Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Pesticides & Agrochemicals

Rating :
54/99

BSE: 533138 | NSE: ASTEC

346.65
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  349.50
  •  364.00
  •  341.70
  •  354.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8036
  •  28.26
  •  577.90
  •  305.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 692.88
  • 20.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 867.06
  • 0.42%
  • 3.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.14%
  • 3.03%
  • 21.30%
  • FII
  • DII
  • Others
  • 0.06%
  • 2.04%
  • 4.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.43
  • 10.06
  • 13.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.64
  • 7.16
  • 4.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.95
  • 19.33
  • 23.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.38
  • 26.87
  • 36.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.58
  • 5.49
  • 6.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.12
  • 16.53
  • 18.29

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
76.99
65.47
17.60%
133.76
128.36
4.21%
119.43
74.28
60.78%
112.72
95.93
17.50%
Expenses
70.60
56.31
25.38%
110.67
97.17
13.89%
98.20
60.89
61.27%
89.27
81.21
9.92%
EBITDA
6.38
9.16
-30.35%
23.09
31.19
-25.97%
21.23
13.40
58.43%
23.45
14.72
59.31%
EBIDTM
8.29%
13.99%
17.26%
24.30%
17.78%
18.04%
20.81%
15.34%
Other Income
0.94
0.02
4,600.00%
5.76
1.78
223.60%
3.07
1.69
81.66%
1.85
1.69
9.47%
Interest
3.49
2.68
30.22%
3.15
2.31
36.36%
3.61
2.58
39.92%
2.93
2.79
5.02%
Depreciation
5.56
4.05
37.28%
5.48
4.00
37.00%
5.36
3.67
46.05%
4.47
3.53
26.63%
PBT
-1.72
2.45
-
20.22
26.66
-24.16%
15.33
13.00
17.92%
17.91
10.08
77.68%
Tax
-0.61
0.96
-
7.49
9.48
-20.99%
5.35
5.85
-8.55%
6.34
3.37
88.13%
PAT
-1.11
1.48
-
12.73
17.19
-25.95%
9.98
7.15
39.58%
11.57
6.72
72.17%
PATM
-1.44%
2.27%
9.51%
13.39%
8.36%
9.62%
10.27%
7.00%
EPS
-0.57
0.76
-
6.50
8.79
-26.05%
5.10
3.67
38.96%
5.92
3.44
72.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
442.90
430.90
367.58
298.67
246.99
266.88
206.97
174.77
112.84
109.44
111.94
Net Sales Growth
21.66%
17.23%
23.07%
20.92%
-7.45%
28.95%
18.42%
54.88%
3.11%
-2.23%
 
