Nifty

:

25637.80

Sensex

:

84058.90

88.80 (0.35%)
303.03 (0.36%)

Login

Nifty
Sensex

:
:

25637.80
84058.90

88.80 (0.35%)
303.03 (0.36%)

Bhagiradha Chemicals & Industries Ltd.

Pesticides & Agrochemicals

Rating :

50/99

BSE: 531719 | NSE: BHAGCHEM

Watchlist

NSE BSE

298.75

27-Jun-2025

Open
High
Low
Previous Close

297.8
301.2
293.05
295.40

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

92805
27725911.4
447.7
247.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,877.75
279.84
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,932.42
0.05%
5.68

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.28
10.66
-2.19

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.01
20.46
-8.87

PAT CAGR (%)

10 Years
5 Years
3 Years

23.20
22.86
-20.12

P:E (Median)

8 Years
5 Years
3 Years

36.36
36.36
56.29

P:BV (Average)

8 Years
5 Years
3 Years

5.07
5.07
5.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

37.44
37.44
44.13

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 1.75 1.14
P/E Ratio 170.71 262.06
Revenue 408 440
EBITDA 43 37
Net Income 18 14
ROA 3.6 1.8
P/B Ratio 7.45 5.68
ROE 5.01 2.53
FCFF -49 -306
FCFF Yield -1.14 -7.11
Net Debt 12 59
BVPS 40.11 52.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 122.63 110.32 11.16% 102.73 74.37 38.13% 100.22 122.01 -17.86% 110.78 100.01 10.77%
Expenses 115.39 96.38 19.72% 93.42 66.20 41.12% 90.47 108.45 -16.58% 98.94 92.81 6.60%
EBITDA 7.24 13.95 -48.10% 9.31 8.17 13.95% 9.75 13.56 -28.10% 11.84 7.20 64.44%
EBIDTM 5.91% 12.64% 9.06% 10.99% 9.73% 11.12% 10.69% 7.20%
Other Income 6.10 2.53 141.11% 5.50 1.38 298.55% 5.24 0.48 991.67% 3.64 0.42 766.67%
Interest 1.36 2.14 -36.45% 2.29 1.57 45.86% 1.65 2.26 -26.99% 1.34 1.72 -22.09%
Depreciation 3.10 2.83 9.54% 3.11 2.83 9.89% 2.91 2.70 7.78% 2.82 2.61 8.05%
PBT 8.88 11.50 -22.78% 9.40 5.16 82.17% 10.43 9.08 14.87% 11.32 3.30 243.03%
Tax 3.72 3.39 9.73% 2.27 1.47 54.42% 2.56 2.79 -8.24% 4.09 1.10 271.82%
PAT 5.16 8.12 -36.45% 7.13 3.69 93.22% 7.87 6.29 25.12% 7.23 2.20 228.64%
PATM 4.21% 7.36% 6.94% 4.96% 7.85% 5.16% 6.53% 2.20%
EPS 0.40 0.63 -36.51% 0.55 0.28 96.43% 0.61 0.49 24.49% 0.56 0.17 229.41%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 122.62 111.25 10.22% 102.73 74.37 38.13% 103.73 122.01 -14.98% 111.39 100.01 11.38%
Expenses 116.55 97.17 19.94% 93.57 66.10 41.56% 94.02 108.56 -13.39% 99.39 92.91 6.97%
EBITDA 6.08 14.08 -56.82% 9.16 8.27 10.76% 9.71 13.45 -27.81% 12.00 7.10 69.01%
EBIDTM 4.96% 12.66% 8.92% 11.13% 9.36% 11.03% 10.77% 7.10%
Other Income 1.32 1.47 -10.20% 2.45 0.76 222.37% 3.25 0.13 2,400.00% 2.26 0.32 606.25%
Interest 1.55 2.14 -27.57% 2.45 1.56 57.05% 1.77 2.27 -22.03% 1.34 1.72 -22.09%
Depreciation 3.60 2.85 26.32% 3.61 2.68 34.70% 3.41 2.81 21.35% 3.25 2.63 23.57%
