Nifty
Sensex
:
:
16951.70
57613.72
-34.00 (-0.20%)
-40.14 (-0.07%)

Pesticides & Agrochemicals

Rating :
48/99

BSE: 590021 | NSE: BHARATRAS

9210.25
28-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 9430.00
  • 9472.15
  • 9201.00
  • 9429.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  835
  •  77.21
  •  14400.00
  •  8280.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,844.06
  • 24.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,011.40
  • 0.02%
  • 4.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 10.33%
  • 9.28%
  • FII
  • DII
  • Others
  • 0.39%
  • 2.60%
  • 2.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.37
  • 10.35
  • 2.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.77
  • 9.98
  • 2.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.86
  • 12.50
  • 3.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.65
  • 28.03
  • 28.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.08
  • 6.45
  • 6.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.87
  • 18.86
  • 18.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
309.29
335.44
-7.80%
291.77
269.13
8.41%
327.40
251.80
30.02%
444.78
269.81
64.85%
Expenses
256.59
265.41
-3.32%
256.00
228.92
11.83%
274.35
193.79
41.57%
358.16
204.19
75.41%
EBITDA
52.70
70.03
-24.75%
35.77
40.21
-11.04%
53.05
58.01
-8.55%
86.62
65.62
32.00%
EBIDTM
17.04%
20.88%
12.26%
14.94%
16.20%
23.04%
19.47%
24.32%
Other Income
5.96
2.67
123.22%
4.43
2.74
61.68%
8.01
3.10
158.39%
7.13
3.48
104.89%
Interest
1.55
1.92
-19.27%
1.35
0.69
95.65%
1.76
1.41
24.82%
2.79
1.70
64.12%
Depreciation
6.57
6.60
-0.45%
6.53
5.94
9.93%
6.43
5.85
9.91%
6.55
6.55
0.00%
PBT
49.29
61.38
-19.70%
31.18
36.31
-14.13%
51.80
53.73
-3.59%
83.40
60.84
37.08%
Tax
12.73
15.50
-17.87%
8.13
9.43
-13.79%
13.19
13.90
-5.11%
18.86
13.62
38.47%
PAT
36.56
45.88
-20.31%
23.05
26.88
-14.25%
38.61
39.83
-3.06%
64.54
47.22
36.68%
PATM
11.82%
13.68%
7.90%
9.99%
11.79%
15.82%
14.51%
17.50%
EPS
81.28
110.42
-26.39%
55.19
63.71
-13.37%
90.64
95.02
-4.61%
155.35
110.12
41.07%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,373.24
1,300.97
1,091.78
1,215.05
992.18
Net Sales Growth
21.94%
19.16%
-10.15%
22.46%
 
Cost Of Goods Sold
937.65
842.64
683.98
839.14
683.64
Gross Profit
435.59
458.33
407.79
375.91
308.54
GP Margin
31.72%
35.23%
37.35%
30.94%
31.10%
Total Expenditure
1,145.10
1,045.57
851.57
985.08
804.70
Power & Fuel Cost
-
34.59
29.89
25.20
19.98
% Of Sales
-
2.66%
2.74%
2.07%
2.01%
Employee Cost
-
65.22
56.28
46.36
40.10
% Of Sales
-
5.01%
5.15%
3.82%
4.04%
Manufacturing Exp.
-
37.11
26.21
24.22
19.87
% Of Sales
-
2.85%
2.40%
1.99%
2.00%
General & Admin Exp.
-
53.57
48.00
40.19
30.25
% Of Sales
-
4.12%
4.40%
3.31%
3.05%
Selling & Distn. Exp.
-
12.42
7.21
9.98
10.86
% Of Sales
-
0.95%
0.66%
0.82%
1.09%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
EBITDA
228.14
255.40
240.21
229.97
187.48
EBITDA Margin
16.61%
19.63%
22.00%
18.93%
18.90%
Other Income
25.53
15.64
7.18
16.82
2.63
Interest
7.45
7.34
4.41
16.44
16.31
Depreciation
26.08
24.94
25.76
21.94
16.89
PBT
215.67
238.76
217.21
208.41
156.90
Tax
52.91
57.69
51.48
47.55
43.61
Tax Rate
24.53%
24.57%
23.84%
23.17%
28.11%
PAT
162.76
177.13
164.47
157.64
111.52
PAT before Minority Interest
162.76
177.13
164.47
157.64
111.52
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.85%
13.62%
15.06%
12.97%
11.24%
PAT Growth
1.85%
7.70%
4.33%
41.36%
 
