Nifty

:

25424.65

Sensex

:

82225.92

-288.35 (-1.12%)
-1068.74 (-1.28%)

Login

Nifty
Sensex

:
:

25424.65
82225.92

-288.35 (-1.12%)
-1068.74 (-1.28%)

Bayer CropScience Ltd.

Pesticides & Agrochemicals

Rating :

63/99

BSE: 506285 | NSE: BAYERCROP

Watchlist

NSE BSE

4711.30

24-Feb-2026

Open
High
Low
Previous Close

4797
4797
4693
4789.00

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

12545
59198065.3
6511
4273

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

21,189.30
31.61
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

20,523.60
2.65%
6.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.05
5.13
2.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.71
-3.20
-5.55

PAT CAGR (%)

10 Years
5 Years
3 Years

6.07
2.87
-9.18

P:E (Median)

8 Years
5 Years
3 Years

43.23
37.18
33.66

P:BV (Average)

8 Years
5 Years
3 Years

8.15
7.98
7.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.48
24.92
24.84

Earnings Forecasts:

(Updated: 21-02-2026)

Description 2024 2025 2026 2027
Adj EPS 126.5 146.55 168.94 193.88
P/E Ratio 37.24 32.15 27.89 24.30
Revenue 5473.4 5713.1 6265.1 6886.18
EBITDA 689.6 851.03 987.27 1135.48
Net Income 568 656.76 757.38 869.03
ROA 11.54
P/B Ratio 7.43 7.09 6.72 6.29
ROE 19.93 22.5 24.8 26.95
FCFF 271.8 654.69 664.13 750.76
FCFF Yield 1.32 3.19 3.23 3.65
Net Debt -824 -899.85 -873.9 -913.45
BVPS 634.24 664.13 701.58 749.38