PBT 2.25 10.56 -78.69% 5.55 4.79 15.87% 7.78 8.51 -8.58% 9.67 3.07 214.98%
Tax 3.13 3.34 -6.29% 1.96 1.47 33.33% 2.34 2.79 -16.13% 3.96 1.10 260.00%
PAT -0.88 7.22 - 3.59 3.32 8.13% 5.44 5.72 -4.90% 5.71 1.96 191.33%
PATM -0.72% 6.49% 3.50% 4.46% 5.24% 4.69% 5.12% 1.96%
EPS -0.07 0.07 - 0.29 0.32 -9.38% 0.44 0.55 -20.00% 0.46 0.19 142.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 436.36 406.72 502.09 435.67 317.90 245.67 383.98 183.31 202.79 151.50 221.29 Net Sales Growth 7.29% -18.99% 15.25% 37.05% 29.40% -36.02% 109.47% -9.61% 33.85% -31.54% Cost Of Goods Sold 277.13 241.52 309.52 273.32 198.61 157.22 272.55 125.53 137.61 100.65 162.87 Gross Profit 159.23 165.20 192.57 162.35 119.29 88.45 111.43 57.78 65.18 50.86 58.42 GP Margin 36.49% 40.62% 38.35% 37.26% 37.52% 36.00% 29.02% 31.52% 32.14% 33.57% 26.40% Total Expenditure 398.22 363.83 424.25 367.35 270.89 228.75 342.69 171.72 191.45 147.59 210.70 Power & Fuel Cost - 42.63 40.62 31.05 24.47 18.17 26.04 16.94 21.38 18.71 19.66 % Of Sales - 10.48% 8.09% 7.13% 7.70% 7.40% 6.78% 9.24% 10.54% 12.35% 8.88% Employee Cost - 30.81 26.99 22.23 17.92 17.82 15.29 11.23 11.37 9.52 9.46 % Of Sales - 7.58% 5.38% 5.10% 5.64% 7.25% 3.98% 6.13% 5.61% 6.28% 4.27% Manufacturing Exp. - 32.77 31.94 28.02 20.36 20.85 19.14 14.62 14.64 11.66 12.09 % Of Sales - 8.06% 6.36% 6.43% 6.40% 8.49% 4.98% 7.98% 7.22% 7.70% 5.46% General & Admin Exp. - 7.61 7.42 5.23 4.85 4.64 3.29 1.79 1.96 2.79 2.19 % Of Sales - 1.87% 1.48% 1.20% 1.53% 1.89% 0.86% 0.98% 0.97% 1.84% 0.99% Selling & Distn. Exp. - 5.31 5.34 5.07 2.76 8.50 5.24 1.15 2.79 4.27 4.42 % Of Sales - 1.31% 1.06% 1.16% 0.87% 3.46% 1.36% 0.63% 1.38% 2.82% 2.00% Miscellaneous Exp. - 3.18 2.41 2.43 1.92 1.54 1.13 0.47 1.70 0.00 4.42 % Of Sales - 0.78% 0.48% 0.56% 0.60% 0.63% 0.29% 0.26% 0.84% 0% 0% EBITDA 38.14 42.89 77.84 68.32 47.01 16.92 41.29 11.59 11.34 3.91 10.59 EBITDA Margin 8.74% 10.55% 15.50% 15.68% 14.79% 6.89% 10.75% 6.32% 5.59% 2.58% 4.79% Other Income 20.48 4.81 1.84 0.87 0.64 1.67 0.59 0.77 1.98 1.04 1.07 Interest 6.64 7.69 4.98 9.08 8.26 5.48 7.94 6.92 6.94 6.61 5.71 Depreciation 11.94 10.96 9.67 8.65 8.14 6.66 4.82 2.92 3.84 3.63 2.91 PBT 40.03 29.05 65.04 51.46 31.23 6.45 29.12 2.52 2.55 -5.29 3.04 Tax 12.64 8.75 18.63 15.56 8.82 2.42 10.84 -4.45 1.56 -2.08 0.52 Tax Rate 31.58% 30.12% 28.64% 30.24% 27.32% 27.13% 37.23% 77.39% 61.18% 39.32% 17.11% PAT 27.39 20.30 46.41 35.90 23.46 6.51 18.29 -1.30 0.99 -3.21 2.52 PAT before Minority Interest 27.39 20.30 46.41 35.90 23.46 6.51 18.29 -1.30 0.99 -3.21 2.52 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 6.28% 4.99% 9.24% 8.24% 7.38% 2.65% 4.76% -0.71% 0.49% -2.12% 1.14% PAT Growth 34.93% -56.26% 29.28% 53.03% 260.37% -64.41% - - - - EPS 2.11 1.57 3.58 2.77 1.81 0.50 1.41 -0.10 0.08 -0.25 0.19

