Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Basant Agro Tech (India) Ltd.

Fertilizers

Rating :

37/99

BSE: 524687 | NSE: Not Listed

Watchlist

NSE BSE

19.93

19-Apr-2024

Open
High
Low
Previous Close

19.97
20.20
19.70
20.18

Volume
Traded Value (lacs)
52 Week High
52 Week Low

455
11.86
28.90
15.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

180.62
60.06
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

328.82
0.40%
1.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.77
14.49
19.36

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.93
12.41
14.47

PAT CAGR (%)

10 Years
5 Years
3 Years

1.06
20.58
26.13

P:E (Median)

8 Years
5 Years
3 Years

9.83
8.92
10.33

P:BV (Average)

8 Years
5 Years
3 Years

0.88
0.88
1.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.69
7.48
8.53

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 72.97 100.56 -27.44% 80.63 115.66 -30.29% 151.85 201.28 -24.56% 131.76 142.10 -7.28%
Expenses 69.32 92.34 -24.93% 79.16 108.85 -27.28% 144.26 191.19 -24.55% 120.96 132.58 -8.76%
EBITDA 3.65 8.22 -55.60% 1.46 6.81 -78.56% 7.59 10.09 -24.78% 10.81 9.52 13.55%
EBIDTM 5.00% 8.17% 1.81% 5.89% 5.00% 5.01% 8.20% 6.70%
Other Income 0.62 0.35 77.14% 0.06 0.33 -81.82% 0.04 0.04 0.00% 0.22 0.04 450.00%
Interest 3.57 3.54 0.85% 3.80 2.31 64.50% 3.61 2.40 50.42% 2.37 1.71 38.60%
Depreciation 1.77 1.65 7.27% 1.76 1.60 10.00% 1.71 1.37 24.82% 1.73 1.36 27.21%
PBT -1.08 3.37 - -4.03 3.23 - 2.31 6.36 -63.68% 6.92 6.48 6.79%
Tax 0.00 0.75 -100.00% -0.28 0.45 - 0.31 0.57 -45.61% 1.05 -1.32 -
PAT -1.08 2.62 - -3.75 2.78 - 2.00 5.79 -65.46% 5.88 7.80 -24.62%
PATM -1.48% 2.61% -4.65% 2.40% 1.32% 2.88% 4.46% 5.49%
EPS -0.12 0.29 - -0.41 0.31 - 0.22 0.64 -65.62% 0.65 0.86 -24.42%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 437.21 549.26 448.16 322.98 285.94 279.18 260.23 295.27 316.65 306.06 313.57 Net Sales Growth -21.87% 22.56% 38.76% 12.95% 2.42% 7.28% -11.87% -6.75% 3.46% -2.39% Cost Of Goods Sold 333.62 420.22 324.98 233.00 206.39 201.10 188.43 224.17 243.57 226.61 234.88 Gross Profit 103.59 129.04 123.18 89.97 79.55 78.08 71.80 71.11 73.08 79.46 78.69 GP Margin 23.69% 23.49% 27.49% 27.86% 27.82% 27.97% 27.59% 24.08% 23.08% 25.96% 25.09% Total Expenditure 413.70 513.33 417.82 304.70 266.42 259.16 238.50 274.22 295.08 278.30 286.66 Power & Fuel Cost - 10.66 9.28 8.22 6.88 6.09 4.89 4.93 5.42 5.54 4.27 % Of Sales - 1.94% 2.07% 2.55% 2.41% 2.18% 1.88% 1.67% 1.71% 1.81% 1.36% Employee Cost - 17.19 14.44 11.55 10.45 9.81 8.80 7.72 7.07 6.73 5.63 % Of Sales - 3.13% 3.22% 3.58% 3.65% 3.51% 3.38% 2.61% 2.23% 2.20% 1.80% Manufacturing Exp. - 26.07 32.01 23.14 17.86 17.33 14.75 14.32 14.70 15.09 17.16 % Of Sales - 4.75% 7.14% 7.16% 6.25% 6.21% 5.67% 4.85% 4.64% 4.93% 5.47% General & Admin Exp. - 10.28 7.84 5.94 6.33 5.64 5.17 4.85 4.59 5.35 5.67 % Of Sales - 1.87% 1.75% 1.84% 2.21% 2.02% 1.99% 1.64% 1.45% 1.75% 1.81% Selling & Distn. Exp. - 26.95 27.32 21.14 16.70 17.36 14.56 16.27 17.65 16.82 16.66 % Of Sales - 4.91% 6.10% 6.55% 5.84% 6.22% 5.60% 5.51% 5.57% 5.50% 5.31% Miscellaneous Exp. - 1.97 1.95 1.70 1.80 1.83 1.91 1.96 2.09 2.17 16.66 % Of Sales - 0.36% 0.44% 0.53% 0.63% 0.66% 0.73% 0.66% 0.66% 0.71% 0.76% EBITDA 23.51 35.93 30.34 18.28 19.52 20.02 21.73 21.05 21.57 27.76 26.91 EBITDA Margin 5.38% 6.54% 6.77% 5.66% 6.83% 7.17% 8.35% 7.13% 6.81% 9.07% 8.58% Other Income 0.94 0.93 0.18 0.17 0.31 0.58 0.53 0.60 1.40 0.21 0.53 Interest 13.35 10.62 5.97 4.03 7.65 8.42 10.73 10.90 12.22 13.12 9.65 Depreciation 6.97 6.35 5.19 4.94 4.83 4.85 4.75 4.63 4.60 4.64 4.21 PBT 4.12 19.88 19.36 9.47 7.35 7.33 6.77 6.13 6.15 10.22 13.58 Tax 1.08 1.50 0.36 0.32 -0.50 0.11 0.69 0.62 0.57 0.97 -2.96 Tax Rate 26.21% 7.55% 1.86% 3.38% -6.80% 1.50% 10.19% 10.11% 9.27% 9.49% -21.80% PAT 3.05 18.38 18.99 9.16 7.85 7.21 6.08 5.51 5.58 9.25 16.54 PAT before Minority Interest 3.05 18.38 18.99 9.16 7.85 7.21 6.08 5.51 5.58 9.25 16.54 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 0.70% 3.35% 4.24% 2.84% 2.75% 2.58% 2.34% 1.87% 1.76% 3.02% 5.27% PAT Growth -83.94% -3.21% 107.31% 16.69% 8.88% 18.59% 10.34% -1.25% -39.68% -44.07% EPS 0.34 2.03 2.10 1.01 0.87 0.80 0.67 0.61 0.62 1.02 1.83