EPS
387.52
421.74
391.60
375.33
265.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
770.02
727.29
564.12
408.81
Share Capital
4.16
4.25
4.25
4.25
Total Reserves
765.86
723.04
559.87
404.56
Non-Current Liabilities
11.14
10.27
34.32
53.83
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
1.00
0.00
22.00
40.00
Long Term Provisions
1.29
1.25
1.89
0.89
Current Liabilities
308.66
170.34
153.44
293.06
Trade Payables
68.16
61.19
39.24
44.57
Other Current Liabilities
60.43
44.42
39.44
36.99
Short Term Borrowings
172.61
58.45
71.86
206.99
Short Term Provisions
7.46
6.28
2.90
4.51
Total Liabilities
1,089.82
907.90
751.88
755.70
Net Block
227.87
190.89
203.25
150.14
Gross Block
426.69
365.10
351.69
275.76
Accumulated Depreciation
198.82
174.21
148.45
125.62
Non Current Assets
288.85
257.50
233.32
192.10
Capital Work in Progress
11.23
17.72
17.88
35.37
Non Current Investment
43.35
44.50
9.09
0.09
Long Term Loans & Adv.
6.40
4.40
3.10
6.50
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
800.97
650.39
518.56
563.60
Current Investments
0.00
105.92
0.00
0.00
Inventories
277.20
168.56
160.33
210.22
Sundry Debtors
463.72
295.59
250.59
279.09
Cash & Bank
6.28
32.88
51.17
9.42
Other Current Assets
53.78
25.65
21.57
35.10
Short Term Loans & Adv.
26.59
21.80
34.90
29.78
Net Current Assets
492.31
480.05
365.13
270.54
Total Assets
1,089.82
907.89
751.88
755.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-65.46
170.19
262.58
-52.32
PBT
233.68
215.35
205.20
155.13
Adjustment
19.58
23.80
20.80
30.58
Changes in Working Capital
-260.92
-18.17
88.62
-194.52
Cash after chg. in Working capital
-7.66
220.98
314.62
-8.81
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-57.80
-50.79
-52.03
-43.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
51.14
-152.54
-68.01
-47.57
Net Fixed Assets
-55.10
-13.25
-58.44
Net Investments
105.92
-141.92
-9.00
Others
0.32
2.63
-0.57
Cash from Financing Activity
-24.79
-39.73
-169.33
102.46
Net Cash Inflow / Outflow
-39.10
-22.07
25.25
2.58
Opening Cash & Equivalents
26.63
45.56
5.51
1.23
Closing Cash & Equivalent
0.33
26.63
45.56
5.51

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
1853.14
1711.78
1327.74
962.19
ROA
17.73%
19.82%
20.91%
14.76%
ROE
23.66%
25.47%
32.41%
27.28%
ROCE
28.01%
30.53%
33.74%
26.14%
Fixed Asset Turnover
3.29
3.05
3.87
3.60
Receivable days
106.50
91.28
79.56
102.67
Inventory Days
62.52
54.96
55.66
77.34
Payable days
28.02
26.80
16.07
18.47
Cash Conversion Cycle
141.01
119.45
119.14
161.53
Total Debt/Equity
0.23
0.08
0.17
0.60
Interest Cover
32.97
49.91
13.48
10.51

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.