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 440.47 407.65 502.09 435.67 317.90 245.67 Net Sales Growth 8.05% -18.81% 15.25% 37.05% 29.40% Cost Of Goods Sold 278.12 242.15 309.52 273.32 198.61 157.22 Gross Profit 162.35 165.50 192.57 162.35 119.29 88.45 GP Margin 36.86% 40.60% 38.35% 37.26% 37.52% 36.00% Total Expenditure 403.53 364.73 424.77 367.39 271.01 228.75 Power & Fuel Cost - 42.68 40.62 31.05 24.47 18.17 % Of Sales - 10.47% 8.09% 7.13% 7.70% 7.40% Employee Cost - 30.88 27.02 22.25 17.93 17.82 % Of Sales - 7.58% 5.38% 5.11% 5.64% 7.25% Manufacturing Exp. - 32.78 31.97 28.02 20.36 20.85 % Of Sales - 8.04% 6.37% 6.43% 6.40% 8.49% General & Admin Exp. - 7.64 7.81 5.24 4.96 4.64 % Of Sales - 1.87% 1.56% 1.20% 1.56% 1.89% Selling & Distn. Exp. - 5.31 5.34 5.07 2.76 8.50 % Of Sales - 1.30% 1.06% 1.16% 0.87% 3.46% Miscellaneous Exp. - 3.30 2.47 2.44 1.92 1.54 % Of Sales - 0.81% 0.49% 0.56% 0.60% 0.63% EBITDA 36.95 42.92 77.32 68.28 46.89 16.92 EBITDA Margin 8.39% 10.53% 15.40% 15.67% 14.75% 6.89% Other Income 9.28 2.68 1.26 0.85 0.64 1.67 Interest 7.11 7.69 4.99 9.09 8.27 5.48 Depreciation 13.87 10.98 9.81 8.73 8.17 6.66 PBT 25.25 26.92 63.78 51.31 31.09 6.45 Tax 11.39 8.70 18.63 15.56 8.82 2.42 Tax Rate 45.11% 32.32% 29.21% 30.33% 27.44% 27.13% PAT 13.86 18.22 45.15 35.75 23.32 6.51 PAT before Minority Interest 13.86 18.22 45.15 35.75 23.32 6.51 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.15% 4.47% 8.99% 8.21% 7.34% 2.65% PAT Growth -23.93% -59.65% 26.29% 53.30% 258.22% EPS 1.07 1.40 3.48 2.76 1.80 0.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 417.35 314.81 190.17 155.83 132.24 128.10 101.83 51.19 46.15 49.36 Share Capital 10.41 10.41 8.33 8.33 8.33 8.33 7.82 5.08 5.08 5.08 Total Reserves 321.83 304.40 181.84 147.50 123.91 119.76 91.68 46.11 41.07 44.28 Non-Current Liabilities 36.63 32.70 19.27 22.15 8.27 6.08 6.21 9.00 18.07 23.28 Secured Loans 15.93 15.69 9.12 13.12 2.23 5.62 10.52 8.82 12.86 15.84 Unsecured Loans 1.01 0.89 0.91 6.10 5.19 1.04 1.26 1.44 3.94 4.09 Long Term Provisions 0.00 0.00 0.04 0.00 0.96 0.06 0.89 0.81 0.00 0.00 Current Liabilities 113.54 98.85 132.57 95.12 83.10 137.12 126.75 142.07 115.00 122.74 Trade Payables 62.89 58.64 54.59 46.31 24.17 82.50 65.53 77.25 60.99 64.52 Other Current Liabilities 10.51 10.79 11.15 9.69 27.36 17.66 18.64 16.10 12.97 7.94 Short Term Borrowings 38.68 28.71 65.63 38.85 31.58 35.46 42.55 48.72 41.03 49.67 Short Term Provisions 1.45 0.70 1.20 0.28 0.00 1.50 0.02 0.00 0.01 0.61 Total Liabilities 567.52 446.36 342.01 273.10 223.61 271.30 234.79 202.26 179.22 195.38 Net Block 175.95 164.02 149.02 144.75 138.28 105.89 76.65 68.73 66.34 52.12 Gross Block 262.78 242.27 217.84 205.28 191.35 152.30 118.41 110.41 104.18 86.37 Accumulated Depreciation 86.84 78.26 68.82 60.54 53.07 46.41 41.76 41.68 37.84 34.25 Non Current Assets 273.68 219.15 167.78 159.09 145.05 113.99 80.01 71.27 70.66 71.99 Capital Work in Progress 5.34 5.96 3.33 1.38 3.62 3.84 0.44 0.00 0.00 16.14 Non Current Investment 42.00 42.00 9.00 8.01 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 47.53 4.48 3.86 2.56 2.67 3.43 2.14 1.77 4.32 3.73 Other Non Current Assets 2.85 2.70 2.57 2.40 0.48 0.83 0.78 0.77 0.00 0.00 Current Assets 293.84 227.20 174.22 114.01 78.57 157.31 154.78 130.98 108.56 123.39 Current Investments 38.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 110.15 91.32 67.93 50.38 56.25 57.51 96.67 106.16 72.10 63.11 Sundry Debtors 106.01 128.77 96.59 59.66 11.49 84.23 35.57 17.13 27.83 49.09 Cash & Bank 7.71 3.11 3.01 0.58 3.72 3.06 3.59 0.69 1.44 0.69 Other Current Assets 31.48 1.87 2.04 1.41 7.10 12.51 18.95 7.02 7.19 10.50 Short Term Loans & Adv. 29.54 2.14 4.65 1.99 6.56 11.84 9.26 6.75 3.40 1.89 Net Current Assets 180.31 128.36 41.66 18.89 -4.53 20.18 28.03 -11.08 -6.44 0.65 Total Assets 567.52 446.35 342.00 273.10 223.62 271.30 234.79 202.25 179.22 195.38