Cost Of Goods Sold
292.51
279.49
235.05
179.94
160.93
178.74
133.37
118.05
77.67
81.40
76.42
Gross Profit
150.39
151.41
132.54
118.74
86.05
88.14
73.60
56.72
35.17
28.05
35.53
GP Margin
33.96%
35.14%
36.06%
39.76%
34.84%
33.03%
35.56%
32.45%
31.17%
25.63%
31.74%
Total Expenditure
368.74
354.43
298.79
236.27
215.43
212.77
171.60
147.77
97.35
93.80
86.52
Power & Fuel Cost
-
23.80
17.87
15.75
13.84
3.56
6.90
9.15
5.46
2.77
2.39
% Of Sales
-
5.52%
4.86%
5.27%
5.60%
1.33%
3.33%
5.24%
4.84%
2.53%
2.14%
Employee Cost
-
25.10
21.71
20.38
15.89
12.27
11.38
8.73
5.58
4.02
3.22
% Of Sales
-
5.83%
5.91%
6.82%
6.43%
4.60%
5.50%
5.00%
4.95%
3.67%
2.88%
Manufacturing Exp.
-
8.67
7.41
6.67
4.71
0.89
5.61
0.47
0.31
1.12
0.77
% Of Sales
-
2.01%
2.02%
2.23%
1.91%
0.33%
2.71%
0.27%
0.27%
1.02%
0.69%
General & Admin Exp.
-
7.87
8.92
7.86
9.60
9.03
6.55
4.91
3.18
1.81
1.72
% Of Sales
-
1.83%
2.43%
2.63%
3.89%
3.38%
3.16%
2.81%
2.82%
1.65%
1.54%
Selling & Distn. Exp.
-
3.87
5.40
2.91
3.97
5.37
5.32
5.00
2.06
1.92
1.75
% Of Sales
-
0.90%
1.47%
0.97%
1.61%
2.01%
2.57%
2.86%
1.83%
1.75%
1.56%
Miscellaneous Exp.
-
5.63
2.43
2.77
6.49
2.90
2.47
1.46
3.08
0.77
1.75
% Of Sales
-
1.31%
0.66%
0.93%
2.63%
1.09%
1.19%
0.84%
2.73%
0.70%
0.24%
EBITDA
74.15
76.47
68.79
62.40
31.56
54.11
35.37
27.00
15.49
15.64
25.42
EBITDA Margin
16.74%
17.75%
18.71%
20.89%
12.78%
20.28%
17.09%
15.45%
13.73%
14.29%
22.71%
Other Income
11.62
11.16
8.11
2.86
7.21
0.93
0.37
1.06
0.61
1.21
1.06
Interest
13.18
12.38
10.66
12.24
12.81
12.84
9.25
7.48
5.66
4.06
5.13
Depreciation
20.87
19.35
14.68
13.68
10.40
12.69
14.77
11.87
8.64
5.83
4.16
PBT
51.74
55.90
51.56
39.34
15.57
29.52
11.72
8.71
1.81
6.96
17.18
Tax
18.57
20.14
20.67
9.56
7.36
-2.20
2.50
2.81
0.54
2.09
3.34
Tax Rate
35.89%
36.03%
37.10%
33.26%
59.26%
-17.49%
22.42%
32.26%
29.83%
30.03%
19.44%
PAT
33.17
35.74
34.91
19.12
4.97
14.77
8.67
5.95
1.36
4.88
13.84
PAT before Minority Interest
33.14
35.77
35.04
19.18
5.07
14.78
8.65
5.90
1.27
4.88
13.84
Minority Interest
-0.03
-0.03
-0.13
-0.06
-0.10
-0.01
0.02
0.05
0.09
0.00
0.00
PAT Margin
7.49%
8.29%
9.50%
6.40%
2.01%
5.53%
4.19%
3.40%
1.21%
4.46%
12.36%
PAT Growth
1.94%
2.38%
82.58%
284.71%
-66.35%
70.36%
45.71%
337.50%
-72.13%
-64.74%
 
