Nifty
:
24968.40
Sensex
:
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)
Nifty
Sensex
:
:
24968.40
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)

Dhanuka Agritech Ltd.

Pesticides & Agrochemicals

Rating :
75/99

BSE: 507717 | NSE: DHANUKA

NSE BSE
1757.00
18-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1780
  •  1793.3
  •  1748.1
  •  1779.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60150
  •  106161820.6
  •  1925.8
  •  1092.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,004.92
  • 26.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,045.72
  • 0.11%
  • 5.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.32%
  • 0.95%
  • 7.32%
  • FII
  • DII
  • Others
  • 2.19%
  • 18.06%
  • 1.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.40
  • 7.96
  • 6.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.54
  • 9.12
  • 8.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.71
  • 7.12
  • 8.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.21
  • 18.29
  • 19.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 4.26
  • 4.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.48
  • 13.50
  • 13.89

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
52.46
65.55
73.75
83.15
P/E Ratio
33.49
26.80
23.82
21.13
Revenue
1759
2035
2384
2723
EBITDA
327
417
483
539
Net Income
239
297
332
378
ROA
16
17.6
P/B Ratio
6.38
5.65
4.69
4.01
ROE
20.64
22.34
22.2
21.8
FCFF
61
86
165
202
FCFF Yield
0.81
1.14
2.19
2.67
Net Debt
-46
-51
-289
-528
BVPS
275.54
311.17
374.67
437.7

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
442.02
368.31
20.01%
445.27
403.24
10.42%
654.28
617.92
5.88%
493.58
369.07
33.74%
Expenses
332.27
288.22
15.28%
369.72
341.08
8.40%
494.70
476.33
3.86%
421.86
325.47
29.62%
EBITDA
109.75
80.09
37.03%
75.56
62.16
21.56%
159.58
141.58
12.71%
71.72
43.61
64.46%
EBIDTM
24.83%
21.75%
16.97%
15.42%
24.39%
22.91%
14.53%
11.82%
Other Income
11.16
15.28
-26.96%
7.01
7.28
-3.71%
10.80
5.76
87.50%
7.13
6.64
7.38%
Interest
1.79
0.70
155.71%
1.43
0.74
93.24%
1.05
0.76
38.16%
0.83
0.89
-6.74%
Depreciation
17.45
13.18
32.40%
13.06
12.88
1.40%
12.67
9.88
28.24%
12.28
4.63
165.23%
PBT
101.66
81.50
24.74%
68.08
55.83
21.94%
156.66
136.70
14.60%
65.74
44.73
46.97%
Tax
26.16
22.48
16.37%
13.03
10.46
24.57%
39.14
34.93
12.05%
16.85
11.79
42.92%
PAT
75.50
59.02
27.92%
55.04
45.37
21.31%
117.52
101.77
15.48%
48.89
32.94
48.42%
PATM
17.08%
16.02%
12.36%
11.25%
17.96%
16.47%
9.91%
8.93%
EPS
16.75
12.95
29.34%
12.21
9.95
22.71%
26.07
22.33
16.75%
10.73
7.23
48.41%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
2,035.15
1,758.54
1,700.22
1,477.78
1,387.47
1,120.07
1,005.84
962.63
883.35
828.79
Net Sales Growth
-
15.73%
3.43%
15.05%
6.51%
23.87%
11.36%
4.49%
8.97%
6.58%
 
