Nifty

:

13113.75

Sensex

:

44618.04

4.70 (0.04%)
-37.40 (-0.08%)

Login

Nifty
Sensex

:
:

13113.75
44618.04

4.70 (0.04%)
-37.40 (-0.08%)

BASF India Ltd.

Pesticides & Agrochemicals

Rating :

67/99

BSE: 500042 | NSE: BASF

Watchlist

NSE BSE

1625.95

02-Dec-2020

Open
High
Low
Previous Close

1661.30
1674.75
1614.00
1668.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

24914
409.51
1875.00
809.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,232.81
18.55
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,814.83
0.18%
4.12

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.44
18.97
15.58

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.25
13.94
10.17

PAT CAGR (%)

10 Years
5 Years
3 Years

-16.90
16.22
18.69

P:E (Median)

8 Years
5 Years
3 Years

26.11
40.01
63.27

P:BV (Average)

8 Years
5 Years
3 Years

3.90
3.90
3.90

EV:EBITDA (Average)

8 Years
5 Years
3 Years

30.73
31.20
26.27

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 2,395.80 2,074.33 15.50% 1,769.70 1,613.75 9.66% 1,848.59 1,318.00 40.26% 2,014.38 1,404.99 43.37%
Expenses 2,238.10 1,998.27 12.00% 1,754.50 1,532.00 14.52% 1,772.80 1,304.06 35.94% 1,975.07 1,416.84 39.40%
EBITDA 157.70 76.06 107.34% 15.20 81.75 -81.41% 75.79 13.94 443.69% 39.31 -11.85 -
EBIDTM 6.58% 3.67% 0.86% 5.07% -0.29% -0.29% 1.95% -0.84%
Other Income 2.61 6.26 -58.31% 1.98 5.48 -63.87% 12.08 3.31 264.95% 3.84 4.87 -21.15%
Interest 8.55 22.64 -62.23% 12.24 24.17 -49.36% 15.92 19.61 -18.82% 20.67 18.94 9.13%
Depreciation 43.01 45.60 -5.68% 42.74 45.50 -6.07% 42.44 35.54 19.41% 46.52 37.33 24.62%
PBT 532.36 3.11 17,017.68% -37.80 11.25 - 29.21 82.59 -64.63% -38.92 -57.68 -
Tax 121.38 0.79 15,264.56% -8.65 3.05 - -11.16 -3.68 - -6.54 -19.31 -
PAT 410.98 2.32 17,614.66% -29.15 8.20 - 40.37 86.27 -53.21% -32.38 -38.37 -
PATM 17.15% 0.11% -1.65% 0.51% 2.87% 2.87% -1.61% -2.73%
EPS 94.91 0.54 17,475.93% -6.73 1.89 - 9.32 19.92 -53.21% -7.48 -8.86 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 2,459.73 2,074.33 18.58% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 2,298.68 1,998.27 15.03% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 161.05 76.06 111.74% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 6.55% 3.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 3.13 6.26 -50.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 8.57 22.64 -62.15% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 44.23 45.60 -3.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 534.99 3.11 17,102.25% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 122.16 0.79 15,363.29% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 412.83 2.32 17,694.40% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 16.78% 0.