Nifty
Sensex
:
:
15937.30
53238.25
-303.00 (-1.87%)
-970.28 (-1.79%)

Pesticides & Agrochemicals

Rating :
50/99

BSE: 524288 | NSE: AIMCOPEST

113.45
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  117.00
  •  117.00
  •  112.00
  •  115.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  172
  •  18.57
  •  183.60
  •  93.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 108.71
  • 17.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 114.88
  • 0.88%
  • 2.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.49%
  • 1.85%
  • 40.69%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.03%
  • 3.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.05
  • -3.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.49
  • 0.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -28.63
  • -35.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.08
  • 20.10
  • 18.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.94
  • 4.69
  • 2.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.57
  • 11.39
  • 8.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
100.81
37.34
169.98%
80.51
49.18
63.70%
53.79
43.09
24.83%
46.08
32.95
39.85%
Expenses
93.61
35.57
163.17%
75.25
44.69
68.38%
52.29
40.73
28.38%
47.96
30.46
57.45%
EBITDA
7.20
1.77
306.78%
5.26
4.49
17.15%
1.50
2.37
-36.71%
-1.88
2.49
-
EBIDTM
7.15%
4.73%
6.54%
9.12%
2.79%
5.49%
-4.09%
7.56%
Other Income
-0.23
0.89
-
-0.65
0.58
-
0.91
0.57
59.65%
1.02
0.02
5,000.00%
Interest
0.36
0.51
-29.41%
0.42
1.89
-77.78%
0.46
1.25
-63.20%
0.74
0.82
-9.76%
Depreciation
0.70
0.55
27.27%
0.64
0.55
16.36%
0.57
0.53
7.55%
0.56
0.76
-26.32%
PBT
5.92
1.59
272.33%
3.56
2.62
35.88%
1.39
1.16
19.83%
-2.17
0.92
-
Tax
1.63
0.44
270.45%
0.86
0.73
17.81%
0.34
0.32
6.25%
-0.40
0.22
-
PAT
4.29
1.15
273.04%
2.70
1.89
42.86%
1.04
0.84
23.81%
-1.77
0.71
-
PATM
4.25%
3.08%
3.35%
3.83%
1.94%
1.94%
-3.84%
2.15%
EPS
4.48
1.20
273.33%
2.82
1.97
43.15%
1.09
0.87
25.29%
-1.85
0.74
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
281.19
175.69
185.24
197.25
109.23
99.49
96.99
165.26
140.50
Net Sales Growth
72.98%
-5.16%
-6.09%
80.58%
9.79%
2.58%
-41.31%
17.62%
 
Cost Of Goods Sold
226.51
139.85
143.13
161.02
81.22
69.94
74.02
139.50
118.93
Gross Profit
54.68
35.84
42.11
36.23
28.00
29.55
22.97
25.76
21.57
GP Margin
19.45%
20.40%
22.73%
18.37%
25.63%
29.70%
23.68%
15.59%
15.35%
Total Expenditure
269.11
168.96
175.10
190.58
105.26
89.00
92.83
161.10
137.97
Power & Fuel Cost
-
2.04
1.91
1.40
1.49
1.54
1.62
1.30
1.06
% Of Sales
-
1.16%
1.03%
0.71%
1.36%
1.55%
1.67%
0.79%
0.75%
Employee Cost
-
7.10
7.28
6.97
5.47
4.51
3.37
2.65
2.74
% Of Sales
-
4.04%
3.93%
3.53%
5.01%
4.53%
3.47%
1.60%
1.95%
Manufacturing Exp.
-
4.88
5.34
4.86
4.65
3.50
2.89
1.89
1.48
% Of Sales
-
2.78%
2.88%
2.46%
4.26%
3.52%
2.98%
1.14%
1.05%
General & Admin Exp.
-
4.35
5.80
5.47
4.48
3.08
2.30
2.10
1.32
% Of Sales
-
2.48%
3.13%
2.77%
4.10%
3.10%
2.37%
1.27%
0.94%
Selling & Distn. Exp.
-
8.46
8.54
8.89
5.86
5.08
5.87
8.86
6.32
% Of Sales
-
4.82%
4.61%
4.51%
5.36%
5.11%
6.05%
5.36%
4.50%
Miscellaneous Exp.
-
2.28
3.10
1.99
2.07
1.35
2.75
4.80
6.12
% Of Sales
-
1.30%
1.67%
1.01%
1.90%
1.36%
2.84%
2.90%
4.36%
EBITDA
12.08
6.73
10.14
6.67
3.97
10.49
4.16
4.16
2.53
EBITDA Margin
4.30%
3.83%
5.47%
3.38%
3.63%
10.54%
4.29%
2.52%
1.80%
Other Income
1.05
3.05
3.75
6.73
5.23
2.02
0.79
0.03
0.38
Interest
1.98
4.39
2.00
0.63
0.31
0.25
0.25
0.30
0.79
Depreciation
2.47
2.20
2.66
1.73
0.98
0.60
0.52
0.61
0.35
PBT
8.70
3.19
9.24
11.04
7.91
11.66
4.17
3.27
1.78
Tax
2.43
1.09
2.59
3.32
2.93
0.32
-0.38
0.36
1.38
Tax Rate
27.93%
34.17%
28.03%
30.07%
37.04%
2.74%
-9.11%
11.01%
77.53%
PAT
6.26
2.10
6.65
7.72
4.98
11.34
4.55
2.90
0.39
PAT before Minority Interest
6.26
2.10
6.65
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
0.00
0.00
PAT Margin
2.23%
1.20%
3.59%
3.91%
4.56%
11.40%
4.69%
1.75%
0.28%
PAT Growth
36.38%
-68.42%
-13.86%
55.02%
-56.08%
149.23%
56.90%
643.59%
 