Cost Of Goods Sold
-
1,125.56
982.30
1,028.03
856.34
785.62
645.08
552.75
509.18
435.31
446.10
Gross Profit
-
909.59
776.25
672.19
621.43
601.84
474.98
453.09
453.46
448.04
382.69
GP Margin
-
44.69%
44.14%
39.54%
42.05%
43.38%
42.41%
45.05%
47.11%
50.72%
46.17%
Total Expenditure
-
1,618.54
1,431.10
1,421.40
1,214.05
1,118.21
946.57
859.70
796.40
713.37
688.96
Power & Fuel Cost
-
5.36
4.59
2.66
2.28
2.26
2.30
2.53
2.70
2.58
2.18
% Of Sales
-
0.26%
0.26%
0.16%
0.15%
0.16%
0.21%
0.25%
0.28%
0.29%
0.26%
Employee Cost
-
172.07
155.36
126.26
120.50
118.27
105.23
104.66
106.46
96.91
82.44
% Of Sales
-
8.45%
8.83%
7.43%
8.15%
8.52%
9.39%
10.41%
11.06%
10.97%
9.95%
Manufacturing Exp.
-
141.31
129.05
120.28
109.86
103.12
88.52
87.07
74.05
83.26
75.88
% Of Sales
-
6.94%
7.34%
7.07%
7.43%
7.43%
7.90%
8.66%
7.69%
9.43%
9.16%
General & Admin Exp.
-
43.60
40.38
32.66
51.54
41.26
46.63
54.74
47.76
44.58
23.98
% Of Sales
-
2.14%
2.30%
1.92%
3.49%
2.97%
4.16%
5.44%
4.96%
5.05%
2.89%
Selling & Distn. Exp.
-
121.94
110.98
99.30
64.40
59.19
50.40
50.80
51.85
47.46
54.67
% Of Sales
-
5.99%
6.31%
5.84%
4.36%
4.27%
4.50%
5.05%
5.39%
5.37%
6.60%
Miscellaneous Exp.
-
8.69
8.45
12.21
9.14
8.49
8.41
7.16
4.41
3.28
54.67
% Of Sales
-
0.43%
0.48%
0.72%
0.62%
0.61%
0.75%
0.71%
0.46%
0.37%
0.45%
EBITDA
-
416.61
327.44
278.82
263.73
269.26
173.50
146.14
166.23
169.98
139.83
EBITDA Margin
-
20.47%
18.62%
16.40%
17.85%
19.41%
15.49%
14.53%
17.27%
19.24%
16.87%
Other Income
-
36.10
34.96
44.76
33.59
33.70
25.09
21.20
16.03
17.51
12.52
Interest
-
5.11
3.09
3.25
3.44
2.85
1.71
1.04
1.05
1.09
1.10
Depreciation
-
55.46
40.56
17.61
16.28
15.18
16.36
12.35
14.21
14.85
5.91
PBT
-
392.14
318.75
302.72
277.60
284.94
180.53
153.96
167.01
171.55
145.34
Tax
-
95.18
79.66
69.22
68.70
74.38
39.18
41.38
40.83
49.67
38.03
Tax Rate
-
24.27%
24.99%
22.87%
24.75%
26.10%
21.70%
26.88%
24.45%
28.95%
26.17%
PAT
-
296.96
239.09
233.50
208.89
210.56
141.35
112.58
126.18
121.87
107.31
PAT before Minority Interest
-
296.96
239.09
233.50
208.89
210.56
141.35
112.58
126.18
121.87
107.31
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
14.59%
13.60%
13.73%
14.14%
15.18%
12.62%
11.19%
13.11%
13.80%
12.95%
PAT Growth
-
24.20%
2.39%
11.78%
-0.79%
48.96%
25.56%
-10.78%
3.54%
13.57%
 
