Nifty

:

24870.10

Sensex

:

81306.85

-213.65 (-0.85%)
-693.86 (-0.85%)

Login

Nifty
Sensex

:
:

24870.10
81306.85

-213.65 (-0.85%)
-693.86 (-0.85%)

Bayer CropScience Ltd.

Pesticides & Agrochemicals

Rating :

63/99

BSE: 506285 | NSE: BAYERCROP

Watchlist

NSE BSE

5519.00

22-Aug-2025

Open
High
Low
Previous Close

5597
5620
5500
5594.50

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

21970
121507355
6919.6
4217.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24,820.62
41.89
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

23,926.92
2.26%
7.93

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

44.92
38.51
31.22

P:BV (Average)

8 Years
5 Years
3 Years

8.27
8.25
7.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.87
25.13
24.39

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 164.77 126.38 171.89 203.23
P/E Ratio 33.50 43.67 32.11 27.16
Revenue 5103 5473 6006 6602
EBITDA 954 971 1146
Net Income 741 568 772 913
ROA 16 18 18.3
P/B Ratio 8.70 8.02 7.31
ROE 26.63 26.17 28.84
FCFF 936 694 770
FCFF Yield 3.82 2.84 3.14
Net Debt -1192 137 430
BVPS 634.02 688.26 754.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 1,914.60 1,631.40 17.36% 1,046.40 792.30 32.07% 1,056.90 954.90 10.68% 1,737.60 1,617.20 7.44%
Expenses 1,566.20 1,317.20 18.90% 875.60 694.90 26.00% 1,037.20 827.00 25.42% 1,553.80 1,312.30 18.40%
EBITDA 348.40 314.20 10.88% 170.80 97.40 75.36% 19.70 127.90 -84.60% 183.80 304.90 -39.72%
EBIDTM 18.20% 19.26% 16.32% 12.29% 1.86% 13.39% 10.58% 18.85%
Other Income 18.70 27.30 -31.50% 37.10 28.80 28.82% 32.70 14.60 123.97% 23.70 16.10 47.20%
Interest 4.70 4.20 11.90% 5.70 4.90 16.33% 3.70 3.10 19.35% 3.40 3.70 -8.11%
Depreciation 27.20 21.50 26.51% 34.30 15.90 115.72% 15.10 15.20 -0.66% 14.00 11.60 20.69%
PBT 335.20 315.80 6.14% 167.90 105.40 59.30% 33.60 124.20 -72.95% 190.10 305.70 -37.81%
Tax 56.50 61.60 -8.28% 24.60 9.40 161.70% -0.60 31.10 - 53.80 82.80 -35.02%
PAT 278.70 254.20 9.64% 143.30 96.00 49.27% 34.20 93.10 -63.27% 136.30 222.90 -38.85%
PATM 14.56% 15.58% 13.69% 12.12% 3.24% 9.75% 7.84% 13.78%
EPS 62.07 56.61 9.64% 31.92 21.38 49.30% 7.62 20.73 -63.24% 30.36 49.64 -38.84%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 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 /

Consolidated

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 5,755.50 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 15.21% 7.19% -0.65% 8.56% 11.10% 18.06% 13.96% 16.88% -3.31% 1.22% Cost Of Goods Sold 3,584.80 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 2,170.70 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 37.72% 40.78% 45.56% 47.61% 46.43% 45.53% 49.53% 50.21% 43.04% 43.87% 48.27% Total Expenditure 5,032.80 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 722.70 688.00 953.80 915.20 805.80 809.60 725.70 480.80 409.00 412.10 434.10 EBITDA Margin 12.56% 12.57% 18.68% 17.81% 17.02% 19.00% 20.11% 15.18% 15.09% 14.70% 15.68% Other Income 112.20 121.30 81.20 72.90 59.90 65.90 66.70 53.40 39.20 71.60 82.20 Interest 17.50 17.00 19.60 22.30 12.90 12.60 13.80 10.40 11.30 6.90 10.00 Depreciation 90.60 84.90 74.00 79.50 64.50 73.50 65.30 43.80 33.10 28.90 24.70 PBT 726.80 707.40 941.40 886.30 788.30 789.40 713.30 480.00 403.80 447.90 481.60 Tax 134.30 139.40 200.90 231.90 201.50 301.40 108.60 142.90 103.70 156.90 166.50 Tax Rate 18.48% 19.71% 21.34% 23.42% 23.80% 37.94% 18.62% 29.77% 25.68% 35.03% 34.57% PAT 592.50 568.00 740.50 758.20 645.30 493.10 474.50 337.10 300.10 291.00 315.10 PAT before Minority Interest 592.50 568.00 740.50 758.20 645.30 493.10 474.50 337.10 300.10 291.00 315.10 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 10.29% 10.38% 14.50% 14.75% 13.63% 11.57% 13.15% 10.64% 11.07% 10.38% 11.38% PAT Growth -11.06% -23.30% -2.33% 17.50% 30.87% 3.92% 40.76% 12.33% 3.13% -7.65% EPS 131.96 126.50 164.92 168.86 143.72 109.82 105.68 75.08 66.84 64.81 70.18