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 413.71 313.25 189.87 155.69 132.24 Share Capital 10.41 10.41 8.33 8.33 8.33 Total Reserves 318.19 302.84 181.54 147.35 123.91 Non-Current Liabilities 36.81 32.91 19.48 22.36 8.27 Secured Loans 15.93 15.69 9.12 13.12 2.23 Unsecured Loans 1.01 0.89 0.91 6.10 5.19 Long Term Provisions 0.02 0.00 0.04 0.00 0.96 Current Liabilities 125.52 100.75 132.67 95.14 83.10 Trade Payables 65.25 58.82 54.59 46.31 24.17 Other Current Liabilities 20.13 12.52 11.26 9.71 27.36 Short Term Borrowings 38.68 28.71 65.63 38.85 31.58 Short Term Provisions 1.46 0.70 1.20 0.28 0.00 Total Liabilities 576.04 446.91 342.02 273.19 223.61 Net Block 214.04 173.46 156.70 152.38 138.28 Gross Block 301.43 251.96 225.63 212.94 191.35 Accumulated Depreciation 87.39 78.50 68.92 60.56 53.07 Non Current Assets 295.76 218.66 168.09 159.09 145.05 Capital Work in Progress 67.61 27.79 4.74 1.75 3.62 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 11.26 14.71 4.07 2.56 2.67 Other Non Current Assets 2.85 2.70 2.57 2.40 0.48 Current Assets 280.28 228.25 173.93 114.11 78.57 Current Investments 38.49 0.00 0.00 0.00 0.00 Inventories 111.49 91.32 67.93 50.38 56.25 Sundry Debtors 107.10 128.77 96.59 59.66 11.49 Cash & Bank 10.92 3.88 3.04 0.61 3.72 Other Current Assets 12.28 1.87 2.04 1.41 7.10 Short Term Loans & Adv. 10.01 2.42 4.34 2.05 6.56 Net Current Assets 154.76 127.50 41.26 18.97 -4.53 Total Assets 576.04 446.91 342.02 273.20 223.62

