Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Pesticides & Agrochemicals

Rating :
57/99

BSE: 524288 | NSE: AIMCOPEST

93.85
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  96.95
  •  96.95
  •  93.65
  •  94.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116
  •  6.76
  •  119.00
  •  32.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 90.60
  • 17.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 93.60
  • 1.59%
  • 2.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.34%
  • 3.22%
  • 41.91%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.03%
  • 3.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.16
  • 13.82
  • 19.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.51
  • 20.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.89
  • 10.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.63
  • 15.19
  • 15.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.17
  • 6.26
  • 4.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.01
  • 11.50
  • 9.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
49.18
41.31
19.05%
43.09
62.39
-30.93%
32.95
57.22
-42.42%
48.60
61.47
-20.94%
Expenses
44.69
38.99
14.62%
40.73
59.35
-31.37%
30.46
57.48
-47.01%
46.30
58.33
-20.62%
EBITDA
4.49
2.32
93.53%
2.36
3.03
-22.11%
2.49
-0.26
-
2.30
3.14
-26.75%
EBIDTM
9.12%
5.63%
5.48%
4.86%
7.56%
-0.45%
4.73%
5.11%
Other Income
0.58
0.99
-41.41%
0.57
1.72
-66.86%
0.02
3.16
-99.37%
1.02
1.67
-38.92%
Interest
1.89
0.56
237.50%
1.25
0.27
362.96%
0.82
0.39
110.26%
0.34
0.05
580.00%
Depreciation
0.55
0.63
-12.70%
0.53
0.62
-14.52%
0.76
0.48
58.33%
0.65
0.44
47.73%
PBT
2.62
2.12
23.58%
1.16
3.86
-69.95%
0.92
2.03
-54.68%
2.33
4.33
-46.19%
Tax
0.73
0.70
4.29%
0.32
1.12
-71.43%
0.22
0.73
-69.86%
0.56
1.22
-54.10%
PAT
1.89
1.42
33.10%
0.84
2.74
-69.34%
0.71
1.30
-45.38%
1.77
3.11
-43.09%
PATM
3.83%
3.45%
1.94%
4.39%
2.15%
2.28%
3.65%
5.06%
EPS
1.96
1.48
32.43%
0.87
2.85
-69.47%
0.74
1.36
-45.59%
1.85
3.24
-42.90%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
173.82
185.24
197.25
109.23
99.49
96.99
165.26
140.50
Net Sales Growth
-21.84%
-6.09%
80.58%
9.79%
2.58%
-41.31%
17.62%
 
Cost Of Goods Sold
133.36
143.13
161.02
81.22
69.94
74.02
139.50
118.93
Gross Profit
40.46
42.11
36.23
28.00
29.55
22.97
25.76
21.57
GP Margin
23.28%
22.73%
18.37%
25.63%
29.70%
23.68%
15.59%
15.35%
Total Expenditure
162.18
175.10
190.58
105.26
89.00
92.83
161.10
137.97
Power & Fuel Cost
-
1.91
1.40
1.49
1.54
1.62
1.30
1.06
% Of Sales
-
1.03%
0.71%
1.36%
1.55%
1.67%
0.79%
0.75%
Employee Cost
-
7.30
6.97
5.47
4.51
3.37
2.65
2.74
% Of Sales
-
3.94%
3.53%
5.01%
4.53%
3.47%
1.60%
1.95%
Manufacturing Exp.
-
5.34
4.86
4.65
3.50
2.89
1.89
1.48
% Of Sales
-
2.88%
2.46%
4.26%
3.52%
2.98%
1.14%
1.05%
General & Admin Exp.
-
5.80
5.47
4.48
3.08
2.30
2.10
1.32
% Of Sales
-
3.13%
2.77%
4.10%
3.10%
2.37%
1.27%
0.94%
Selling & Distn. Exp.
-
8.54
8.89
5.86
5.08
5.87
8.86
6.32
% Of Sales
-
4.61%
4.51%
5.36%
5.11%
6.05%
5.36%
4.50%
Miscellaneous Exp.
-
3.07
1.99
2.07
1.35
2.75
4.80
6.12
% Of Sales
-
1.66%
1.01%
1.90%
1.36%
2.84%
2.90%
4.36%
EBITDA
11.64
10.14
6.67
3.97
10.49
4.16
4.16
2.53
EBITDA Margin
6.70%
5.47%
3.38%
3.63%
10.54%
4.29%
2.52%
1.80%
Other Income
2.19
3.75
6.73
5.23
2.02
0.79
0.03
0.38
Interest
4.30
2.00
0.63
0.31
0.25
0.25
0.30
0.79
Depreciation
2.49
2.66
1.73
0.98
0.60
0.52
0.61
0.35
PBT
7.03
9.24
11.04
7.91
11.66
4.17
3.27
1.78
Tax
1.83
2.59
3.32
2.93
0.32
-0.38
0.36
1.38
Tax Rate
26.03%
28.03%
30.07%
37.04%
2.74%
-9.11%
11.01%
77.53%
PAT
5.21
6.65
7.72
4.98
11.34
4.55
2.90
0.39
PAT before Minority Interest
5.21
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
PAT Margin
3.00%
3.59%
3.91%
4.56%
11.40%
4.69%
1.75%
0.28%
PAT Growth
-39.21%
-13.86%
55.02%
-56.08%
149.23%
56.90%
643.59%
 
