Nifty

:

17799.10

Sensex

:

60086.01

136.95 (0.78%)
536.11 (0.90%)

Login

Nifty
Sensex

:
:

17799.10
60086.01

136.95 (0.78%)
536.11 (0.90%)

BASF India Ltd.

Pesticides & Agrochemicals

Rating :

53/99

BSE: 500042 | NSE: BASF

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10,545.25
22.42
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

10,419.03
0.25%
4.04

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.76
18.60
19.93

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.87
21.89
26.77

PAT CAGR (%)

10 Years
5 Years
3 Years

17.96
19.27
196.29

P:E (Median)

8 Years
5 Years
3 Years

20.89
26.87
20.41

P:BV (Average)

8 Years
5 Years
3 Years

5.07
5.07
5.07

EV:EBITDA (Average)

8 Years
5 Years
3 Years

30.51
21.38
18.02

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 2,898.10 3,291.76 -11.96% 3,581.99 3,405.49 5.18% 3,887.79 3,012.92 29.04% 3,389.56 2,805.58 20.81%
Expenses 2,843.41 3,114.48 -8.70% 3,394.26 3,176.33 6.86% 3,577.14 2,723.04 31.37% 3,174.48 2,586.29 22.74%
EBITDA 54.69 177.28 -69.15% 187.73 229.16 -18.08% 310.65 289.88 7.17% 215.08 219.29 -1.92%
EBIDTM 1.89% 5.39% 5.24% 6.73% 7.99% 9.62% 6.35% 7.82%
Other Income 11.98 6.52 83.74% 10.01 3.12 220.83% 3.29 3.37 -2.37% 10.99 4.22 160.43%
Interest 2.75 4.23 -34.99% 3.66 6.10 -40.00% 5.23 3.14 66.56% 4.00 10.46 -61.76%
Depreciation 45.86 42.35 8.29% 45.11 42.99 4.93% 44.57 41.67 6.96% 43.56 42.44 2.64%
PBT 18.06 149.78 -87.94% 148.97 183.19 -18.68% 264.14 248.44 6.32% 178.51 149.09 19.73%
Tax 7.42 39.41 -81.17% 35.86 45.85 -21.79% 67.39 51.16 31.72% 28.66 93.28 -69.28%
PAT 10.64 110.37 -90.36% 113.11 137.34 -17.64% 196.75 197.28 -0.27% 149.85 55.81 168.50%
PATM 0.37% 3.35% 3.16% 4.03% 5.06% 6.55% 4.42% 1.99%
EPS 2.46 25.49 -90.35% 26.12 31.72 -17.65% 45.44 45.56 -0.26% 34.61 12.89 168.50%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 2,506.54 -100.00%
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 2,266.60 -100.00%
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 239.94 -100.00%
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9.57%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 6.18 -100.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 6.27 -100.00%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 43.28 -100.00%
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 196.57 -100.00%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 81.42 -100.00%
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 115.15 -100.00%
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.59%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 26.60 -100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 13,757.44 13,099.73 9,558.34 7,594.56 6,025.67 5,583.40 5,078.22 4,747.21 4,705.76 4,429.90 3,940.63 Net Sales Growth 9.92% 37.05% 25.86% 26.04% 7.92% 9.95% 6.97% 0.88% 6.23% 12.42% Cost Of Goods Sold 11,514.29 10,766.72 7,729.84 6,070.03 4,472.89 3,954.19 3,603.93 3,359.99 3,423.59 3,082.76 2,751.59 Gross Profit 2,243.15 2,333.01 1,828.50 1,524.53 1,552.78 1,629.21 1,474.29 1,387.22 1,282.17 1,347.14 1,189.04 GP Margin 16.30% 17.81% 19.13% 20.07% 25.77% 29.18% 29.03% 29.22% 27.25% 30.41% 30.17% Total Expenditure 12,989.29 12,188.79 8,926.85 7,316.31 5,876.18 5,244.82 4,812.59 4,641.47 4,575.33 4,148.97 3,691.99 Power & Fuel Cost - 82.78 65.37 83.42 106.85 94.63 97.31 114.40 98.79 73.91 57.87 % Of Sales - 0.63% 0.68% 1.10% 1.77% 1.69% 1.92% 2.41% 2.10% 1.67% 1.47% Employee Cost - 380.65 344.96 362.56 376.47 351.43 321.96 327.58 344.41 329.88 292.99 % Of Sales - 2.91% 3.61% 4.77% 6.25% 6.29% 6.34% 6.90% 7.32% 7.45% 7.44% Manufacturing Exp. - 227.94 169.87 214.37 263.90 220.39 203.82 200.29 168.92 131.35 123.22 % Of Sales - 1.74% 1.78% 2.82% 4.38% 3.95% 4.01% 4.22% 3.59% 2.97% 3.13% General & Admin Exp. - 311.15 254.26 231.89 315.30 332.67 291.31 341.37 261.43 219.80 267.35 % Of Sales - 2.38% 2.66% 3.05% 5.23% 5.96% 5.74% 7.19% 5.56% 4.96% 6.78% Selling & Distn. Exp. - 291.79 216.86 239.46 245.22 209.59 189.97 185.99 184.84 170.83 157.99 % Of Sales - 2.23% 2.27% 3.15% 4.07% 3.75% 3.74% 3.92% 3.93% 3.86% 4.01% Miscellaneous Exp. - 127.76 145.69 114.58 95.55 81.92 104.29 111.85 93.35 140.44 157.99 % Of Sales - 0.98% 1.52% 1.51% 1.59% 1.47% 2.05% 2.36% 1.98% 3.17% 1.04% EBITDA 768.15 910.94 631.49 278.25 149.49 338.58 265.63 105.74 130.43 280.93 248.64 EBITDA Margin 5.58% 6.95% 6.61% 3.66% 2.48% 6.06% 5.23% 2.23% 2.77% 6.34% 6.31% Other Income 36.27 26.72 27.63 85.06 108.91 30.23 15.56 2.93 12.50 11.09 7.23 Interest 15.64 19.73 47.33 140.09 165.51 112.96 141.64 148.06 95.56 16.13 17.12 Depreciation 179.10 170.57 173.92 180.86 147.09 153.39 169.03 163.09 142.42 71.10 60.18 PBT 609.68 747.36 437.87 42.36 -54.20 102.46 -29.48 -202.48 -95.05 204.79 178.57 Tax 139.33 165.08 287.35 -12.97 -9.86 14.53 1.66 0.00 1.04 66.49 54.95 Tax Rate 22.85% 21.72% 34.21% -131.01% -13.72% 5.57% -13.31% 0.00% -1.58% 34.21% 32.51% PAT 470.35 594.84 552.61 22.87 81.72 246.50 -14.13 -30.37 -66.90 127.87 114.08 PAT before Minority Interest 470.35 594.84 552.61 22.87 81.72 246.50 -14.13 -30.37 -66.90 127.87 114.08 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 3.42% 4.54% 5.78% 0.30% 1.36% 4.41% -0.28% -0.64% -1.42% 2.89% 2.89% PAT Growth -6.08% 7.64% 2,316.31% -72.01% -66.85% - - - - 12.09% EPS 108.63 137.38 127.62 5.28 18.87 56.93 -3.26 -7.01 -15.45 29.53 26.35

