Nifty

:

12968.95

Sensex

:

44149.72

-18.05 (-0.14%)
-110.02 (-0.25%)

Login

Nifty
Sensex

:
:

12968.95
44149.72

-18.05 (-0.14%)
-110.02 (-0.25%)

Super Crop Safe Ltd.

Pesticides & Agrochemicals

Rating :

N/A

BSE: 530883 | NSE: Not Listed

Watchlist

NSE BSE

7.13

27-Nov-2020

Open
High
Low
Previous Close

7.70
7.70
7.00
7.55

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

161
5.02
20.35
6.51

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

28.67
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

41.18
N/A
0.77

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.03
-6.18
-8.42

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.50
4.58
-12.40

PAT CAGR (%)

10 Years
5 Years
3 Years

9.60
4.56
-32.79

P:E (Median)

8 Years
5 Years
3 Years

18.80
19.69
15.25

P:BV (Average)

8 Years
5 Years
3 Years

0.96
0.96
0.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.98
15.21
12.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 18.90 21.53 -12.22% 9.18 14.17 -35.22% 6.94 12.52 -44.57% 9.80 17.47 -43.90%
Expenses 17.57 19.85 -11.49% 9.19 12.37 -25.71% 7.93 10.22 -22.41% 8.41 15.37 -45.28%
EBITDA 1.33 1.69 -21.30% -0.01 1.81 - -0.99 2.29 - 1.39 2.10 -33.81%
EBIDTM 7.02% 7.84% -0.07% 12.74% -14.29% 18.34% 14.18% 12.03%
Other Income 0.18 0.00 0 0.00 0.00 0 -0.03 0.29 - 0.03 0.04 -25.00%
Interest 0.63 0.36 75.00% 0.18 0.35 -48.57% 0.39 0.43 -9.30% 0.38 0.33 15.15%
Depreciation 0.23 0.20 15.00% 0.23 0.27 -14.81% 0.26 0.21 23.81% 0.25 0.22 13.64%
PBT 0.65 1.14 -42.98% -0.41 1.19 - -1.67 1.94 - 0.79 1.59 -50.31%
Tax -0.09 0.06 - -0.03 0.06 - -0.19 0.55 - 0.01 0.14 -92.86%
PAT 0.74 1.08 -31.48% -0.38 1.13 - -1.49 1.39 - 0.78 1.45 -46.21%
PATM 3.89% 5.00% -4.16% 7.98% -21.42% 11.12% 7.93% 8.31%
EPS 0.18 0.27 -33.33% -0.10 0.28 - -0.37 0.35 - 0.19 0.36 -47.22%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 44.82 52.45 64.42 68.29 74.98 72.17 63.29 60.89 55.06 43.20 35.34 Net Sales Growth -31.77% -18.58% -5.67% -8.92% 3.89% 14.03% 3.94% 10.59% 27.45% 22.24% Cost Of Goods Sold 35.01 40.61 47.68 52.77 61.40 61.34 54.76 53.28 49.10 37.80 31.33 Gross Profit 9.81 11.85 16.74 15.52 13.58 10.83 8.53 7.61 5.95 5.40 4.01 GP Margin 21.88% 22.59% 25.99% 22.73% 18.11% 15.01% 13.48% 12.50% 10.81% 12.50% 11.35% Total Expenditure 43.10 48.56 56.14 60.75 70.36 69.06 61.43 58.98 53.62 41.65 34.03 Power & Fuel Cost - 0.16 0.22 0.19 0.19 0.19 0.13 0.14 0.10 0.07 0.05 % Of Sales - 0.31% 0.34% 0.28% 0.25% 0.26% 0.21% 0.23% 0.18% 0.16% 0.14% Employee Cost - 3.09 2.62 2.58 1.72 1.51 1.47 1.07 0.75 0.65 0.48 % Of Sales - 5.89% 4.07% 3.78% 2.29% 2.09% 2.32% 1.76% 1.36% 1.50% 1.36% Manufacturing Exp. - 0.25 0.27 0.24 3.12 3.21 2.48 2.32 1.75 1.33 0.93 % Of Sales - 0.48% 0.42% 0.35% 4.16% 4.45% 3.92% 3.81% 3.18% 3.08% 2.63% General & Admin Exp. - 1.57 2.28 2.19 1.32 0.84 0.71 0.57 0.58 0.55 0.37 % Of Sales - 2.99% 3.54% 3.21% 1.76% 1.16% 1.12% 0.94% 1.05% 1.27% 1.05% Selling & Distn. Exp. - 2.72 3.01 2.68 2.45 1.97 1.88 1.60 1.33 1.25 0.86 % Of Sales - 5.19% 4.67% 3.92% 3.27% 2.73% 2.97% 2.63% 2.42% 2.89% 2.43% Miscellaneous Exp. - 0.17 0.06 0.09 0.16 0.00 0.00 0.00 0.00 0.00 0.86 % Of Sales - 0.32% 0.09% 0.13% 0.21% 0% 0% 0% 0% 0% 0.03% EBITDA 1.72 3.89 8.28 7.54 4.62 3.11 1.86 1.91 1.44 1.55 1.31 EBITDA Margin 3.84% 7.42% 12.85% 11.04% 6.16% 4.31% 2.94% 3.14% 2.62% 3.59% 3.71% Other Income 0.18 0.01 0.33 0.05 0.32 0.01 0.23 0.19 0.42 0.17 0.06 Interest 1.58 1.48 1.39 1.23 1.25 1.13 0.96 0.85 0.68 0.44 0.23 Depreciation 0.97 0.97 0.84 0.76 0.61 0.51 0.61 0.44 0.39 0.34 0.29 PBT -0.64 1.45 6.39 5.60 3.09 1.47 0.52 0.81 0.80 0.94 0.84 Tax -0.30 -0.05 0.94 0.66 0.33 0.27 0.12 0.31 0.34 0.38 0.25 Tax Rate 46.88% -3.45% 14.71% 11.79% 10.68% 18.37% 23.08% 38.27% 42.50% 40.43% 29.76% PAT -0.35 1.50 5.45 4.94 2.77 1.20 0.39 0.50 0.46 0.56 0.60 PAT before Minority Interest -0.35 1.50 5.45 4.94 2.77 1.20 0.39 0.50 0.46 0.56 0.60 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 -0.78% 2.86% 8.46% 7.23% 3.69% 1.66% 0.62% 0.82% 0.84% 1.30% 1.70% PAT Growth -106.93% -72.48% 10.32% 78.34% 130.83% 207.69% -22.00% 8.70% -17.86% -6.67% EPS -0.09 0.37 1.36 1.23 0.69 0.30 0.10 0.12 0.11 0.14 0.15