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 38.90 12.89 6.72 3.53 48.16 48.87 -26.75 7.73 18.04 1.39 PBT 29.05 65.04 51.46 32.29 8.92 29.12 -5.75 2.55 -5.29 3.04 Adjustment 12.79 11.57 13.97 13.20 10.41 11.98 11.38 9.79 9.69 8.42 Changes in Working Capital 1.82 -51.77 -50.67 -36.37 32.05 11.48 -32.36 -4.65 13.84 -9.78 Cash after chg. in Working capital 43.66 24.83 14.77 9.12 51.38 52.58 -26.73 7.68 18.24 1.69 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.76 -11.94 -8.05 -5.59 -3.22 -3.72 -0.02 0.04 -0.20 -0.30 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 0.01 Cash From Investing Activity -127.68 -59.37 -17.14 -20.75 -38.60 -37.62 -13.03 -6.02 -0.50 -14.73 Net Fixed Assets -19.89 -27.06 -14.51 -11.69 -38.83 -37.29 -8.44 -6.23 -1.67 -14.89 Net Investments -38.49 -33.00 -0.99 -8.01 0.00 0.00 0.00 0.00 0.00 0.00 Others -69.30 0.69 -1.64 -1.05 0.23 -0.33 -4.59 0.21 1.17 0.16 Cash from Financing Activity 88.33 46.48 12.33 14.79 -9.12 -12.38 42.54 -1.74 -16.84 12.82 Net Cash Inflow / Outflow -0.45 0.00 1.92 -2.43 0.44 -1.13 2.76 -0.04 0.70 -0.52 Opening Cash & Equivalents 2.17 2.18 0.29 2.73 2.29 3.42 0.66 0.72 0.69 1.21 Closing Cash & Equivalent 1.72 2.17 2.18 0.29 2.73 2.29 3.42 0.69 1.39 0.69

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 34.29 13.89 6.61 3.56 48.16 PBT 26.92 63.78 51.31 32.14 8.92 Adjustment 14.96 12.31 13.97 13.22 10.41 Changes in Working Capital -2.83 -50.25 -50.62 -36.21 32.05 Cash after chg. in Working capital 39.05 25.84 14.66 9.15 51.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.76 -11.94 -8.05 -5.59 -3.22 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 -120.62 -59.61 -17.12 -20.76 -38.60 Net Fixed Assets -19.89 -27.06 -14.51 -11.69 Net Investments -38.49 -33.00 -0.99 -8.01 Others -62.24 0.45 -1.62 -1.06 Cash from Financing Activity 88.31 46.47 12.42 14.80 -9.12 Net Cash Inflow / Outflow 1.98 0.75 1.91 -2.40 0.44 Opening Cash & Equivalents 2.94 2.20 0.33 2.73 2.29 Closing Cash & Equivalent 4.92 2.94 2.20 0.33 2.73

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 31.93 30.25 200.51 164.30 159.12 154.12 127.63 101.24 91.28 97.63 ROA 4.00% 11.77% 11.67% 9.45% 2.63% 7.23% -0.60% 0.52% -1.71% 1.50% ROE 6.28% 18.38% 20.76% 16.29% 5.00% 16.07% -1.73% 2.03% -6.72% 5.19% ROCE 8.71% 22.05% 24.78% 20.67% 8.26% 22.03% 0.84% 8.52% 1.16% 7.94% Fixed Asset Turnover 1.61 2.18 2.06 1.60 1.43 2.84 1.63 2.04 1.72 2.93 Receivable days 105.35 81.91 65.45 40.85 71.11 56.94 51.51 37.50 85.52 62.72 Inventory Days 90.40 57.88 49.56 61.21 84.51 73.28 198.24 148.70 150.32 72.08 Payable days 91.84 66.76 67.37 64.76 85.78 83.95 155.00 126.05 135.34 81.14 Cash Conversion Cycle 103.91 73.04 47.64 37.30 69.85 46.27 94.74 60.15 100.50 53.66 Total Debt/Equity 0.18 0.16 0.42 0.40 0.32 0.36 0.60 1.25 1.33 1.44 Interest Cover 4.78 14.06 6.67 4.91 2.63 4.67 0.17 1.37 0.20 1.53

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 31.58 30.10 200.19 164.15 159.12 ROA 3.56% 11.45% 11.62% 9.39% 2.91% ROE 5.68% 17.95% 20.69% 16.20% 4.92% ROCE 8.26% 21.72% 24.75% 20.60% 8.26% Fixed Asset Turnover 1.47 2.10 1.99 1.57 1.28 Receivable days 105.60 81.91 65.45 40.85 17.07 Inventory Days 90.79 57.88 49.56 61.21 83.58 Payable days 93.51 66.87 67.37 64.76 38.87 Cash Conversion Cycle 102.88 72.93 47.64 37.30 61.79 Total Debt/Equity 0.19 0.16 0.42 0.40 0.32 Interest Cover 4.50 13.77 6.65 4.89 2.63

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