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 95.34 0.54 17,555.56% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 8,028.47 7,551.05 6,025.67 5,583.40 5,078.22 4,747.21 4,705.76 4,429.90 3,940.63 3,515.94 3,063.88 Net Sales Growth 25.23% 25.31% 7.92% 9.95% 6.97% 0.88% 6.23% 12.42% 12.08% 14.75% Cost Of Goods Sold 5,675.22 6,040.46 4,472.89 3,954.19 3,603.93 3,359.99 3,423.59 3,082.76 2,751.59 2,481.97 2,194.75 Gross Profit 2,353.25 1,510.59 1,552.78 1,629.21 1,474.29 1,387.22 1,282.17 1,347.14 1,189.04 1,033.97 869.13 GP Margin 29.31% 20.01% 25.77% 29.18% 29.03% 29.22% 27.25% 30.41% 30.17% 29.41% 28.37% Total Expenditure 7,740.47 7,278.52 5,876.18 5,244.82 4,812.59 4,641.47 4,575.33 4,148.97 3,691.99 3,305.99 2,884.08 Power & Fuel Cost - 82.92 106.85 94.63 97.31 114.40 98.79 73.91 57.87 46.65 42.06 % Of Sales - 1.10% 1.77% 1.69% 1.92% 2.41% 2.10% 1.67% 1.47% 1.33% 1.37% Employee Cost - 360.83 376.47 351.43 321.96 327.58 344.41 329.88 292.99 250.06 202.97 % Of Sales - 4.78% 6.25% 6.29% 6.34% 6.90% 7.32% 7.45% 7.44% 7.11% 6.62% Manufacturing Exp. - 212.80 263.90 220.39 203.82 200.29 168.92 131.35 123.22 113.85 99.71 % Of Sales - 2.82% 4.38% 3.95% 4.01% 4.22% 3.59% 2.97% 3.13% 3.24% 3.25% General & Admin Exp. - 230.16 315.30 332.67 291.31 341.37 261.43 219.80 267.35 241.28 219.90 % Of Sales - 3.05% 5.23% 5.96% 5.74% 7.19% 5.56% 4.96% 6.78% 6.86% 7.18% Selling & Distn. Exp. - 238.50 245.22 209.59 189.97 185.99 184.84 170.83 157.99 145.90 101.72 % Of Sales - 3.16% 4.07% 3.75% 3.74% 3.92% 3.93% 3.86% 4.01% 4.15% 3.32% Miscellaneous Exp. - 112.85 95.55 81.92 104.29 111.85 93.35 140.44 40.98 26.28 101.72 % Of Sales - 1.49% 1.59% 1.47% 2.05% 2.36% 1.98% 3.17% 1.04% 0.75% 0.75% EBITDA 288.00 272.53 149.49 338.58 265.63 105.74 130.43 280.93 248.64 209.95 179.80 EBITDA Margin 3.59% 3.61% 2.48% 6.06% 5.23% 2.23% 2.77% 6.34% 6.31% 5.97% 5.87% Other Income 20.51 84.68 108.91 30.23 15.56 2.93 12.50 11.09 7.23 5.11 26.45 Interest 57.38 140.04 165.51 112.96 141.64 148.06 95.56 16.13 17.12 13.61 9.35 Depreciation 174.71 180.06 147.09 153.39 169.03 163.09 142.42 71.10 60.18 51.73 46.40 PBT 484.85 37.11 -54.20 102.46 -29.48 -202.48 -95.05 204.79 178.57 149.72 150.50 Tax 95.03 -13.86 -9.86 14.53 1.66 0.00 1.04 66.49 54.95 48.86 32.67 Tax Rate 19.60% -298.06% -13.72% 5.57% -13.31% 0.00% -1.58% 34.21% 32.51% 32.63% 21.71% PAT 389.82 18.51 81.72 246.50 -14.13 -30.37 -66.90 127.87 114.08 100.86 117.83 PAT before Minority Interest 389.82 18.51 81.72 246.50 -14.13 -30.37 -66.90 127.87 114.08 100.86 117.83 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.86% 0.25% 1.36% 4.41% -0.28% -0.64% -1.42% 2.89% 2.89% 2.87% 3.85% PAT Growth 567.27% -77.35% -66.85% - - - - 12.09% 13.11% -14.40% EPS 90.03 4.27 18.87 56.93 -3.26 -7.01 -15.45 29.53 26.35 23.29 27.21