EPS
-
65.84
53.01
51.77
46.32
46.69
31.34
24.96
27.98
27.02
23.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,402.72
1,255.88
1,061.30
960.42
796.19
707.58
642.22
633.36
521.71
480.44
Share Capital
9.02
9.12
9.12
9.32
9.32
9.52
9.52
9.82
9.82
10.00
Total Reserves
1,393.71
1,246.76
1,052.18
951.10
786.87
698.07
632.70
623.54
511.90
470.44
Non-Current Liabilities
48.81
45.12
46.06
47.40
58.99
27.03
29.94
38.71
45.58
32.42
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
1.43
1.81
2.85
0.24
1.00
5.69
2.43
1.78
6.38
4.24
Current Liabilities
348.58
278.14
297.94
304.37
275.85
197.58
163.16
150.60
147.52
143.80
Trade Payables
140.04
149.49
175.23
174.72
108.63
113.21
77.53
83.01
56.99
63.95
Other Current Liabilities
156.60
119.75
108.23
117.40
152.80
76.13
63.14
62.63
81.15
67.78
Short Term Borrowings
42.18
0.47
3.81
0.96
8.36
7.98
22.21
4.72
7.89
7.69
Short Term Provisions
9.76
8.43
10.66
11.28
6.06
0.26
0.28
0.25
1.48
4.37
Total Liabilities
1,800.11
1,579.14
1,405.30
1,312.19
1,131.03
932.19
835.32
822.67
714.81
656.66
Net Block
489.01
322.13
164.61
158.67
166.94
117.45
116.89
130.93
137.84
133.35
Gross Block
662.81
444.58
254.77
233.96
230.50
170.86
155.38
159.94
152.64
174.98
Accumulated Depreciation
173.80
122.45
90.16
75.29
63.56
53.41
38.49
29.01
14.81
41.64
Non Current Assets
651.55
553.34
509.14
357.51
272.75
265.83
240.98
245.44
211.44
206.52
Capital Work in Progress
8.51
28.25
153.22
48.35
7.59
3.67
0.99
0.08
0.44
0.05
Non Current Investment
106.82
167.81
158.91
139.82
90.30
99.15
89.78
89.49
49.05
43.24
Long Term Loans & Adv.
7.67
8.01
9.63
9.40
5.82
23.09
23.09
23.27
22.33
28.89
Other Non Current Assets
24.41
11.21
22.77
1.27
2.09
22.47
10.24
1.68
1.79
0.99
Current Assets
1,148.56
1,025.80
896.16
954.68
858.28
666.37
594.35
577.23
503.36
450.13
Current Investments
123.59
71.84
95.77
196.06
187.68
59.72
30.49
92.51
17.35
48.90
Inventories
398.74
417.89
345.07
347.18
295.50
249.86
206.83
204.99
264.47
172.56
Sundry Debtors
459.15
346.77
339.04
282.49
242.66
242.41
218.68
207.97
183.84
185.76
Cash & Bank
1.38
1.31
4.28
2.44
1.48
26.29
1.35
11.44
4.35
2.18
Other Current Assets
165.71
68.88
69.62
69.19
130.94
88.09
136.99
60.33
33.35
40.72
Short Term Loans & Adv.
109.97
119.11
42.38
57.32
114.06
72.79
68.17
53.89
25.75
37.63
Net Current Assets
799.98
747.66
598.22
650.31
582.43
468.78
431.19
426.63
355.85
306.34
Total Assets
1,800.11
1,579.14
1,405.30
1,312.19
1,131.03
932.20
835.33
822.67
714.80
656.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
262.66
134.47
136.23
104.27
231.06
162.08
13.30
137.70
63.12
139.69
PBT
392.14
318.75
302.72
277.60
284.94
180.53
153.96
167.01
171.55
145.34
Adjustment
32.58
15.94
-22.17
-5.62
-9.70
2.12
1.28
5.99
1.30
-3.23
Changes in Working Capital
-67.38
-120.81
-71.08
-101.75
16.86
15.78
-87.74
5.03
-65.01
30.73
Cash after chg. in Working capital
357.34
213.89
209.48
170.23
292.10
198.43
67.50
178.02
107.84
172.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-94.68
-79.42
-73.25
-65.96
-61.04
-36.35
-54.20
-40.32
-44.72
-33.14
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
-142.72
-80.89
2.56
-42.60
-126.62
-44.32
63.18
-111.02
20.08
-65.62
Net Fixed Assets
-198.49
-64.84
-125.68
-44.22
-63.56
-18.16
3.65
-6.94
21.95
-29.71
Net Investments
9.24
15.04
81.20
-57.91
-119.11
-38.60
61.73
-115.60
25.74
-45.18
Others
46.53
-31.09
47.04
59.53
56.05
12.44
-2.20
11.52
-27.61
9.27
Cash from Financing Activity
-119.88
-56.54
-136.79
-60.80
-129.06
-93.01
-86.61
-19.60
-80.60
-75.77
Net Cash Inflow / Outflow
0.06
-2.97
2.00
0.87
-24.61
24.75
-10.13
7.08
2.59
-1.69
Opening Cash & Equivalents
0.51
3.48
1.48
0.61
25.23
0.48
10.61
3.53
0.93
3.87
Closing Cash & Equivalent
0.57
0.51
3.48
1.48
0.61
25.23
0.48
10.61
3.53
2.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
311.17
275.54
232.85
206.19
170.94
148.72
134.98
129.05
106.30
96.05
ROA
17.58%
16.02%
17.19%
17.10%
20.41%
15.99%
13.58%
16.41%
17.77%
17.16%
ROE
22.34%
20.64%
23.10%
23.78%
28.00%
20.94%
17.65%
21.85%
24.32%
24.24%
ROCE
29.41%
27.73%
30.20%
31.83%
37.86%
26.41%
23.80%
28.79%
33.93%
31.96%
Fixed Asset Turnover
3.98
5.43
7.36
6.75
7.49
6.87
6.38
6.25
6.11
6.44
Receivable days
66.71
65.89
63.07
61.12
58.89
75.13
77.41
73.25
67.40
76.30
Inventory Days
67.59
73.30
70.25
74.79
66.21
74.41
74.72
87.76
79.70
73.20
Payable days
46.94
60.33
62.12
60.39
51.53
37.69
35.18
36.79
29.67
34.05
Cash Conversion Cycle
87.35
78.87
71.20
75.52
73.56
111.85
116.95
124.22
117.42
115.45
Total Debt/Equity
0.03
0.00
0.00
0.00
0.01
0.01
0.03
0.01
0.02
0.02
Interest Cover
77.72
104.27
94.15
81.78
101.14
106.69
149.68
159.44
157.66
132.67

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Dhanuka Agritech launches new product ‘DINKAR’
    19th May 2025, 10:50 AM

    The said product has been launched on May 18, 2025

    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.