0.00
0.00
0.00
0.00
283.70
125.00
355.34
290.03
0.00
Inventories
4,538.00
4,156.00
3,787.00
2,937.60
2,480.07
2,068.70
1,877.86
1,405.54
1,008.37
1,684.88
Sundry Debtors
6,056.00
5,656.00
5,100.00
3,793.04
3,208.46
2,684.99
2,445.34
1,479.48
1,213.48
1,140.60
Cash & Bank
2,894.00
2,895.00
1,189.00
1,009.81
1,022.78
1,548.23
700.18
1,565.86
1,577.77
553.86
Other Current Assets
1,536.00
581.00
372.00
162.38
840.23
851.87
601.66
325.80
520.67
737.99
Short Term Loans & Adv.
458.00
410.00
759.00
585.71
750.12
779.30
528.57
241.17
469.30
675.78
Net Current Assets
7,389.00
6,670.00
3,039.00
2,495.07
2,911.39
3,239.17
2,627.01
1,746.60
3,152.63
2,494.06
Total Assets
22,514.00
19,711.00
16,479.00
14,283.92
12,759.05
12,322.98
10,269.22
8,197.41
6,894.29
6,399.92

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
2,836.00
2,585.00
1,396.00
1,409.02
1,440.80
1,699.23
161.96
814.82
1,293.59
122.69
PBT
2,461.00
2,022.00
1,331.00
1,418.24
1,257.39
979.10
769.32
681.56
625.40
502.13
Adjustment
1,010.00
923.00
1,272.00
876.13
847.04
794.62
663.54
427.31
377.79
467.64
Changes in Working Capital
-323.00
44.00
-704.00
-552.91
-397.01
104.33
-1,127.11
-188.41
402.40
-730.42
Cash after chg. in Working capital
3,148.00
2,989.00
1,899.00
1,741.46
1,707.42
1,878.05
305.75
920.46
1,405.59
239.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-249.00
-341.00
-442.00
-277.76
-175.77
-143.84
-124.21
-88.52
-85.30
-82.78
Other Direct Exp. Paid
0.00
0.00
0.00
-4.88
-15.55
-19.94
-1.13
-3.12
0.00
-23.81
Extra & Other Items
-63.00
-63.00
-61.00
-49.80
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,093.00
-999.00
-1,719.00
-331.40
-418.08
-814.71
-659.85
-880.86
-176.21
-443.40
Net Fixed Assets
-780.00
-427.00
-4,140.36
-531.05
-260.52
-232.66
-645.38
-54.24
-81.88
-286.72
Net Investments
-1.00
-5.00
284.72
-201.57
232.90
-121.93
229.68
-323.93
-313.82
457.15
Others
-1,312.00
-567.00
2,136.64
401.22
-390.46
-460.12
-244.15
-502.69
219.49
-613.83
Cash from Financing Activity
-801.00
140.00
469.00
-991.32
-1,680.00
-71.99
-178.20
-16.70
11.36
162.48
Net Cash Inflow / Outflow
-58.00
1,726.00
146.00
86.30
-657.28
812.53
-676.09
-82.74
1,128.74
-158.23
Opening Cash & Equivalents
2,880.00
1,177.00
1,046.00
1,018.36
1,685.02
822.69
1,518.49
1,615.44
553.86
708.60
Closing Cash & Equivalent
2,859.00
2,880.00
1,177.00
973.46
1,018.36
1,685.02
822.69
1,518.49
1,617.80
553.86

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.)
179.78
144.81
48.60
136.73
122.43
104.95
90.37
80.69
68.07
58.87
ROA
10.06%
9.68%
6.74%
8.63%
7.45%
6.56%
6.51%
7.84%
7.72%
8.01%
ROE
25.76%
37.26%
26.09%
21.00%
18.90%
16.80%
15.21%
17.61%
18.40%
19.63%
ROCE
21.52%
21.49%
18.79%
21.73%
18.82%
16.73%
16.37%
16.53%
15.51%
18.02%
Fixed Asset Turnover
1.65
1.69
1.62
1.54
1.50
1.47
1.49
1.41
1.46
1.41
Receivable days
122.10
117.68
113.15
105.68
99.86
101.93
93.37
85.31
78.71
74.50
Inventory Days
90.63
86.91
85.56
81.78
77.07
78.41
78.11
76.47
90.05
103.47
Payable days
141.01
123.97
112.79
110.01
100.69
90.37
73.75
79.42
91.00
80.28
Cash Conversion Cycle
71.72
80.62
85.92
77.46
76.24
89.96
97.73
82.37
77.75
97.69
Total Debt/Equity
0.72
0.86
2.52
0.56
0.64
0.90
0.81
0.72
0.81
0.82
Interest Cover
4.06
3.64
2.71
3.73
3.38
3.20
2.76
3.13
4.09
2.69

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.