Description TTM Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Net Sales - 1,626.99 1,316.09 1,053.64 846.60 682.57 Net Sales Growth - 23.62% 24.91% 24.46% 24.03% Cost Of Goods Sold - 1,063.51 892.58 675.61 538.76 417.73 Gross Profit - 563.48 423.51 378.03 307.84 264.84 GP Margin - 34.63% 32.18% 35.88% 36.36% 38.80% Total Expenditure - 1,455.10 1,212.69 947.72 757.39 593.07 Power & Fuel Cost - 23.06 23.78 21.26 22.57 18.90 % Of Sales - 1.42% 1.81% 2.02% 2.67% 2.77% Employee Cost - 109.59 90.80 84.52 72.13 55.05 % Of Sales - 6.74% 6.90% 8.02% 8.52% 8.07% Manufacturing Exp. - 68.08 53.74 48.73 39.65 31.00 % Of Sales - 4.18% 4.08% 4.62% 4.68% 4.54% General & Admin Exp. - 127.73 99.37 85.67 61.18 45.26 % Of Sales - 7.85% 7.55% 8.13% 7.23% 6.63% Selling & Distn. Exp. - 61.17 51.11 31.32 23.38 22.75 % Of Sales - 3.76% 3.88% 2.97% 2.76% 3.33% Miscellaneous Exp. - 1.96 1.31 0.61 0.30 2.38 % Of Sales - 0.12% 0.10% 0.06% 0.04% 0.35% EBITDA - 171.89 103.40 105.92 89.21 89.50 EBITDA Margin - 10.56% 7.86% 10.05% 10.54% 13.11% Other Income - 7.95 7.74 3.71 3.46 5.40 Interest - 1.67 6.58 3.60 2.77 2.36 Depreciation - 27.54 16.53 14.73 11.68 22.05 PBT - 150.63 88.03 91.30 78.22 70.49 Tax - 54.56 39.42 33.84 28.17 25.19 Tax Rate - 36.22% 44.78% 37.06% 36.01% 35.74% PAT - 96.07 48.61 57.46 50.05 45.30 PAT before Minority Interest - 96.07 48.61 57.46 50.05 45.30 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - 5.90% 3.69% 5.45% 5.91% 6.64% PAT Growth - 97.63% -15.40% 14.81% 10.49% EPS - 22.19 11.23 13.27 11.56 10.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 1,386.02 1,412.89 1,343.88 1,102.26 1,116.01 1,162.06 1,250.17 1,142.55 1,048.72 967.98 Share Capital 43.29 43.29 43.29 43.29 43.29 43.29 43.29 43.29 43.29 43.29 Total Reserves 1,339.52 1,367.06 1,298.57 1,057.89 1,072.72 1,118.77 1,206.88 1,099.26 1,005.43 924.69 Non-Current Liabilities 246.33 320.31 394.54 830.23 997.20 1,871.98 1,648.82 338.77 89.73 96.97 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 147.11 303.41 320.68 692.79 925.57 952.20 741.76 258.27 20.38 36.04 Long Term Provisions 58.44 61.02 58.08 35.87 31.51 679.33 680.98 28.60 20.18 18.96 Current Liabilities 2,868.68 2,077.89 2,109.44 1,943.72 1,663.35 1,782.13 1,782.71 1,324.34 1,055.09 728.66 Trade Payables 2,143.48 1,265.60 1,271.12 1,182.88 1,105.79 914.97 1,162.72 942.68 664.77 470.28 Other Current Liabilities 331.96 188.99 568.27 361.50 100.59 186.96 269.25 246.07 206.07 125.65 Short Term Borrowings 334.98 573.48 173.43 364.03 423.65 648.00 313.33 101.18 154.51 88.72 Short Term Provisions 58.26 49.82 96.62 35.31 33.32 32.20 37.41 34.41 29.74 44.01 Total Liabilities 4,501.03 3,811.09 3,847.86 3,876.21 3,776.56 4,816.17 4,681.70 2,805.66 2,193.54 1,793.61 Net Block 940.91 956.98 1,117.35 1,222.39 1,288.87 1,351.09 526.08 435.40 393.20 349.05 Gross Block 1,597.07 1,507.68 1,617.31 1,551.53 1,450.39 2,032.02 1,114.54 955.82 861.15 762.49 Accumulated Depreciation 656.16 550.70 499.96 329.14 161.52 680.93 588.46 520.42 467.95 413.44 Non Current Assets 1,153.64 1,192.50 1,294.57 1,409.66 1,547.77 2,218.40 2,149.98 936.39 599.69 461.58 Capital Work in Progress 22.95 42.24 27.48 32.86 55.14 74.18 792.14 319.32 95.34 26.11 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 189.30 192.57 148.61 152.87 142.76 763.23 796.97 162.72 102.51 78.87 Other Non Current Assets 0.48 0.71 1.13 1.54 61.00 29.90 34.79 18.95 8.64 7.55 Current Assets 3,347.39 2,618.59 2,553.29 2,466.55 2,228.79 2,469.92 2,397.39 1,806.17 1,593.85 1,332.03 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,496.20 1,212.63 1,019.17 920.13 807.58 990.77 1,146.01 895.25 745.52 622.08 Sundry Debtors 1,366.86 1,040.67 1,088.78 1,068.82 1,042.34 930.45 859.76 681.53 624.85 530.90 Cash & Bank 80.93 13.21 8.62 25.10 3.17 127.69 15.06 15.55 33.91 18.45 Other Current Assets 403.40 77.94 102.61 113.31 375.70 421.01 376.56 213.84 189.57 160.60 Short Term Loans & Adv. 147.95 274.14 334.11 339.19 361.33 346.37 320.63 205.16 181.99 154.78 Net Current Assets 478.71 540.70 443.85 522.83 565.44 687.79 614.68 481.83 538.76 603.37 Total Assets 4,501.03 3,811.09 3,847.86 3,876.21 3,776.56 4,816.17 4,681.70 2,805.66 2,193.54 1,793.61

