Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Pesticides & Agrochemicals

Rating :
62/99

BSE: 524288 | NSE: AIMCOPEST

108.65
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  108.65
  •  108.65
  •  108.65
  •  103.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59
  •  10.18
  •  136.00
  •  32.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 104.11
  • 21.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 100.43
  • 1.38%
  • 2.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.34%
  • 3.09%
  • 41.64%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.03%
  • 3.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.87
  • 3.60
  • 25.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.51
  • 9.90
  • -8.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.63
  • -12.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.97
  • 14.44
  • 15.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.11
  • 6.57
  • 4.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.80
  • 11.52
  • 10.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
43.09
62.39
-30.93%
32.95
57.22
-42.42%
48.60
61.47
-20.94%
41.31
46.45
-11.07%
Expenses
40.73
59.35
-31.37%
30.46
57.48
-47.01%
46.30
58.33
-20.62%
38.99
44.26
-11.91%
EBITDA
2.36
3.03
-22.11%
2.49
-0.26
-
2.30
3.14
-26.75%
2.32
2.19
5.94%
EBIDTM
5.48%
4.86%
7.56%
-0.45%
4.73%
5.11%
5.63%
4.71%
Other Income
0.57
1.72
-66.86%
0.02
3.16
-99.37%
1.02
1.67
-38.92%
0.99
1.04
-4.81%
Interest
1.25
0.27
362.96%
0.82
0.39
110.26%
0.34
0.05
580.00%
0.56
0.10
460.00%
Depreciation
0.53
0.62
-14.52%
0.76
0.48
58.33%
0.65
0.44
47.73%
0.63
0.42
50.00%
PBT
1.16
3.86
-69.95%
0.92
2.03
-54.68%
2.33
4.33
-46.19%
2.12
2.70
-21.48%
Tax
0.32
1.12
-71.43%
0.22
0.72
-69.44%
0.56
1.22
-54.10%
0.70
0.80
-12.50%
PAT
0.84
2.74
-69.34%
0.71
1.31
-45.80%
1.77
3.11
-43.09%
1.42
1.90
-25.26%
PATM
1.94%
4.39%
2.15%
2.28%
3.65%
5.06%
3.45%
4.09%
EPS
0.87
2.85
-69.47%
0.74
1.36
-45.59%
1.85
3.24
-42.90%
1.48
1.98
-25.25%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
165.95
197.25
109.23
99.49
96.99
165.26
140.50
Net Sales Growth
-27.06%
80.58%
9.79%
2.58%
-41.31%
17.62%
 
Cost Of Goods Sold
127.39
161.02
81.22
69.94
74.02
139.50
118.93
Gross Profit
38.56
36.23
28.00
29.55
22.97
25.76
21.57
GP Margin
23.24%
18.37%
25.63%
29.70%
23.68%
15.59%
15.35%
Total Expenditure
156.48
190.58
105.26
89.00
92.83
161.10
137.97
Power & Fuel Cost
-
1.40
1.49
1.54
1.62
1.30
1.06
% Of Sales
-
0.71%
1.36%
1.55%
1.67%
0.79%
0.75%
Employee Cost
-
6.97
5.47
4.51
3.37
2.65
2.74
% Of Sales
-
3.53%
5.01%
4.53%
3.47%
1.60%
1.95%
Manufacturing Exp.
-
4.86
4.65
3.50
2.89
1.89
1.48
% Of Sales
-
2.46%
4.26%
3.52%
2.98%
1.14%
1.05%
General & Admin Exp.
-
5.47
4.48
3.08
2.30
2.10
1.32
% Of Sales
-
2.77%
4.10%
3.10%
2.37%
1.27%
0.94%
Selling & Distn. Exp.
-
8.89
5.86
5.08
5.87
8.86
6.32
% Of Sales
-
4.51%
5.36%
5.11%
6.05%
5.36%
4.50%
Miscellaneous Exp.
-
1.99
2.07
1.35
2.75
4.80
6.12
% Of Sales
-
1.01%
1.90%
1.36%
2.84%
2.90%
4.36%
EBITDA
9.47
6.67
3.97
10.49
4.16
4.16
2.53
EBITDA Margin
5.71%
3.38%
3.63%
10.54%
4.29%
2.52%
1.80%
Other Income
2.60
6.73
5.23
2.02
0.79
0.03
0.38
Interest
2.97
0.63
0.31
0.25
0.25
0.30
0.79
Depreciation
2.57
1.73
0.98
0.60
0.52
0.61
0.35
PBT
6.53
11.04
7.91
11.66
4.17
3.27
1.78
Tax
1.80
3.32
2.93
0.32
-0.38
0.36
1.38
Tax Rate
27.57%
30.07%
37.04%
2.74%
-9.11%
11.01%
77.53%
PAT
4.74
7.72
4.98
11.34
4.55
2.90
0.39
PAT before Minority Interest
4.74
7.72
4.98
11.34
4.55
2.90
0.39
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.86%
3.91%
4.56%
11.40%
4.69%
1.75%
0.28%
PAT Growth
-47.68%
55.02%
-56.08%
149.23%
56.90%
643.59%
 