Unadjusted EPS
16.95
18.28
17.88
9.81
2.55
7.91
4.74
3.43
0.81
2.89
10.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
202.49
169.65
138.02
118.03
135.34
113.49
105.75
98.53
96.80
92.88
Share Capital
19.55
19.53
19.51
19.46
19.46
18.53
18.04
16.93
16.93
16.93
Total Reserves
182.16
149.23
117.78
97.83
115.88
94.96
87.29
80.24
79.87
75.95
Non-Current Liabilities
9.48
4.86
1.70
6.47
48.94
53.76
52.89
36.26
46.01
38.45
Secured Loans
0.00
0.25
0.40
8.18
12.72
17.64
21.46
11.08
41.19
33.91
Unsecured Loans
0.00
0.00
0.00
0.00
0.50
0.50
0.00
0.71
2.38
2.83
Long Term Provisions
0.23
0.17
0.07
0.45
0.74
0.73
1.19
0.34
0.00
0.00
Current Liabilities
248.80
238.39
193.72
202.97
177.58
117.17
102.31
96.47
36.13
22.17
Trade Payables
63.25
99.93
57.07
68.00
87.84
45.65
46.09
30.98
22.86
14.52
Other Current Liabilities
9.52
13.84
10.16
25.04
7.64
10.28
6.29
5.27
6.14
0.89
Short Term Borrowings
175.67
124.17
126.00
108.57
77.38
57.27
47.15
59.15
0.00
0.00
Short Term Provisions
0.36
0.44
0.50
1.37
4.72
3.96
2.79
1.07
7.13
6.76
Total Liabilities
461.08
413.18
333.59
327.56
361.91
284.46
261.08
231.44
179.17
153.73
Net Block
166.95
115.07
102.94
94.67
133.06
132.23
120.73
76.24
72.51
43.51
Gross Block
221.36
150.15
124.45
105.04
201.03
187.64
160.92
105.03
92.37
57.66
Accumulated Depreciation
54.41
35.08
21.51
10.37
67.96
55.40
40.20
28.79
19.86
14.15
Non Current Assets
212.60
181.50
135.22
136.37
158.40
149.57
142.51
123.12
89.51
77.21
Capital Work in Progress
18.98
41.87
7.56
19.85
12.25
5.84
13.07
43.62
8.99
7.94
Non Current Investment
0.01
0.01
0.01
0.01
0.02
0.01
0.08
0.01
8.01
25.76
Long Term Loans & Adv.
26.67
24.56
21.56
18.05
13.06
11.48
8.64
3.25
0.00
0.00
Other Non Current Assets
0.00
0.00
3.16
3.80
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
248.48
231.68
198.37
191.19
203.51
134.90
118.57
108.32
89.60
76.33
Current Investments
0.00
0.00
0.00
0.00
0.09
0.05
0.02
11.81
0.00
0.00
Inventories
92.85
78.48
65.55
71.25
71.93
76.59
50.66
50.38
36.85
33.25
Sundry Debtors
121.81
123.15
110.66
80.61
103.63
51.39
62.65
31.87
34.26
32.35
Cash & Bank
1.48
1.50
4.23
6.05
12.02
4.47
5.14
4.11
3.06
1.85
Other Current Assets
32.34
1.28
0.61
2.22
15.84
2.39
0.09
10.14
15.43
8.88
Short Term Loans & Adv.
30.07
27.28
17.32
31.05
15.30
2.39
0.09
10.14
15.43
8.88
Net Current Assets
-0.33
-6.71
4.65
-11.79
25.93
17.73
16.25
11.84
53.47
54.17
Total Assets
461.08
413.18
333.59
327.56
361.91
284.47
261.08
231.44
179.16
153.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
15.29
64.67
19.23
-12.53
7.48
14.58
16.43
8.65
16.39
10.49
PBT
55.90
55.71
28.74
12.42
18.98
8.65
5.90
1.37
4.88
13.84
Adjustment
30.35
17.94
34.84
18.77
23.30
24.87
20.12
14.70
10.44
11.36
Changes in Working Capital
-54.54
6.37
-37.69
-38.75
-32.19
-17.02
-8.09
-6.38
4.16
-11.32
Cash after chg. in Working capital
31.71
80.02
25.89
-7.55
10.08
16.50
17.94
9.68
19.48
13.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.42
-15.35
-6.66
-4.98
-2.60
-1.92
-1.50
-1.04
-3.09
-3.39
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
-52.50
-48.94
-17.70
-16.05
-19.22
-18.69
-13.33
-50.01
-16.83
-58.88
Net Fixed Assets
-48.32
-60.02
-7.11
79.50
-15.46
-17.12
-25.75
-46.69
-35.76
-22.63
Net Investments
0.00
0.00
0.00
0.60
-0.04
-0.03
11.71
-3.88
17.26
-25.63
Others
-4.18
11.08
-10.59
-96.15
-3.72
-1.54
0.71
0.56
1.67
-10.62
Cash from Financing Activity
37.09
-18.25
-0.94
30.68
11.66
3.44
-2.07
42.41
1.65
49.16
Net Cash Inflow / Outflow
-0.12
-2.51
0.60
2.09
-0.08
-0.67
1.04
1.05
1.21
0.76
Opening Cash & Equivalents
0.33
2.84
2.25
0.68
0.78
5.14
4.11
3.06
1.85
1.09
Closing Cash & Equivalent
0.21
0.33
2.84
2.25
0.70
4.47
5.14
4.11
3.06
1.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
103.16
86.42
70.36
60.28
69.56
61.25
58.38
57.40
57.14
54.76
ROA
8.18%
9.38%
5.80%
1.47%
4.57%
3.17%
2.40%
0.62%
2.93%
11.01%
ROE
19.31%
22.90%
15.07%
4.01%
11.88%
7.91%
5.83%
1.31%
5.15%
22.38%
ROCE
20.31%
23.75%
16.08%
10.65%
11.96%
10.88%
9.28%
4.81%
8.17%
21.83%
Fixed Asset Turnover
2.32
2.70
2.73
1.61
1.46
1.26
1.46
1.21
1.51
2.32
Receivable days
103.75
115.06
111.38
136.14
99.91
94.59
88.78
101.10
107.04
95.73
Inventory Days
72.56
70.88
79.66
105.79
95.72
105.53
94.90
133.36
112.65
97.62
Payable days
80.55
94.02
100.09
137.14
112.44
87.72
93.42
92.01
70.96
62.92
Cash Conversion Cycle
95.76
91.92
90.96
104.80
83.18
112.40
90.26
142.45
148.73
130.43
Total Debt/Equity
0.87
0.74
0.92
1.08
0.69
0.73
0.69
0.74
0.45
0.40
Interest Cover
5.52
6.23
3.35
1.97
1.98
2.21
2.16
1.32
2.72
4.35

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.