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 36.66 34.70 26.89 22.06 10.40 7.42 7.41 7.25 6.68 6.44 Share Capital 8.04 7.90 7.85 7.55 6.46 5.69 5.69 5.69 5.44 5.44 Total Reserves 28.62 24.95 19.04 12.94 3.94 1.74 1.72 1.56 1.23 0.99 Non-Current Liabilities 0.92 0.47 0.45 0.25 0.36 0.50 0.63 0.53 0.11 0.17 Secured Loans 0.16 0.12 0.24 0.08 0.34 0.45 0.54 0.45 0.04 0.10 Unsecured Loans 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.52 0.40 0.35 0.31 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 33.05 32.58 26.03 20.83 19.58 20.58 15.98 12.48 13.94 9.09 Trade Payables 15.18 13.83 10.17 9.78 9.71 10.71 9.72 6.57 10.56 5.84 Other Current Liabilities 4.08 4.20 2.96 1.77 3.23 3.55 0.76 0.35 0.10 0.11 Short Term Borrowings 12.32 13.21 11.97 8.74 5.69 5.53 4.75 4.87 2.60 2.53 Short Term Provisions 1.47 1.34 0.92 0.54 0.95 0.78 0.75 0.70 0.68 0.60 Total Liabilities 70.63 67.75 53.37 43.14 30.34 28.50 24.02 20.26 20.73 15.70 Net Block 6.73 6.70 6.24 5.38 3.97 3.44 3.64 2.52 2.59 2.00 Gross Block 13.58 12.69 11.39 9.99 8.00 6.99 6.63 5.21 4.90 3.97 Accumulated Depreciation 6.85 5.98 5.15 4.61 4.03 3.55 2.98 2.69 2.31 1.97 Non Current Assets 6.76 6.96 6.49 5.61 4.01 3.48 3.67 2.55 2.62 2.07 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 Non Current Investment 0.00 0.23 0.21 0.20 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.02 0.02 0.02 0.02 0.04 0.04 0.03 0.03 0.03 0.03 Other Non Current Assets 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 63.87 60.78 46.89 37.53 26.34 25.02 20.35 17.71 18.11 13.63 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 28.79 26.79 15.80 15.31 8.49 11.23 7.20 6.66 8.60 4.02 Sundry Debtors 34.04 31.97 29.42 20.72 16.44 12.76 12.47 10.59 8.54 8.88 Cash & Bank 0.29 0.45 0.51 0.46 0.50 0.42 0.13 0.05 0.17 0.09 Other Current Assets 0.75 0.04 0.05 0.00 0.93 0.61 0.55 0.40 0.81 0.64 Short Term Loans & Adv. 0.67 1.52 1.11 1.04 0.90 0.61 0.55 0.40 0.81 0.64 Net Current Assets 30.82 28.20 20.85 16.70 6.76 4.44 4.37 5.22 4.17 4.54 Total Assets 70.63 67.74 53.38 43.14 30.35 28.50 24.02 20.26 20.73 15.70