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 1,106.20 1,057.40 4.62% 1,553.40 1,738.20 -10.63% 1,914.60 1,631.40 17.36% 1,046.40 792.30 32.07%
Expenses 989.10 1,037.20 -4.64% 1,348.10 1,553.80 -13.24% 1,566.20 1,317.20 18.90% 875.60 694.90 26.00%
EBITDA 117.10 20.20 479.70% 205.30 184.40 11.33% 348.40 314.20 10.88% 170.80 97.40 75.36%
EBIDTM 10.59% 1.91% 13.22% 10.61% 18.20% 19.26% 16.32% 12.29%
Other Income 15.90 32.20 -50.62% 13.80 23.10 -40.26% 18.70 27.30 -31.50% 37.10 28.80 28.82%
Interest 5.20 3.70 40.54% 4.40 3.40 29.41% 4.70 4.20 11.90% 5.70 4.90 16.33%
Depreciation 14.80 15.10 -1.99% 14.40 14.00 2.86% 27.20 21.50 26.51% 34.30 15.90 115.72%
PBT 113.00 33.60 236.31% 200.30 190.10 5.37% 335.20 315.80 6.14% 167.90 105.40 59.30%
Tax 17.30 -0.60 - 47.60 53.80 -11.52% 56.50 61.60 -8.28% 24.60 9.40 161.70%
PAT 95.70 34.20 179.82% 152.70 136.30 12.03% 278.70 254.20 9.64% 143.30 96.00 49.27%
PATM 8.65% 3.23% 9.83% 7.84% 14.56% 15.58% 13.69% 12.12%
EPS 21.31 7.62 179.66% 34.01 30.36 12.02% 62.07 56.61 9.64% 31.92 21.38 49.30%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 5,620.60 5,473.40 5,106.20 5,139.70 4,734.40 4,261.30 3,609.40 3,167.30 2,709.90 2,802.80 2,769.00 Net Sales Growth 7.69% 7.19% -0.65% 8.56% 11.10% 18.06% 13.96% 16.88% -3.31% 1.22% Cost Of Goods Sold 3,384.70 3,241.50 2,779.80 2,692.80 2,536.10 2,321.10 1,821.60 1,577.00 1,543.60 1,573.20 1,432.30 Gross Profit 2,235.90 2,231.90 2,326.40 2,446.90 2,198.30 1,940.20 1,787.80 1,590.30 1,166.30 1,229.60 1,336.70 GP Margin 39.78% 40.78% 45.56% 47.61% 46.43% 45.53% 49.53% 50.21% 43.04% 43.87% 48.27% Total Expenditure 4,779.00 4,785.40 4,152.40 4,224.50 3,928.60 3,451.70 2,883.70 2,686.50 2,300.90 2,390.70 2,334.90 Power & Fuel Cost - 14.10 14.70 15.70 14.20 12.30 14.00 11.40 6.60 6.40 6.10 % Of Sales - 0.26% 0.29% 0.31% 0.30% 0.29% 0.39% 0.36% 0.24% 0.23% 0.22% Employee Cost - 449.80 435.40 534.30 463.10 362.20 361.60 364.20 263.90 245.90 220.70 % Of Sales - 8.22% 8.53% 10.40% 9.78% 8.50% 10.02% 11.50% 9.74% 8.77% 7.97% Manufacturing Exp. - 320.30 271.20 265.90 262.40 255.40 189.90 189.00 107.80 182.50 281.70 % Of Sales - 5.85% 5.31% 5.17% 5.54% 5.99% 5.26% 5.97% 3.98% 6.51% 10.17% General & Admin Exp. - 224.30 231.50 210.00 148.60 143.00 174.80 189.40 130.00 130.40 128.60 % Of Sales - 4.10% 4.53% 4.09% 3.14% 3.36% 4.84% 5.98% 4.80% 4.65% 4.64% Selling & Distn. Exp. - 384.90 328.70 433.50 437.00 303.90 287.30 303.00 217.10 211.80 226.40 % Of Sales - 7.03% 6.44% 8.43% 9.23% 7.13% 7.96% 9.57% 8.01% 7.56% 8.18% Miscellaneous Exp. - 150.50 91.10 72.30 67.20 53.80 34.50 52.50 31.90 40.50 226.40 % Of Sales - 2.75% 1.78% 1.41% 1.42% 1.26% 0.96% 1.66% 1.18% 1.44% 1.41% EBITDA 841.60 688.00 953.80 915.20 805.80 809.60 725.70 480.80 409.00 412.10 434.10 EBITDA Margin 14.97% 12.57% 18.68% 17.81% 17.02% 19.00% 20.11% 15.18% 15.09% 14.70% 15.68% Other Income 85.50 121.30 81.20 72.90 59.90 65.90 66.70 53.40 39.20 71.60 82.20 Interest 20.00 17.00 19.60 22.30 12.90 12.60 13.80 10.40 11.30 6.90 10.00 Depreciation 90.70 84.90 74.00 79.50 64.50 73.50 65.30 43.80 33.10 28.90 24.70 PBT 816.40 707.40 941.40 886.30 788.30 789.40 713.30 480.00 403.80 447.90 481.60 Tax 146.00 139.40 200.90 231.90 201.50 301.40 108.60 142.90 103.70 156.90 166.50 Tax Rate 17.88% 19.71% 21.34% 23.42% 23.80% 37.94% 18.62% 29.77% 25.68% 35.03% 34.57% PAT 670.40 568.00 740.50 758.20 645.30 493.10 474.50 337.10 300.10 291.00 315.10 PAT before Minority Interest 670.40 568.00 740.50 758.20 645.30 493.10 474.50 337.10 300.10 291.00 315.10 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 11.93% 10.38% 14.50% 14.75% 13.63% 11.57% 13.15% 10.64% 11.07% 10.38% 11.38% PAT Growth 28.75% -23.30% -2.33% 17.50% 30.87% 3.92% 40.76% 12.33% 3.13% -7.65% EPS 149.31 126.50 164.92 168.86 143.72 109.82 105.68 75.08 66.84 64.81 70.18