EPS
6.52
2.19
6.93
8.04
5.19
11.81
4.74
3.02
0.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
40.80
38.66
35.09
28.68
18.16
8.14
3.60
0.69
Share Capital
9.58
9.58
9.58
9.58
9.24
9.24
9.24
9.24
Total Reserves
31.22
29.08
25.51
19.09
8.92
-1.09
-5.64
-8.55
Non-Current Liabilities
4.64
4.21
10.60
-0.27
-1.38
1.13
1.35
1.27
Secured Loans
2.07
1.46
0.00
0.00
0.00
0.00
0.02
0.02
Unsecured Loans
0.01
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.65
2.24
11.39
1.43
1.42
1.06
0.86
1.13
Current Liabilities
87.39
87.05
63.02
44.70
42.83
47.07
47.97
62.50
Trade Payables
72.20
66.58
51.31
32.33
30.98
39.51
41.03
40.65
Other Current Liabilities
7.86
10.69
10.48
4.67
6.81
5.19
4.07
20.26
Short Term Borrowings
7.00
7.00
0.00
0.01
0.01
0.01
0.01
0.04
Short Term Provisions
0.33
2.77
1.22
7.69
5.03
2.36
2.86
1.54
Total Liabilities
132.83
129.92
108.71
73.11
59.61
56.34
52.92
64.46
Net Block
19.02
18.90
16.69
14.22
7.21
3.96
4.86
4.58
Gross Block
26.80
24.62
19.93
15.80
7.81
16.57
18.09
17.20
Accumulated Depreciation
7.78
5.71
3.24
1.58
0.60
12.61
13.23
12.61
Non Current Assets
28.56
24.50
29.41
15.92
16.50
7.23
7.02
6.12
Capital Work in Progress
8.20
4.44
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
0.00
0.00
Long Term Loans & Adv.
1.35
1.16
10.25
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
0.00
0.00
Current Assets
104.27
105.42
79.30
57.19
43.11
49.12
45.90
58.34
Current Investments
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
61.23
58.19
46.84
27.11
19.57
19.16
9.72
15.28
Sundry Debtors
25.58
29.27
15.80
16.04
16.55
24.73
31.83
34.52
Cash & Bank
4.20
6.40
3.70
1.88
0.44
2.52
1.65
2.39
Other Current Assets
13.23
0.02
0.06
0.02
6.55
2.71
2.70
6.15
Short Term Loans & Adv.
13.21
11.54
12.90
12.12
6.54
2.63
2.70
6.14
Net Current Assets
16.88
18.37
16.29
12.48
0.28
2.05
-2.07
-4.16
Total Assets
132.83
129.92
108.71
73.11
59.61
56.35
52.92
64.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
7.82
3.22
9.98
-0.86
6.81
-0.27
0.21
11.52
PBT
3.19
9.24
11.04
7.91
11.66
4.17
3.27
1.78
Adjustment
6.80
4.85
4.14
0.94
0.45
0.11
2.37
3.08
Changes in Working Capital
1.15
-10.57
-0.84
-8.18
-5.41
-4.82
-4.16
8.46
Cash after chg. in Working capital
11.14
3.52
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
0.00
0.00
Tax Paid
-3.31
-0.30
-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
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
Cash From Investing Activity
-6.03
-5.07
-6.46
-3.21
-8.89
1.17
-0.68
-0.69
Net Fixed Assets
-5.78
-6.03
-5.39
-2.95
3.71
1.39
-0.89
Net Investments
-0.02
-0.05
0.00
-0.05
0.00
0.00
0.00
Others
-0.23
1.01
-1.07
-0.21
-12.60
-0.22
0.21
Cash from Financing Activity
-3.64
3.98
-1.78
5.50
0.00
-0.03
-0.06
-9.41
Net Cash Inflow / Outflow
-1.85
2.13
1.74
1.44
-2.08
0.87
-0.53
1.43
Opening Cash & Equivalents
5.71
3.58
1.84
0.40
2.48
1.61
2.17
0.00
Closing Cash & Equivalent
3.86
5.71
3.58
1.84
0.40
2.49
1.61
2.17

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
42.58
40.35
36.62
29.93
19.65
8.82
3.89
0.75
ROA
1.60%
5.57%
8.49%
7.51%
19.56%
8.33%
4.95%
0.61%
ROE
5.28%
18.02%
24.20%
21.27%
86.23%
77.56%
135.56%
57.09%
ROCE
15.28%
27.01%
36.58%
35.09%
90.42%
74.83%
160.33%
321.02%
Fixed Asset Turnover
6.83
8.32
11.04
9.33
8.39
5.66
9.44
8.22
Receivable days
56.97
44.40
29.46
53.98
73.67
105.15
72.70
89.09
Inventory Days
124.05
103.48
68.42
77.31
69.12
53.69
27.39
39.44
Payable days
181.09
129.10
78.20
110.47
151.92
157.87
98.73
112.08
Cash Conversion Cycle
-0.07
18.78
19.68
20.82
-9.13
0.98
1.36
16.44
Total Debt/Equity
0.25
0.24
0.00
0.00
0.00
0.00
0.02
0.16
Interest Cover
1.73
5.63
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.