Description Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Shareholder's Funds 842.94 363.14 337.62 303.25 276.29 Share Capital 40.77 28.19 28.19 28.19 28.19 Total Reserves 802.17 334.95 309.43 275.06 248.10 Non-Current Liabilities -8.59 21.69 24.91 29.71 1.50 Secured Loans 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 21.94 27.27 31.81 4.99 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 464.68 289.06 211.19 170.89 126.82 Trade Payables 389.41 242.19 164.66 127.04 84.83 Other Current Liabilities 20.24 11.91 12.61 14.13 13.66 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 55.03 34.96 33.92 29.72 28.33 Total Liabilities 1,299.03 673.89 573.72 503.85 404.61 Net Block 253.81 137.81 128.28 110.00 63.92 Gross Block 644.81 378.74 354.49 337.92 281.38 Accumulated Depreciation 391.00 240.93 226.21 227.92 217.46 Non Current Assets 264.17 159.07 135.25 117.92 82.87 Capital Work in Progress 10.36 21.26 4.07 5.02 14.50 Non Current Investment 0.00 0.00 2.90 2.90 2.90 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 1,034.86 514.82 438.47 385.93 321.74 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 402.19 222.52 151.41 137.83 117.86 Sundry Debtors 312.54 177.50 193.38 171.15 149.90 Cash & Bank 169.94 30.27 10.61 7.31 3.01 Other Current Assets 150.19 1.10 1.52 0.50 50.97 Short Term Loans & Adv. 147.85 83.43 81.55 69.14 50.00 Net Current Assets 570.18 225.76 227.28 215.04 194.92 Total Assets 1,299.03 673.89 573.72 503.85 404.61

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 553.82 -77.15 290.00 221.07 198.86 -96.33 7.73 233.22 181.62 156.35 PBT 4.65 71.86 261.03 -12.47 -30.37 -65.86 194.37 169.03 149.72 150.50 Adjustment 335.96 67.31 63.65 281.84 194.95 215.94 99.68 105.72 72.45 33.06 Changes in Working Capital 224.17 -168.78 9.54 -39.69 50.86 -230.92 -215.00 12.61 20.54 -3.66 Cash after chg. in Working capital 564.78 -29.61 334.22 229.68 215.44 -80.84 79.05 287.36 242.71 179.90 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.96 -47.54 -44.22 -8.61 -16.58 -15.49 -71.32 -54.14 -61.09 -23.55 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 -22.32 176.80 158.25 -65.96 199.31 -163.05 -596.69 -383.31 -178.05 -71.08 Net Fixed Assets -70.10 94.87 -60.40 -78.86 600.67 -199.52 -631.54 -318.65 -167.89 -149.46 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.00 Others 47.78 81.93 218.65 12.90 -401.36 36.47 34.85 -64.66 -10.16 69.38 Cash from Financing Activity -463.80 -94.97 -464.65 -132.99 -425.09 372.01 588.47 131.77 11.89 -249.71 Net Cash Inflow / Outflow 67.70 4.68 -16.40 22.12 -26.92 112.63 -0.49 -18.32 15.46 -164.44 Opening Cash & Equivalents 12.78 8.10 24.50 2.38 29.30 15.00 15.49 33.81 18.35 163.84 Closing Cash & Equivalent 80.48 12.78 8.10 24.50 2.38 127.63 15.00 15.49 33.81 18.35

