Nifty
Sensex
:
:
10853.55
36565.56
35.95 (0.33%)
84.47 (0.23%)

Pesticides & Agrochemicals

Rating :
61/99

BSE: 539148 | NSE: Not Listed

205.90
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  219.00
  •  219.00
  •  197.00
  •  202.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  222
  •  8.99
  •  390.00
  •  174.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 283.71
  • 17.92
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 279.67
  • 0.19%
  • 1.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.50%
  • 3.50%
  • 36.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.03%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.22
  • 4.23
  • 12.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.76
  • 28.83
  • 18.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.59
  • 34.17
  • 42.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 59.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 33.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
45.64
45.58
0.13%
44.72
0.00
0.00
36.59
38.39
-4.69%
43.65
38.07
14.66%
Expenses
38.77
39.21
-1.12%
38.91
0.00
0.00
31.05
31.51
-1.46%
38.09
33.04
15.28%
EBITDA
6.87
6.38
7.68%
5.81
0.00
0.00
5.54
6.89
-19.59%
5.56
5.04
10.32%
EBIDTM
15.06%
13.99%
12.99%
0.00%
15.14%
17.94%
12.73%
13.23%
Other Income
0.48
1.18
-59.32%
4.66
0.00
0.00
0.32
-0.18
-
1.83
1.35
35.56%
Interest
0.37
0.63
-41.27%
0.18
0.00
0.00
0.64
0.96
-33.33%
0.60
0.87
-31.03%
Depreciation
0.75
0.57
31.58%
0.84
0.00
0.00
0.82
0.65
26.15%
0.80
0.60
33.33%
PBT
6.23
6.36
-2.04%
9.45
0.00
0.00
4.40
5.10
-13.73%
5.99
4.92
21.75%
Tax
0.95
1.57
-39.49%
0.98
0.00
0.00
1.23
1.16
6.03%
1.46
1.66
-12.05%
PAT
5.29
4.78
10.67%
8.47
0.00
0.00
3.16
3.94
-19.80%
4.53
3.26
38.96%
PATM
11.58%
10.49%
18.93%
0.00%
8.65%
10.26%
10.38%
8.56%
EPS
2.40
2.68
-10.45%
6.15
0.00
0.00
1.23
2.20
-44.09%
2.25
1.25
80.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
170.60
155.14
123.40
109.87
41.30
Net Sales Growth
39.79%
25.72%
12.31%
166.03%
 
Cost Of Goods Sold
111.20
94.02
72.47
68.74
28.01
Gross Profit
59.40
61.11
50.93
41.13
13.28
GP Margin
34.82%
39.39%
41.27%
37.44%
32.15%
Total Expenditure
146.82
131.04
105.04
99.48
38.47
Power & Fuel Cost
-
5.58
5.49
5.79
2.86
% Of Sales
-
3.60%
4.45%
5.27%
6.92%
Employee Cost
-
10.05
8.99
7.75
2.33
% Of Sales
-
6.48%
7.29%
7.05%
5.64%
Manufacturing Exp.
-
12.20
8.38
7.52
2.92
% Of Sales
-
7.86%
6.79%
6.84%
7.07%
General & Admin Exp.
-
7.11
6.17
5.11
1.43
% Of Sales
-
4.58%
5.00%
4.65%
3.46%
Selling & Distn. Exp.
-
1.98
2.82
3.85
0.77
% Of Sales
-
1.28%
2.29%
3.50%
1.86%
Miscellaneous Exp.
-
0.09
0.71
0.71
0.13
% Of Sales
-
0.06%
0.58%
0.65%
0.31%
EBITDA
23.78
24.10
18.36
10.39
2.83
EBITDA Margin
13.94%
15.53%
14.88%
9.46%
6.85%
Other Income
7.29
2.60
0.83
1.26
0.41
Interest
1.79
4.02
5.58
4.68
0.34
Depreciation
3.21
2.40
2.30
2.27
0.18
PBT
26.07
20.27
11.30
4.70
2.72
Tax
4.62
5.02
2.84
1.55
0.92
Tax Rate
17.72%
24.77%
25.13%
32.98%
33.82%
PAT
21.45
9.09
5.46
3.15
1.81
PAT before Minority Interest
15.82
15.25
8.46
3.15
1.81
Minority Interest
-5.63
-6.16
-3.00
0.00
0.00
PAT Margin
12.57%
5.86%
4.42%
2.87%
4.38%
PAT Growth
79.05%
66.48%
73.33%
74.03%
 
Unadjusted EPS
12.03
24.06
15.98
9.21
5.28

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
47.67
10.79
14.39
11.24
Share Capital
4.21
3.42
3.42
3.42
Total Reserves
43.46
7.37
10.97
7.82
Non-Current Liabilities
8.54
13.43
12.96
0.65
Secured Loans
6.57
11.58
11.27
0.24
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
1.36
1.01
0.73
0.16
Current Liabilities
48.92
54.38
52.20
11.00
Trade Payables
25.84
26.64
27.85
9.64
Other Current Liabilities
3.06
10.27
6.56
0.27
Short Term Borrowings
14.24
14.09
15.66
0.00
Short Term Provisions
5.78
3.38
2.13
1.09
Total Liabilities
150.61
94.15
80.82
22.89
Net Block
40.34
27.49
27.34
6.96
Gross Block
65.98
50.94
48.49
26.15
Accumulated Depreciation
25.63
23.45
21.15
19.19
Non Current Assets
43.82
30.35
29.25
7.85
Capital Work in Progress
0.28
0.45
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.59
2.03
1.64
0.89
Other Non Current Assets
0.61
0.38
0.27
0.00
Current Assets
105.57
62.89
50.67
14.13
Current Investments
0.07
0.07
0.02
0.00
Inventories
16.84
15.16
12.11
0.42
Sundry Debtors
46.09
30.97
23.26
9.02
Cash & Bank
26.21
4.88
3.36
4.34
Other Current Assets
16.36
2.19
2.18
0.03
Short Term Loans & Adv.
13.61
9.61
9.75
0.33
Net Current Assets
56.65
8.51
-1.53
3.13
Total Assets
150.61
94.15
80.82
22.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-7.02
8.09
12.41
PBT
20.29
11.30
3.15
Adjustment
5.68
6.87
7.41
Changes in Working Capital
-31.43
-8.72
3.00
Cash after chg. in Working capital
-5.47
9.45
13.56
Interest Paid
0.00
0.00
0.00
Tax Paid
-1.55
-1.36
-1.15
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-23.72
-4.01
-18.32
Net Fixed Assets
-6.91
-0.58
Net Investments
-9.06
-1.49
Others
-7.75
-1.94
Cash from Financing Activity
52.06
-2.55
2.64
Net Cash Inflow / Outflow
21.33
1.52
-3.27
Opening Cash & Equivalents
4.88
3.36
6.63
Closing Cash & Equivalent
26.21
4.88
3.36

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
44.15
11.56
15.78
12.09
ROA
12.46%
9.67%
6.07%
7.89%
ROE
54.13%
72.40%
26.44%
17.48%
ROCE
44.15%
39.50%
34.23%
28.55%
Fixed Asset Turnover
2.68
2.59
3.09
1.77
Receivable days
89.81
77.00
51.11
70.92
Inventory Days
37.30
38.72
19.83
3.28
Payable days
74.50
98.24
71.60
94.15
Cash Conversion Cycle
52.61
17.48
-0.66
-19.94
Total Debt/Equity
0.48
3.19
2.27
0.04
Interest Cover
6.04
3.03
2.01
8.92

News Update:


  • Shivalik Rasayan - Quarterly Results
    14th Aug 2019, 16:27 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.