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 170.94 153.28 134.85 126.15 117.31 110.64 105.11 99.60 94.56 85.90 Share Capital 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 9.06 Total Reserves 161.88 144.22 125.78 117.08 108.25 101.58 96.05 90.53 85.50 76.84 Non-Current Liabilities 31.50 21.48 19.77 24.16 28.90 34.82 41.18 46.57 51.82 56.51 Secured Loans 13.70 4.20 2.21 2.14 2.37 4.51 7.34 13.13 18.08 20.12 Unsecured Loans 15.26 15.31 14.67 19.17 21.87 24.37 25.31 24.65 26.08 28.31 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 212.01 199.04 126.61 120.34 141.70 124.57 142.26 160.28 152.75 144.78 Trade Payables 65.36 76.60 57.69 43.76 62.01 28.79 50.25 58.04 40.82 45.82 Other Current Liabilities 48.51 67.53 50.84 35.75 29.01 21.47 21.00 19.19 19.49 18.38 Short Term Borrowings 94.93 52.58 15.79 38.80 48.49 72.52 68.68 80.41 89.67 77.17 Short Term Provisions 3.19 2.34 2.29 2.02 2.20 1.80 2.34 2.65 2.76 3.41 Total Liabilities 414.45 373.80 281.23 270.65 287.91 270.03 288.55 306.45 299.13 287.19 Net Block 102.15 88.41 81.10 81.16 84.66 88.79 89.31 91.31 86.19 83.20 Gross Block 176.97 157.20 144.86 139.99 138.72 138.04 134.06 131.54 121.87 114.32 Accumulated Depreciation 74.81 68.79 63.77 58.83 54.06 49.26 44.75 40.23 35.68 31.13 Non Current Assets 116.89 102.19 83.79 83.70 85.93 89.91 91.94 92.41 92.65 90.19 Capital Work in Progress 11.89 11.32 1.28 1.31 0.00 0.00 1.54 0.00 5.33 6.08 Non Current Investment 1.08 0.68 0.15 0.05 0.05 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.78 1.78 1.26 1.18 1.22 1.12 1.09 1.10 1.12 0.91 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 297.55 271.62 197.44 186.94 201.98 180.12 196.61 214.03 206.48 197.01 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 196.18 181.42 109.22 85.14 113.43 88.61 82.14 95.53 103.15 95.58 Sundry Debtors 61.13 50.73 56.26 73.64 67.23 72.17 93.36 99.48 81.01 83.11 Cash & Bank 1.18 1.15 0.82 1.01 0.92 1.20 1.79 1.73 1.83 1.96 Other Current Assets 39.07 24.63 19.49 16.92 20.40 18.15 19.32 17.30 20.48 16.35 Short Term Loans & Adv. 12.22 13.69 11.64 10.23 9.80 12.87 13.88 12.68 18.71 14.31 Net Current Assets 85.55 72.58 70.83 66.60 60.28 55.55 54.35 53.75 53.73 52.23 Total Assets 414.44 373.81 281.23 270.64 287.91 270.03 288.55 306.44 299.13 287.20

