Nifty

:

11504.95

Sensex

:

38806.51

230.75 (2.05%)
791.89 (2.08%)

Login

Nifty
Sensex

:
:

11504.95
38806.51

230.75 (2.05%)
791.89 (2.08%)

Super Crop Safe Ltd.

Pesticides & Agrochemicals

Rating :

61/99

BSE: 530883 | NSE: Not Listed

Watchlist

NSE BSE

18.85

20-Sep-2019

Open
High
Low
Previous Close

18.00
19.25
18.00
18.25

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

285
22.97
29.00
14.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

74.50
13.68
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

86.28
0.53%
2.08

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.74
2.32
-1.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.12
31.60
19.38

PAT CAGR (%)

10 Years
5 Years
3 Years

18.97
58.11
60.27

P:E (Median)

8 Years
5 Years
3 Years

18.94
22.20
26.68

P:BV (Average)

8 Years
5 Years
3 Years

2.52
3.14
3.92

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.56
15.16
18.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 14.17 15.30 -7.39% 12.52 19.86 -36.96% 17.47 16.18 7.97% 19.14 16.16 18.44%
Expenses 12.37 13.55 -8.71% 10.22 17.78 -42.52% 15.37 14.38 6.88% 17.00 13.73 23.82%
EBITDA 1.81 1.75 3.43% 2.29 2.08 10.10% 2.10 1.80 16.67% 2.14 2.43 -11.93%
EBIDTM 12.74% 11.44% 18.34% 10.49% 12.03% 11.15% 11.18% 15.06%
Other Income 0.00 0.00 0.00 0.29 -0.01 - 0.04 0.03 33.33% 0.00 0.00 0.00
Interest 0.35 0.30 16.67% 0.43 0.30 43.33% 0.33 0.29 13.79% 0.33 0.40 -17.50%
Depreciation 0.27 0.19 42.11% 0.21 0.19 10.53% 0.22 0.19 15.79% 0.22 0.23 -4.35%
PBT 1.19 1.26 -5.56% 1.94 1.59 22.01% 1.59 1.35 17.78% 1.59 1.81 -12.15%
Tax 0.06 0.13 -53.85% 0.55 0.36 52.78% 0.14 0.21 -33.33% 0.12 0.05 140.00%
PAT 1.13 1.13 0.00% 1.39 1.23 13.01% 1.45 1.14 27.19% 1.47 1.76 -16.48%
PATM 7.98% 7.38% 11.12% 6.21% 8.31% 7.04% 7.70% 10.91%
EPS 0.29 0.29 0.00% 0.35 0.31 12.90% 0.37 0.29 27.59% 0.37 0.47 -21.28%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 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