EPS
5.43
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
38.66
35.09
28.68
18.16
8.14
3.60
0.69
Share Capital
9.58
9.58
9.58
9.24
9.24
9.24
9.24
Total Reserves
29.08
25.51
19.09
8.92
-1.09
-5.64
-8.55
Non-Current Liabilities
13.24
10.60
-0.27
-1.38
1.13
1.35
1.27
Secured Loans
1.46
0.00
0.00
0.00
0.00
0.02
0.02
Unsecured Loans
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
11.27
11.39
1.43
1.42
1.06
0.86
1.13
Current Liabilities
87.35
63.02
44.70
42.83
47.07
47.97
62.50
Trade Payables
66.58
51.31
32.33
30.98
39.51
41.03
40.65
Other Current Liabilities
10.69
10.48
4.67
6.81
5.19
4.07
20.26
Short Term Borrowings
7.00
0.00
0.01
0.01
0.01
0.01
0.04
Short Term Provisions
3.08
1.22
7.69
5.03
2.36
2.86
1.54
Total Liabilities
139.25
108.71
73.11
59.61
56.34
52.92
64.46
Net Block
18.90
16.69
14.22
7.21
3.96
4.86
4.58
Gross Block
24.62
19.93
15.80
7.81
16.57
18.09
17.20
Accumulated Depreciation
5.71
3.24
1.58
0.60
12.61
13.23
12.61
Non Current Assets
33.53
29.41
15.92
16.50
7.23
7.02
6.12
Capital Work in Progress
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
Long Term Loans & Adv.
10.19
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
Current Assets
105.73
79.30
57.19
43.11
49.12
45.90
58.34
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
58.19
46.84
27.11
19.57
19.16
9.72
15.28
Sundry Debtors
29.27
15.80
16.04
16.55
24.73
31.83
34.52
Cash & Bank
6.40
3.70
1.88
0.44
2.52
1.65
2.39
Other Current Assets
11.87
0.06
0.02
0.01
2.71
2.70
6.15
Short Term Loans & Adv.
11.85
12.90
12.12
6.54
2.63
2.70
6.14
Net Current Assets
18.37
16.29
12.48
0.28
2.05
-2.07
-4.16
Total Assets
139.26
108.71
73.11
59.61
56.35
52.92
64.46

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
40.35
36.62
29.93
19.65
8.82
3.89
0.75
ROA
5.36%
8.49%
7.51%
19.56%
8.33%
4.95%
0.61%
ROE
18.02%
24.20%
21.27%
86.23%
77.56%
135.56%
57.09%
ROCE
27.01%
36.58%
35.09%
90.42%
74.83%
160.33%
321.02%
Fixed Asset Turnover
8.32
11.04
9.33
8.39
5.66
9.44
8.22
Receivable days
44.40
29.46
53.98
73.67
105.15
72.70
89.09
Inventory Days
103.48
68.42
77.31
69.12
53.69
27.39
39.44
Payable days
129.09
78.20
110.47
151.92
157.87
98.73
112.08
Cash Conversion Cycle
18.80
19.68
20.82
-9.13
0.98
1.36
16.44
Total Debt/Equity
0.24
0.00
0.00
0.00
0.00
0.02
0.16
Interest Cover
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.