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 2.38 -1.31 -0.51 -8.19 0.71 0.97 2.28 -2.48 1.56 -2.03 PBT 1.45 6.39 5.60 3.09 1.47 0.52 0.81 0.80 0.94 0.84 Adjustment 2.56 1.96 2.06 1.69 1.58 1.29 0.99 0.64 0.60 0.64 Changes in Working Capital -1.63 -9.22 -7.62 -12.68 -2.20 -0.54 0.81 -3.53 0.32 -3.40 Cash after chg. in Working capital 2.38 -0.87 0.04 -7.89 0.86 1.26 2.61 -2.08 1.86 -1.92 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.44 -0.54 -0.30 -0.15 -0.29 -0.33 -0.40 -0.31 -0.11 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 -0.77 -0.99 -1.66 -1.92 -1.04 -0.44 -1.55 -0.32 -0.89 -0.71 Net Fixed Assets -0.89 -1.30 -1.40 -1.99 -1.01 -0.36 -1.42 -0.31 -0.89 -0.69 Net Investments 0.23 -0.02 -0.01 -0.20 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.11 0.33 -0.25 0.27 -0.03 -0.08 -0.13 -0.01 0.00 -0.02 Cash from Financing Activity -1.76 2.24 2.20 10.12 0.40 -0.24 -0.65 2.68 -0.58 2.40 Net Cash Inflow / Outflow -0.14 -0.05 0.03 0.00 0.07 0.29 0.08 -0.12 0.08 -0.34 Opening Cash & Equivalents 0.32 0.37 0.34 0.33 0.42 0.13 0.05 0.17 0.09 0.43 Closing Cash & Equivalent 0.17 0.32 0.37 0.34 0.50 0.42 0.13 0.05 0.17 0.09

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 9.12 8.31 6.85 5.43 3.22 2.61 2.60 2.55 2.45 2.37 ROA 2.17% 8.99% 10.23% 7.53% 4.09% 1.49% 2.24% 2.24% 3.05% 4.43% ROE 4.32% 18.23% 20.84% 17.91% 13.49% 5.29% 6.76% 6.60% 8.48% 9.45% ROCE 6.00% 17.78% 19.50% 18.29% 17.05% 10.85% 12.84% 13.37% 14.93% 13.92% Fixed Asset Turnover 3.99 5.35 6.56 8.95 10.26 9.88 11.00 11.88 10.44 10.44 Receivable days 229.67 173.90 130.51 84.20 69.26 68.39 64.63 58.17 68.65 69.34 Inventory Days 193.37 120.65 80.98 53.93 46.77 49.97 38.84 46.37 49.71 34.63 Payable days 109.89 77.80 63.22 48.89 55.43 58.29 49.81 57.55 71.47 55.91 Cash Conversion Cycle 313.15 216.75 148.27 89.24 60.60 60.08 53.67 46.99 46.89 48.05 Total Debt/Equity 0.35 0.41 0.46 0.43 0.59 0.88 0.78 0.76 0.40 0.42 Interest Cover 1.98 5.61 5.53 3.48 2.31 1.54 1.95 2.19 3.13 4.66

Top Investors:

patel pratik vinodchandra

ashutosh mangal

Annual Reports:

News Update:

No Latest News!

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