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -20.05 -9.53 13.61 13.87 13.94 13.36 32.51 32.68 12.54 12.95 PBT 19.88 19.36 9.47 7.35 7.33 6.77 6.13 6.15 10.22 13.58 Adjustment 16.98 11.15 8.97 12.48 13.11 15.53 16.51 16.82 17.84 13.70 Changes in Working Capital -54.46 -37.27 -4.07 -5.30 -5.75 -7.87 11.55 10.45 -13.68 -12.18 Cash after chg. in Working capital -17.60 -6.76 14.37 14.52 14.68 14.43 34.18 33.42 14.37 15.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.45 -2.77 -0.76 -0.65 -0.74 -1.07 -1.67 -0.73 -1.84 -2.16 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 -20.35 -23.05 -4.94 -2.65 -0.60 -2.74 -4.15 -4.38 -7.04 -22.45 Net Fixed Assets -20.34 -22.38 -4.84 -2.58 -0.68 -2.44 -4.06 -4.34 -6.80 -22.18 Net Investments -0.40 -0.53 -0.10 0.00 -0.05 0.00 0.00 0.00 0.00 0.00 Others 0.39 -0.14 0.00 -0.07 0.13 -0.30 -0.09 -0.04 -0.24 -0.27 Cash from Financing Activity 40.45 32.91 -8.92 -11.13 -13.61 -11.20 -28.30 -28.40 -5.63 9.81 Net Cash Inflow / Outflow 0.04 0.33 -0.24 0.09 -0.28 -0.59 0.06 -0.10 -0.13 0.30 Opening Cash & Equivalents 1.10 0.77 1.01 0.92 1.20 1.79 1.73 1.83 1.96 1.66 Closing Cash & Equivalent 1.14 1.10 0.77 1.01 0.92 1.20 1.79 1.73 1.83 1.96

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 18.86 16.91 14.88 13.92 12.94 12.21 11.60 10.99 10.43 9.48 ROA 4.66% 5.80% 3.32% 2.81% 2.58% 2.18% 1.85% 1.84% 3.16% 6.00% ROE 11.34% 13.18% 7.02% 6.45% 6.33% 5.63% 5.38% 5.75% 10.25% 21.21% ROCE 11.63% 12.66% 7.51% 7.96% 7.78% 8.21% 7.84% 8.05% 10.38% 11.74% Fixed Asset Turnover 3.38 3.09 2.31 2.08 2.04 1.97 2.28 2.59 2.69 3.18 Receivable days 36.13 41.86 71.96 88.73 89.99 112.68 116.28 100.38 94.38 99.21 Inventory Days 121.97 113.71 107.68 125.08 130.43 116.23 107.13 110.50 114.28 103.29 Payable days 61.65 75.41 79.46 93.53 63.33 56.79 73.68 66.32 54.16 62.90 Cash Conversion Cycle 96.45 80.16 100.18 120.28 157.09 172.13 149.73 144.55 154.49 139.59 Total Debt/Equity 0.74 0.48 0.28 0.48 0.62 0.94 1.01 1.23 1.47 1.52 Interest Cover 2.87 4.24 3.35 1.96 1.87 1.63 1.56 1.50 1.78 2.41

Top Investors:

girdhari parsram rohira

muktilal ganulal paldiwal

shabbir nazmuddin paratha

meenakshi sanjay kothari

investor education and protection fund (iepf)

Annual Reports:

News Update:

Basant Agro Tech (I) - Quarterly Results
12th Feb 2024, 18:58 PM

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.

Feedback