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 63.30 68.29 74.98 72.17 63.29 60.89 55.06 43.20 35.34 25.63 18.84 Net Sales Growth -6.22% -8.92% 3.89% 14.03% 3.94% 10.59% 27.45% 22.24% 37.89% 36.04% Cost Of Goods Sold 46.88 49.88 61.40 61.34 54.76 53.28 49.10 37.80 31.33 22.77 16.02 Gross Profit 16.42 18.42 13.58 10.83 8.53 7.61 5.95 5.40 4.01 2.86 2.82 GP Margin 25.93% 26.97% 18.11% 15.01% 13.48% 12.50% 10.81% 12.50% 11.35% 11.16% 14.97% Total Expenditure 54.96 60.75 70.36 69.06 61.43 58.98 53.62 41.65 34.03 24.84 17.73 Power & Fuel Cost - 0.19 0.19 0.19 0.13 0.14 0.10 0.07 0.05 0.06 0.05 % Of Sales - 0.28% 0.25% 0.26% 0.21% 0.23% 0.18% 0.16% 0.14% 0.23% 0.27% Employee Cost - 2.58 1.72 1.51 1.47 1.07 0.75 0.65 0.48 0.25 0.25 % Of Sales - 3.78% 2.29% 2.09% 2.32% 1.76% 1.36% 1.50% 1.36% 0.98% 1.33% Manufacturing Exp. - 3.14 3.12 3.21 2.48 2.32 1.75 1.33 0.93 0.95 0.87 % Of Sales - 4.60% 4.16% 4.45% 3.92% 3.81% 3.18% 3.08% 2.63% 3.71% 4.62% General & Admin Exp. - 2.19 1.32 0.84 0.71 0.57 0.58 0.55 0.37 0.23 0.17 % Of Sales - 3.21% 1.76% 1.16% 1.12% 0.94% 1.05% 1.27% 1.05% 0.90% 0.90% Selling & Distn. Exp. - 2.68 2.45 1.97 1.88 1.60 1.33 1.25 0.86 0.55 0.34 % Of Sales - 3.92% 3.27% 2.73% 2.97% 2.63% 2.42% 2.89% 2.43% 2.15% 1.80% Miscellaneous Exp. - 0.09 0.16 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.34 % Of Sales - 0.13% 0.21% 0% 0% 0% 0% 0% 0.03% 0.08% 0.11% EBITDA 8.34 7.54 4.62 3.11 1.86 1.91 1.44 1.55 1.31 0.79 1.11 EBITDA Margin 13.18% 11.04% 6.16% 4.31% 2.94% 3.14% 2.62% 3.59% 3.71% 3.08% 5.89% Other Income 0.33 0.05 0.32 0.01 0.23 0.19 0.42 0.17 0.06 0.00 0.03 Interest 1.44 1.23 1.25 1.13 0.96 0.85 0.68 0.44 0.23 0.02 0.03 Depreciation 0.92 0.76 0.61 0.51 0.61 0.44 0.39 0.34 0.29 0.21 0.10 PBT 6.31 5.60 3.09 1.47 0.52 0.81 0.80 0.94 0.84 0.57 1.02 Tax 0.87 0.66 0.33 0.27 0.12 0.31 0.34 0.38 0.25 0.18 0.14 Tax Rate 13.79% 11.79% 10.68% 18.37% 23.08% 38.27% 42.50% 40.43% 29.76% 30.51% 13.73% PAT 5.44 4.94 2.77 1.20 0.39 0.50 0.46 0.56 0.60 0.41 0.87 PAT before Minority Interest 5.44 4.94 2.77 1.20 0.39 0.50 0.46 0.56 0.60 0.41 0.87 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 8.59% 7.23% 3.69% 1.66% 0.62% 0.82% 0.84% 1.30% 1.70% 1.60% 4.62% PAT Growth 3.42% 78.34% 130.83% 207.69% -22.00% 8.70% -17.86% -6.67% 46.34% -52.87% Unadjusted EPS 1.38 1.28 0.79 2.08 0.69 0.87 0.84 1.02 1.09 0.78 1.66

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 26.89 22.06 10.40 7.42 7.41 7.25 6.68 6.44 6.16 5.49 Share Capital 7.85 7.55 6.46 5.69 5.69 5.69 5.44 5.44 5.44 5.24 Total Reserves 19.04 12.94 3.94 1.74 1.72 1.56 1.23 0.99 0.72 0.25 Non-Current Liabilities 0.45 0.25 0.36 0.50 0.63 0.53 0.11 0.17 0.16 0.07 Secured Loans 0.24 0.08 0.34 0.45 0.54 0.45 0.04 0.10 0.09 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 0.35 0.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 26.03 20.83 19.58 20.58 15.98 12.48 13.94 9.09 4.86 3.63 Trade Payables 10.17 9.78 9.71 10.71 9.72 6.57 10.56 5.84 4.64 3.47 Other Current Liabilities 2.96 1.77 3.23 3.55 0.76 0.35 0.10 0.11 0.22 0.17 Short Term Borrowings 11.97 8.74 5.69 5.53 4.75 4.87 2.60 2.53 0.00 0.00 Short Term Provisions 0.92 0.54 0.95 0.78 0.75 0.70 0.68 0.60 0.00 0.00 Total Liabilities 53.37 43.14 30.34 28.50 24.02 20.26 20.73 15.70 11.18 9.19 Net Block 6.24 5.38 3.97 3.44 3.64 2.52 2.59 2.00 1.63 1.19 Gross Block 11.39 9.99 8.00 6.99 6.63 5.21 4.90 3.97 3.32 2.68 Accumulated Depreciation 5.15 4.61 4.03 3.55 2.98 2.69 2.31 1.97 1.69 1.49 Non Current Assets 6.49 5.61 4.01 3.48 3.67 2.55 2.62 2.07 1.63 1.19 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.00 0.00 Non Current Investment 0.21 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.02 0.02 0.04 0.04 0.03 0.03 0.03 0.03 0.00 0.00 Other Non Current Assets 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 46.89 37.53 26.34 25.02 20.35 17.71 18.11 13.63 9.55 8.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 15.80 15.31 8.49 11.23 7.20 6.66 8.60 4.02 3.20 2.52 Sundry Debtors 29.42 20.72 16.44 12.76 12.47 10.59 8.54 8.88 5.57 4.82 Cash & Bank 0.51 0.46 0.50 0.42 0.13 0.05 0.17 0.09 0.43 0.17 Other Current Assets 1.16 0.00 0.03 0.00 0.55 0.40 0.81 0.64 0.34 0.50 Short Term Loans & Adv. 1.11 1.04 0.90 0.61 0.55 0.40 0.81 0.64 0.34 0.50 Net Current Assets 20.85 16.70 6.76 4.44 4.37 5.22 4.17 4.54 4.69 4.37 Total Assets 53.38 43.14 30.35 28.50 24.02 20.26 20.73 15.70 11.18 9.19

