Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Pesticides & Agrochemicals

Rating :
50/99

BSE: 590021 | NSE: BHARATRAS

12237.35
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  12399.90
  •  12470.00
  •  12201.00
  •  12287.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1897
  •  233.09
  •  15131.70
  •  8500.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,199.40
  • 33.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,224.96
  • 0.01%
  • 6.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.83%
  • 12.56%
  • 11.85%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.00%
  • 0.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.63
  • 11.96
  • 3.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.03
  • 16.72
  • 5.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.54
  • 24.71
  • 13.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 27.30
  • 27.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.90
  • 6.86
  • 6.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.26
  • 19.13
  • 19.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
251.80
281.69
-10.61%
269.81
270.98
-0.43%
222.04
223.99
-0.87%
318.46
365.66
-12.91%
Expenses
193.79
216.29
-10.40%
204.19
223.29
-8.55%
171.21
180.77
-5.29%
260.78
299.00
-12.78%
EBITDA
58.01
65.40
-11.30%
65.62
47.69
37.60%
50.83
43.22
17.61%
57.68
66.66
-13.47%
EBIDTM
23.04%
23.22%
24.32%
17.60%
22.89%
19.30%
18.11%
18.23%
Other Income
3.10
1.22
154.10%
3.48
8.36
-58.37%
0.38
2.67
-85.77%
2.05
3.79
-45.91%
Interest
1.41
1.86
-24.19%
1.70
2.85
-40.35%
-0.92
3.80
-
1.04
3.93
-73.54%
Depreciation
5.85
5.99
-2.34%
6.55
6.75
-2.96%
6.71
6.63
1.21%
6.51
4.40
47.95%
PBT
53.73
61.44
-12.55%
60.84
46.43
31.04%
45.42
34.70
30.89%
48.26
61.10
-21.01%
Tax
13.90
14.74
-5.70%
13.62
10.21
33.40%
10.19
9.63
5.82%
12.94
6.48
99.69%
PAT
39.83
46.70
-14.71%
47.22
36.22
30.37%
35.23
25.07
40.53%
35.32
54.62
-35.34%
PATM
15.82%
16.58%
17.50%
13.37%
15.87%
11.19%
11.09%
14.94%
EPS
95.02
109.91
-13.55%
110.12
85.24
29.19%
82.65
59.00
40.08%
83.01
128.55
-35.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Net Sales
1,062.11
1,092.00
1,215.05
992.18
Net Sales Growth
-7.02%
-10.13%
22.46%
 
Cost Of Goods Sold
652.76
683.98
839.14
683.64
Gross Profit
409.35
408.02
375.91
308.54
GP Margin
38.54%
37.36%
30.94%
31.10%
Total Expenditure
829.97
851.79
985.08
804.70
Power & Fuel Cost
-
29.89
25.20
19.98
% Of Sales
-
2.74%
2.07%
2.01%
Employee Cost
-
56.28
46.36
40.10
% Of Sales
-
5.15%
3.82%
4.04%
Manufacturing Exp.
-
26.21
24.22
19.87
% Of Sales
-
2.40%
1.99%
2.00%
General & Admin Exp.
-
48.22
40.19
30.25
% Of Sales
-
4.42%
3.31%
3.05%
Selling & Distn. Exp.
-
7.21
9.98
10.86
% Of Sales
-
0.66%
0.82%
1.09%
Miscellaneous Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
EBITDA
232.14
240.21
229.97
187.48
EBITDA Margin
21.86%
22.00%
18.93%
18.90%
Other Income
9.01
7.18
16.82
2.63
Interest
3.23
4.41
16.44
16.31
Depreciation
25.62
25.76
21.94
16.89
PBT
208.25
217.21
208.41
156.90
Tax
50.65
51.48
47.55
43.61
Tax Rate
24.32%
23.84%
23.17%
28.11%
PAT
157.60
164.47
157.64
111.52
PAT before Minority Interest
157.60
164.47
157.64
111.52
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
14.84%
15.06%
12.97%
11.24%
PAT Growth
-3.08%
4.33%
41.36%
 
EPS
375.24
391.60
375.33
265.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Shareholder's Funds
727.29
564.12
408.81
Share Capital
4.25
4.25
4.25
Total Reserves
723.04
559.87
404.56
Non-Current Liabilities
10.27
34.32
53.83
Secured Loans
0.00
0.00
0.00
Unsecured Loans
0.00
22.00
40.00
Long Term Provisions
1.25
1.89
0.89
Current Liabilities
170.34
153.44
293.06
Trade Payables
61.19
39.24
44.57
Other Current Liabilities
44.42
39.44
36.99
Short Term Borrowings
58.45
71.86
206.99
Short Term Provisions
6.28
2.90
4.51
Total Liabilities
907.90
751.88
755.70
Net Block
190.89
203.25
150.14
Gross Block
365.10
351.69
275.76
Accumulated Depreciation
174.21
148.45
125.62
Non Current Assets
257.50
233.32
192.10
Capital Work in Progress
17.72
17.88
35.37
Non Current Investment
44.50
9.09
0.09
Long Term Loans & Adv.
4.40
3.10
6.50
Other Non Current Assets
0.00
0.00
0.00
Current Assets
650.39
518.56
563.60
Current Investments
105.92
0.00
0.00
Inventories
168.56
160.33
210.22
Sundry Debtors
295.59
250.59
279.09
Cash & Bank
32.88
51.17
9.42
Other Current Assets
47.45
21.57
35.10
Short Term Loans & Adv.
21.80
34.90
29.78
Net Current Assets
480.05
365.13
270.54
Total Assets
907.89
751.88
755.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
170.19
262.58
-52.32
PBT
215.35
205.20
155.13
Adjustment
23.80
20.80
30.58
Changes in Working Capital
-18.17
88.62
-194.52
Cash after chg. in Working capital
220.98
314.62
-8.81
Interest Paid
0.00
0.00
0.00
Tax Paid
-50.79
-52.03
-43.50
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-152.54
-68.01
-47.57
Net Fixed Assets
-13.25
-58.44
Net Investments
-141.92
-9.00
Others
2.63
-0.57
Cash from Financing Activity
-39.73
-169.33
102.46
Net Cash Inflow / Outflow
-22.07
25.25
2.58
Opening Cash & Equivalents
45.56
5.51
1.23
Closing Cash & Equivalent
26.63
45.56
5.51

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
1711.78
1327.74
962.19
ROA
19.82%
20.91%
14.76%
ROE
25.47%
32.41%
27.28%
ROCE
30.53%
33.74%
26.14%
Fixed Asset Turnover
3.05
3.87
3.60
Receivable days
91.28
79.56
102.67
Inventory Days
54.96
55.66
77.34
Payable days
21.24
16.07
18.47
Cash Conversion Cycle
125.00
119.14
161.53
Total Debt/Equity
0.08
0.17
0.60
Interest Cover
49.91
13.48
10.51

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.