Description TTM Dec 06 Dec 05
Net Sales - 782.59 686.31 Net Sales Growth - 14.03% Cost Of Goods Sold - 427.47 348.07 Gross Profit - 355.12 338.25 GP Margin - 45.38% 49.29% Total Expenditure - 686.24 627.44 Power & Fuel Cost - 17.66 17.33 % Of Sales - 2.26% 2.53% Employee Cost - 64.51 56.12 % Of Sales - 8.24% 8.18% Manufacturing Exp. - 68.10 78.51 % Of Sales - 8.70% 11.44% General & Admin Exp. - 52.41 53.88 % Of Sales - 6.70% 7.85% Selling & Distn. Exp. - 43.04 53.86 % Of Sales - 5.50% 7.85% Miscellaneous Exp. - 13.05 19.66 % Of Sales - 1.67% 2.86% EBITDA - 96.35 58.87 EBITDA Margin - 12.31% 8.58% Other Income - 33.09 55.62 Interest - 8.77 7.59 Depreciation - 33.37 23.30 PBT - 87.31 83.60 Tax - 31.48 38.34 Tax Rate - 36.23% 49.99% PAT - 55.41 38.35 PAT before Minority Interest - 55.41 38.35 Minority Interest - 0.00 0.00 PAT Margin - 7.08% 5.59% PAT Growth - 44.49% EPS - 12.34 8.54

Results Balance Sheet

Standalone Figures in Rs. Crores /

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
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 30.00 30.50 30.90 30.20 30.70 31.20 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 3,275.70 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 82.90 904.80 846.80 838.10 547.50 307.10 168.20 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 1,591.90 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 5,537.40 4,230.00 4,425.30 3,736.50

Description Dec 06 Dec 05
Shareholder's Funds 333.79 289.47 Share Capital 39.50 39.50 Total Reserves 294.29 249.97 Non-Current Liabilities 108.72 119.75 Secured Loans 20.35 19.58 Unsecured Loans 91.60 100.88 Long Term Provisions 0.00 0.00 Current Liabilities 468.18 434.05 Trade Payables 162.44 159.93 Other Current Liabilities 19.63 20.66 Short Term Borrowings 0.00 0.00 Short Term Provisions 286.10 253.46 Total Liabilities 910.69 843.27 Net Block 152.51 160.77 Gross Block 347.11 333.87 Accumulated Depreciation 194.60 173.10 Non Current Assets 160.22 172.68 Capital Work in Progress 3.75 7.95 Non Current Investment 3.95 3.95 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 750.47 670.59 Current Investments 0.00 0.00 Inventories 191.07 177.82 Sundry Debtors 215.81 169.33 Cash & Bank 27.37 31.52 Other Current Assets 316.22 3.46 Short Term Loans & Adv. 312.27 288.46 Net Current Assets 282.29 236.55 Total Assets 910.69 843.27

Cash Flow

Standalone Figures in Rs. Crores /

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
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 43.70 -10.90 -40.40 -0.70 50.20 -12.80 -38.80 Others 152.10 19.10 147.80 106.70 52.30 107.20 -239.00 23.20 58.20 -48.90 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

Description Dec 06 Dec 05
Cash From Operating Activity 37.73 -11.71 PBT 87.31 83.60 Adjustment 30.92 16.19 Changes in Working Capital -45.87 -67.81 Cash after chg. in Working capital 72.36 31.98 Interest Paid 0.00 0.00 Tax Paid -34.21 -36.43 Other Direct Exp. Paid -0.42 -7.26 Extra & Other Items 0.00 0.00 Cash From Investing Activity -15.91 -34.33 Net Fixed Assets -8.96 Net Investments 0.00 Others -6.95 Cash from Financing Activity -25.97 24.97 Net Cash Inflow / Outflow -4.15 -21.08 Opening Cash & Equivalents 31.52 52.59 Closing Cash & Equivalent 27.37 31.52

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 frontline equity fund

indian syntans investments private limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Bayer CropScience - Quarterly Results
6th Aug 2025, 14:21 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