EPS
4.94
8.04
5.19
11.81
4.74
3.02
0.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
35.09
28.68
18.16
8.14
3.60
0.69
Share Capital
9.58
9.58
9.24
9.24
9.24
9.24
Total Reserves
25.51
19.09
8.92
-1.09
-5.64
-8.55
Non-Current Liabilities
1.43
-0.27
-1.38
1.13
1.35
1.27
Secured Loans
0.00
0.00
0.00
0.00
0.02
0.02
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.24
1.43
1.42
1.06
0.86
1.13
Current Liabilities
72.18
44.70
42.83
47.07
47.97
62.50
Trade Payables
51.31
32.33
30.98
39.51
41.03
40.65
Other Current Liabilities
10.48
4.67
6.81
5.19
4.07
20.26
Short Term Borrowings
0.01
0.01
0.01
0.01
0.01
0.04
Short Term Provisions
10.37
7.69
5.03
2.36
2.86
1.54
Total Liabilities
108.70
73.11
59.61
56.34
52.92
64.46
Net Block
16.69
14.22
7.21
3.96
4.86
4.58
Gross Block
19.93
15.80
7.81
16.57
18.09
17.20
Accumulated Depreciation
3.24
1.58
0.60
12.61
13.23
12.61
Non Current Assets
20.09
15.92
16.50
7.23
7.02
6.12
Capital Work in Progress
2.47
0.13
5.17
0.12
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.93
1.57
4.12
3.14
2.16
1.53
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
88.62
57.19
43.11
49.12
45.90
58.34
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
46.84
27.11
19.57
19.16
9.72
15.28
Sundry Debtors
15.80
16.04
16.55
24.73
31.83
34.52
Cash & Bank
3.70
1.88
0.44
2.52
1.65
2.39
Other Current Assets
22.28
0.02
0.01
0.08
2.70
6.15
Short Term Loans & Adv.
22.22
12.12
6.54
2.63
2.70
6.14
Net Current Assets
16.44
12.48
0.28
2.05
-2.07
-4.16
Total Assets
108.71
73.11
59.61
56.35
52.92
64.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
9.98
-0.86
6.81
-0.27
0.21
11.52
PBT
11.04
7.91
11.66
4.17
3.27
1.78
Adjustment
2.56
0.94
0.45
0.11
2.37
3.08
Changes in Working Capital
0.74
-8.18
-5.41
-4.82
-4.16
8.46
Cash after chg. in Working capital
14.34
0.67
6.70
-0.54
1.48
13.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.36
-1.52
0.08
0.27
-1.28
-1.80
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.03
0.00
0.00
0.00
Cash From Investing Activity
-6.53
-3.21
-8.89
1.17
-0.68
-0.69
Net Fixed Assets
-5.39
-2.95
3.71
1.39
-0.89
Net Investments
0.00
-0.05
0.00
0.00
0.00
Others
-1.14
-0.21
-12.60
-0.22
0.21
Cash from Financing Activity
-1.71
5.50
0.00
-0.03
-0.06
-9.41
Net Cash Inflow / Outflow
1.74
1.44
-2.08
0.87
-0.53
1.43
Opening Cash & Equivalents
1.84
0.40
2.48
1.61
2.17
0.00
Closing Cash & Equivalent
3.58
1.84
0.40
2.49
1.61
2.17

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
36.62
29.93
19.65
8.82
3.89
0.75
ROA
8.49%
7.51%
19.56%
8.33%
4.95%
0.61%
ROE
24.20%
21.27%
86.23%
77.56%
135.56%
57.09%
ROCE
36.58%
35.09%
90.42%
74.83%
160.33%
321.02%
Fixed Asset Turnover
11.04
9.33
8.39
5.66
9.44
8.22
Receivable days
29.46
53.98
73.67
105.15
72.70
89.09
Inventory Days
68.42
77.31
69.12
53.69
27.39
39.44
Payable days
78.20
110.47
151.92
157.87
98.73
112.08
Cash Conversion Cycle
19.68
20.82
-9.13
0.98
1.36
16.44
Total Debt/Equity
0.00
0.00
0.00
0.00
0.02
0.16
Interest Cover
18.55
26.48
47.64
17.68
11.89
3.25

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.