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,850.40 2,849.40 2,712.10 2,524.30 2,550.30 2,572.50 2,239.40 1,778.30 2,056.70 1,839.40 Share Capital 44.90 44.90 44.90 44.90 44.90 44.90 34.30 34.30 35.40 35.40 Total Reserves 2,805.50 2,804.50 2,667.20 2,479.40 2,505.40 2,527.60 2,194.50 1,744.00 2,021.30 1,804.00 Non-Current Liabilities 3,116.60 2,951.90 2,792.40 2,364.50 1,783.10 1,590.20 1,614.20 1,501.90 1,539.30 1,359.20 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3,064.70 2,926.90 2,755.70 2,320.00 1,786.90 1,603.40 1,623.00 1,491.50 1,537.30 1,361.80 Current Liabilities 2,441.30 1,815.00 1,995.10 2,072.90 2,273.20 1,765.10 1,683.80 949.80 829.30 537.90 Trade Payables 1,098.40 605.10 873.20 819.80 830.30 474.90 644.20 283.80 287.40 204.30 Other Current Liabilities 1,036.50 938.60 788.40 713.80 622.60 577.40 466.70 179.00 178.30 125.70 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 1.50 0.00 0.00 0.00 0.00 Short Term Provisions 306.40 271.30 333.50 539.30 820.30 711.30 572.90 487.00 363.60 207.90 Total Liabilities 8,408.30 7,616.30 7,499.60 6,961.70 6,606.60 5,927.80 5,537.40 4,230.00 4,425.30 3,736.50 Net Block 445.10 389.40 436.80 441.40 394.70 438.00 409.30 304.20 311.30 290.30 Gross Block 845.70 760.80 764.30 713.30 649.10 634.80 547.80 383.90 360.80 314.20 Accumulated Depreciation 385.10 360.30 327.50 271.90 254.40 196.80 138.50 79.70 49.50 23.90 Non Current Assets 3,719.10 3,493.20 3,385.60 2,972.60 2,360.10 2,287.70 2,261.70 1,866.00 1,904.90 1,699.10 Capital Work in Progress 118.70 118.60 109.20 98.30 76.30 55.90 47.20 36.10 24.10 16.90 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. 3,130.40 2,959.70 2,813.60 2,406.30 1,858.80 1,762.90 1,773.20 1,494.60 1,538.20 1,359.80 Other Non Current Assets 0.30 0.40 0.40 0.50 0.30 0.40 1.10 0.90 0.60 0.90 Current Assets 4,689.20 4,123.10 4,114.00 3,989.10 4,246.50 3,640.10 3,271.40 2,364.00 2,520.40 2,037.40 Current Investments 35.40 53.90 41.10 38.50 52.20 40.80 0.00 0.00 49.70 36.40 Inventories 2,361.80 1,545.20 1,807.20 1,512.00 1,325.10 963.50 1,157.00 739.90 768.10 664.60 Sundry Debtors 952.10 960.10 975.60 1,004.70 754.90 718.00 698.60 658.80 556.50 405.00 Cash & Bank 893.70 1,164.00 868.00 787.40 1,209.50 1,071.00 582.00 417.80 839.00 763.20 Other Current Assets 446.20 50.00 68.40 82.90 904.80 846.80 833.80 547.50 307.10 168.20 Short Term Loans & Adv. 390.60 349.90 353.70 563.60 869.00 818.80 770.40 519.40 281.80 153.20 Net Current Assets 2,247.90 2,308.10 2,118.90 1,916.20 1,973.30 1,875.00 1,587.60 1,414.20 1,691.10 1,499.50 Total Assets 8,408.30 7,616.30 7,499.60 6,961.70 6,606.60 5,927.80 5,533.10 4,230.00 4,425.30 3,736.50