Description Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Cash From Operating Activity 45.95 97.47 65.47 48.22 51.24 PBT 150.63 88.03 91.30 78.22 70.49 Adjustment 21.62 22.80 19.80 12.47 23.01 Changes in Working Capital -60.39 25.44 -11.30 -13.23 -13.86 Cash after chg. in Working capital 111.86 136.27 99.80 77.46 79.64 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -65.91 -38.80 -34.33 -29.24 -28.40 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -22.99 -42.19 -31.15 -45.67 -23.45 Net Fixed Assets -254.35 -39.68 -13.53 -43.64 Net Investments 0.00 2.90 0.00 -8.95 Others 231.36 -5.41 -17.62 6.92 Cash from Financing Activity -46.71 -35.62 -31.02 1.75 -26.63 Net Cash Inflow / Outflow -23.75 19.66 3.30 4.30 1.16 Opening Cash & Equivalents 30.27 10.61 7.31 3.01 1.85 Closing Cash & Equivalent 169.94 30.27 10.61 7.31 3.01

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 319.43 325.79 309.97 254.37 257.80 238.90 257.76 249.35 242.25 223.60 ROA 0.45% 2.13% 6.38% -0.37% -0.71% -1.41% 3.42% 4.56% 5.06% 7.71% ROE 1.33% 5.94% 20.18% -1.27% -2.82% -6.22% 11.65% 10.72% 10.00% 12.85% ROCE 6.62% 10.46% 16.30% 5.34% 4.62% 1.23% 11.59% 13.82% 13.95% 16.29% Fixed Asset Turnover 4.86 3.86 3.61 3.68 2.96 3.24 4.70 4.67 4.61 4.64 Receivable days 58.19 64.49 68.81 69.81 69.82 64.07 57.82 56.14 56.39 44.53 Inventory Days 65.47 67.59 61.85 57.13 63.64 76.48 76.58 70.50 66.73 54.84 Payable days 84.06 80.06 88.91 90.74 86.51 87.55 95.72 82.94 66.64 51.78 Cash Conversion Cycle 39.59 52.03 41.74 36.19 46.95 53.00 38.68 43.69 56.48 47.60 Total Debt/Equity 0.48 0.65 0.65 1.16 1.21 1.55 0.96 0.34 0.19 0.13 Interest Cover 1.03 1.43 3.31 0.91 0.79 0.31 13.05 10.87 12.00 17.10

Description Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Book Value (Rs.) 206.75 128.82 119.77 107.57 98.01 ROA 9.74% 7.79% 10.66% 11.02% 11.20% ROE 15.93% 13.87% 17.93% 17.27% 16.40% ROCE 24.80% 25.23% 27.12% 26.28% 25.90% Fixed Asset Turnover 3.37 3.96 3.43 3.09 2.74 Receivable days 51.90 46.62 56.03 61.23 70.91 Inventory Days 66.16 47.00 44.46 48.76 55.75 Payable days 78.47 64.24 59.48 53.38 54.96 Cash Conversion Cycle 39.60 29.38 41.01 56.61 71.70 Total Debt/Equity 0.00 0.06 0.08 0.10 0.02 Interest Cover 91.20 14.38 26.36 29.24 30.87

Top Investors:

plutus wealth management llp

tata large and mid-cap fund

bajaj allianz life insurance company ltd.

life insurance corporation of india

general insurance corporation of india

Annual Reports:

News Update:

No Latest News!

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.

Feedback