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 2,336.08 1,786.15 1,243.98 1,412.89 1,343.88 1,102.26 1,116.01 1,162.06 1,250.17 1,142.55 Share Capital 43.29 43.29 43.29 43.29 43.29 43.29 43.29 43.29 43.29 43.29 Total Reserves 2,288.28 1,738.50 1,197.48 1,367.06 1,298.57 1,057.89 1,072.72 1,118.77 1,206.88 1,099.26 Non-Current Liabilities 298.34 140.56 237.12 320.31 394.54 830.23 997.20 1,871.98 1,648.82 338.77 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 147.11 303.41 320.68 692.79 925.57 952.20 741.76 258.27 Long Term Provisions 237.80 57.73 60.32 61.02 58.08 35.87 31.51 679.33 680.98 28.60 Current Liabilities 3,679.74 3,442.55 3,249.69 2,077.89 2,109.44 1,943.72 1,663.35 1,782.13 1,782.71 1,324.34 Trade Payables 3,315.71 2,671.86 2,216.31 1,265.60 1,271.12 1,182.88 1,105.79 914.97 1,162.72 942.68 Other Current Liabilities 242.67 395.52 639.17 188.99 568.27 361.50 100.59 186.96 269.25 246.07 Short Term Borrowings 0.00 0.00 334.98 573.48 173.43 364.03 423.65 648.00 313.33 101.18 Short Term Provisions 121.36 375.17 59.23 49.82 96.62 35.31 33.32 32.20 37.41 34.41 Total Liabilities 6,314.16 5,369.26 4,730.79 3,811.09 3,847.86 3,876.21 3,776.56 4,816.17 4,681.70 2,805.66 Net Block 762.96 817.10 964.92 956.98 1,117.35 1,222.39 1,288.87 1,351.09 526.08 435.40 Gross Block 1,755.18 1,660.50 1,625.94 1,507.68 1,617.31 1,551.53 1,450.39 2,032.02 1,114.54 955.82 Accumulated Depreciation 992.22 843.40 661.02 550.70 499.96 329.14 161.52 680.93 588.46 520.42 Non Current Assets 1,300.13 1,069.61 1,180.37 1,192.50 1,294.57 1,409.66 1,547.77 2,218.40 2,149.98 936.39 Capital Work in Progress 100.10 53.29 23.07 42.24 27.48 32.86 55.14 74.18 792.14 319.32 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. 390.99 157.51 156.05 192.57 148.61 152.87 142.76 763.23 796.97 162.72 Other Non Current Assets 46.08 41.71 36.33 0.71 1.13 1.54 61.00 29.90 34.79 18.95 Current Assets 5,014.03 4,299.65 3,550.42 2,618.59 2,553.29 2,466.55 2,228.79 2,469.92 2,397.39 1,806.17 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,942.62 1,536.39 1,553.30 1,212.63 1,019.17 920.13 807.58 990.77 1,146.01 895.25 Sundry Debtors 2,621.31 2,059.21 1,421.02 1,040.67 1,088.78 1,068.82 1,042.34 930.45 859.76 681.53 Cash & Bank 126.22 173.12 99.89 13.21 8.62 25.10 3.17 127.69 15.06 15.55 Other Current Assets 323.88 48.61 255.89 77.94 436.72 452.50 375.70 421.01 376.56 213.84 Short Term Loans & Adv. 278.37 482.32 220.32 274.14 334.11 339.19 361.33 346.37 320.63 205.16 Net Current Assets 1,334.29 857.10 300.73 540.70 443.85 522.83 565.44 687.79 614.68 481.83 Total Assets 6,314.16 5,369.26 4,730.79 3,811.09 3,847.86 3,876.21 3,776.56 4,816.17 4,681.70 2,805.66