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 262.00 951.60 609.30 215.50 686.70 665.90 432.80 121.40 157.30 206.50 PBT 707.40 941.40 990.10 846.80 794.50 583.10 480.00 403.80 447.90 481.60 Adjustment 71.70 108.40 -0.40 39.10 62.10 190.60 67.30 37.80 5.40 -22.40 Changes in Working Capital -355.30 33.90 -140.90 -406.20 -7.40 28.10 90.20 -224.80 -148.30 -87.30 Cash after chg. in Working capital 423.80 1,083.70 848.80 479.70 849.20 801.80 637.50 216.80 305.00 371.90 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -161.80 -132.10 -239.50 -264.20 -162.50 -135.90 -204.70 -95.40 -147.70 -165.40 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 85.60 0.40 83.30 64.20 6.70 -28.90 -414.70 38.30 -8.40 15.80 Net Fixed Assets -85.00 -5.90 -61.90 -86.20 -34.70 -95.70 -175.00 -35.10 -53.80 103.50 Net Investments 18.50 -12.80 -2.60 13.70 -11.40 -40.80 0.00 49.70 -13.30 -7.60 Others 152.10 19.10 147.80 136.70 52.80 107.60 -239.70 23.70 58.70 -80.10 Cash from Financing Activity -619.40 -656.30 -613.20 -703.30 -555.80 -148.30 -158.30 -581.10 -73.30 -589.60 Net Cash Inflow / Outflow -271.80 295.70 79.40 -423.60 137.60 488.70 -140.20 -421.40 75.60 -367.30 Opening Cash & Equivalents 1,156.80 860.80 780.90 1,204.50 1,066.90 578.20 416.60 838.00 762.40 1,129.70 Closing Cash & Equivalent 885.00 1,156.50 860.30 780.90 1,204.50 1,066.90 578.20 416.60 838.00 762.40

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 634.83 634.61 604.03 562.20 568.00 572.94 649.80 518.45 580.99 519.60 ROA 7.09% 9.80% 10.49% 9.51% 7.87% 8.28% 6.90% 6.93% 7.13% 8.10% ROE 19.93% 26.63% 28.96% 25.43% 19.25% 19.77% 16.83% 15.65% 14.94% 16.27% ROCE 25.42% 34.56% 38.67% 33.88% 31.50% 24.80% 24.41% 21.65% 23.35% 25.39% Fixed Asset Turnover 7.82 8.05 7.99 8.00 7.53 6.95 7.53 7.38 8.74 7.72 Receivable days 55.55 57.56 61.25 58.91 55.61 62.93 70.58 80.68 59.51 61.65 Inventory Days 113.49 99.69 102.67 94.98 86.40 94.20 98.63 100.11 88.68 77.64 Payable days 95.91 97.05 114.74 118.74 102.62 76.16 68.70 49.58 38.04 38.64 Cash Conversion Cycle 73.13 60.20 49.18 35.14 39.39 80.97 100.52 131.21 110.15 100.66 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 42.61 49.03 45.40 66.64 64.06 43.25 47.15 36.73 65.91 49.16

Description Dec 06 Dec 05 Dec 02
Book Value (Rs.) 84.51 73.29 54.32 ROA 6.32% 4.82% 3.93% ROE 17.78% 13.93% 17.56% ROCE 22.36% 22.45% 19.65% Fixed Asset Turnover 2.52 2.46 2.49 Receivable days 81.86 75.15 56.75 Inventory Days 78.41 73.82 65.92 Payable days 90.54 101.67 41.81 Cash Conversion Cycle 69.73 47.31 80.86 Total Debt/Equity 0.34 0.42 1.67 Interest Cover 10.91 11.10 2.50

Top Investors:

quant mutual fund - quant small cap fund

nippon life india trustee ltd-a/c nippon india small cap fund

aditya birla sun life trustee private limited a/c - aditya birla sun life large cap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Bayer CropScience - Quarterly Results
12th Feb 2026, 00:00 AM

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