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -0.51 -8.19 0.71 0.97 2.28 -2.48 1.56 -2.03 0.59 0.54 PBT 5.60 3.09 1.47 0.52 0.81 0.80 0.94 0.84 0.57 1.00 Adjustment 2.06 1.69 1.58 1.29 0.99 0.64 0.60 0.64 0.26 -0.02 Changes in Working Capital -7.62 -12.68 -2.20 -0.54 0.81 -3.53 0.32 -3.40 -0.22 -0.42 Cash after chg. in Working capital 0.04 -7.89 0.86 1.26 2.61 -2.08 1.86 -1.92 0.60 0.56 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.54 -0.30 -0.15 -0.29 -0.33 -0.40 -0.31 -0.11 -0.02 -0.01 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 -1.66 -1.92 -1.04 -0.44 -1.55 -0.32 -0.89 -0.71 -0.65 -0.53 Net Fixed Assets -1.40 -1.99 -1.01 -0.36 -1.42 -0.31 -0.89 -0.69 -0.64 -0.55 Net Investments -0.01 -0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.25 0.27 -0.03 -0.08 -0.13 -0.01 0.00 -0.02 -0.01 0.02 Cash from Financing Activity 2.20 10.12 0.40 -0.24 -0.65 2.68 -0.58 2.40 0.33 0.00 Net Cash Inflow / Outflow 0.03 0.00 0.07 0.29 0.08 -0.12 0.08 -0.34 0.27 0.01 Opening Cash & Equivalents 0.34 0.33 0.42 0.13 0.05 0.17 0.09 0.43 0.17 0.15 Closing Cash & Equivalent 0.37 0.34 0.50 0.42 0.13 0.05 0.17 0.09 0.43 0.17

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 6.85 5.43 3.22 2.61 2.60 2.55 2.45 2.37 2.26 2.10 ROA 10.23% 7.53% 4.09% 1.49% 2.24% 2.24% 3.05% 4.43% 4.05% 11.50% ROE 20.84% 17.91% 13.49% 5.29% 6.76% 6.60% 8.48% 9.45% 7.09% 17.34% ROCE 19.50% 18.29% 17.05% 10.85% 12.84% 13.37% 14.93% 13.92% 10.36% 20.68% Fixed Asset Turnover 6.56 8.95 10.26 9.88 11.00 11.88 10.44 10.44 9.04 8.41 Receivable days 130.51 84.20 69.26 68.39 64.63 58.17 68.65 69.34 70.03 76.70 Inventory Days 80.98 53.93 46.77 49.97 38.84 46.37 49.71 34.63 38.54 33.58 Payable days 63.22 48.89 55.43 58.29 49.81 57.55 71.47 55.91 57.64 48.91 Cash Conversion Cycle 148.27 89.24 60.60 60.08 53.67 46.99 46.89 48.05 50.93 61.38 Total Debt/Equity 0.46 0.43 0.59 0.88 0.78 0.76 0.40 0.42 0.01 0.00 Interest Cover 5.53 3.48 2.31 1.54 1.95 2.19 3.13 4.66 33.08 40.28

Top Investors:

hetal chetan mehta

sykes & ray equities (i) ltd.

ashish kishor ajmera

patel pratik vinodchandra

kaushal chandubhai patel

sykes and ray equities (mumbai) private limited

hetalkumar pravinbhai desai

Annual Reports:

News Update:

Super Crop Safe - Quarterly Results
13th Aug 2019, 17:00 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