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 329.93 483.10 571.61 -77.15 290.00 221.07 198.86 -96.33 7.73 233.22 PBT 759.92 839.96 9.90 71.86 261.03 -12.47 -30.37 -65.86 194.37 169.03 Adjustment 163.17 -174.51 336.45 67.31 63.65 281.84 194.95 215.94 99.68 105.72 Changes in Working Capital -338.52 -114.27 239.01 -168.78 9.54 -39.69 50.86 -230.92 -215.00 12.61 Cash after chg. in Working capital 584.57 551.18 585.36 -29.61 334.22 229.68 215.44 -80.84 79.05 287.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -254.64 -68.08 -13.75 -47.54 -44.22 -8.61 -16.58 -15.49 -71.32 -54.14 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 -119.90 181.86 -86.95 176.80 158.25 -65.96 199.31 -163.05 -596.69 -383.31 Net Fixed Assets -141.49 -64.78 -99.09 94.87 -60.40 -78.86 600.67 -199.52 -631.54 -318.65 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 21.59 246.64 12.14 81.93 218.65 12.90 -401.36 36.47 34.85 -64.66 Cash from Financing Activity -257.03 -591.80 -463.84 -94.97 -464.65 -132.99 -425.09 372.01 588.47 131.77 Net Cash Inflow / Outflow -47.00 73.16 20.82 4.68 -16.40 22.12 -26.92 112.63 -0.49 -18.32 Opening Cash & Equivalents 172.60 99.44 12.78 8.10 24.50 2.38 29.30 15.00 15.49 33.81 Closing Cash & Equivalent 125.60 172.60 99.44 12.78 8.10 24.50 2.38 127.63 15.00 15.49

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 538.59 411.59 286.62 325.79 309.97 254.37 257.80 238.90 257.76 249.35 ROA 10.18% 10.94% 0.54% 2.13% 6.38% -0.37% -0.71% -1.41% 3.42% 4.56% ROE 28.92% 36.57% 1.73% 5.94% 20.18% -1.27% -2.82% -6.22% 11.65% 10.72% ROCE 36.48% 46.15% 7.09% 10.46% 16.30% 5.34% 4.62% 1.23% 11.59% 13.82% Fixed Asset Turnover 7.87 5.98 4.85 3.86 3.61 3.68 2.96 3.24 4.70 4.67 Receivable days 63.58 64.60 59.16 64.49 68.81 69.81 69.82 64.07 57.82 56.14 Inventory Days 47.26 57.35 66.47 67.59 61.85 57.13 63.64 76.48 76.58 70.50 Payable days 101.49 115.41 85.29 80.06 88.91 90.74 86.51 87.55 95.72 82.94 Cash Conversion Cycle 9.35 6.55 40.33 52.03 41.74 36.19 46.95 53.00 38.68 43.69 Total Debt/Equity 0.00 0.09 0.53 0.65 0.65 1.16 1.21 1.55 0.96 0.34 Interest Cover 39.52 18.75 1.07 1.43 3.31 0.91 0.79 0.31 13.05 10.87

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:

tata mutual fund - tata hybrid equity fund

bajaj allianz life insurance company ltd

general insurance corporation of india

investor education and protection fund (iepf)

Annual Reports:

News Update:

BASF India - Quarterly Results
10th Nov 2022, 14:30 PM

Read More

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