Nifty
:
11600.20
Sensex
:
39090.03
326.00 (2.89%)
1075.41 (2.83%)
Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Dhanuka Agritech Ltd.

Pesticides & Agrochemicals

Rating :
60/99

BSE: 507717 | NSE: DHANUKA

NSE BSE
329.85
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  330.00
  •  353.95
  •  323.10
  •  328.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25720
  •  87.86
  •  490.50
  •  305.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,556.05
  • 14.00
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,576.91
  • 0.18%
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.61%
  • 9.70%
  • FII
  • DII
  • Others
  • 0.01%
  • 11.73%
  • 1.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.44
  • 5.08
  • 4.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 2.10
  • -2.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 1.20
  • -2.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.36
  • 26.50
  • 23.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 5.55
  • 5.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.23
  • 17.86
  • 16.38

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
218.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
199.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
19.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
9.07%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
20.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
6.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
14.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.70%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
3.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
1,005.84
962.63
883.35
828.79
785.08
738.41
582.31
529.19
491.00
Net Sales Growth
-
4.49%
8.97%
6.58%
5.57%
6.32%
26.81%
10.04%
7.78%
 
Cost Of Goods Sold
-
552.75
509.18
435.31
446.10
435.63
388.74
322.68
284.60
267.90
Gross Profit
-
453.09
453.46
448.04
382.69
349.45
349.67
259.62
244.59
223.10
GP Margin
-
45.05%
47.11%
50.72%
46.17%
44.51%
47.35%
44.58%
46.22%
45.44%
Total Expenditure
-
859.70
796.40
713.37
688.96
653.36
617.85
500.41
449.85
415.07
Power & Fuel Cost
-
2.53
2.70
2.58
2.18
2.16
2.06
1.61
1.33
1.56
% Of Sales
-
0.25%
0.28%
0.29%
0.26%
0.28%
0.28%
0.28%
0.25%
0.32%
Employee Cost
-
104.66
106.46
96.91
82.44
64.76
58.02
47.64
41.56
29.84
% Of Sales
-
10.41%
11.06%
10.97%
9.95%
8.25%
7.86%
8.18%
7.85%
6.08%
Manufacturing Exp.
-
87.07
74.05
83.26
75.88
72.09
86.81
72.27
71.73
66.83
% Of Sales
-
8.66%
7.69%
9.43%
9.16%
9.18%
11.76%
12.41%
13.55%
13.61%
General & Admin Exp.
-
54.74
47.76
44.58
23.98
22.45
21.86
15.77
14.21
16.07
% Of Sales
-
5.44%
4.96%
5.05%
2.89%
2.86%
2.96%
2.71%
2.69%
3.27%
Selling & Distn. Exp.
-
50.80
51.85
47.46
54.67
54.32
55.19
39.77
35.53
31.83
% Of Sales
-
5.05%
5.39%
5.37%
6.60%
6.92%
7.47%
6.83%
6.71%
6.48%
Miscellaneous Exp.
-
7.16
4.41
3.28
3.71
1.96
5.18
0.66
0.88
1.04
% Of Sales
-
0.71%
0.46%
0.37%
0.45%
0.25%
0.70%
0.11%
0.17%
0.21%
EBITDA
-
146.14
166.23
169.98
139.83
131.72
120.56
81.90
79.34
75.93
EBITDA Margin
-
14.53%
17.27%
19.24%
16.87%
16.78%
16.33%
14.06%
14.99%
15.46%
Other Income
-
21.20
16.03
17.51
12.52
6.13
4.79
6.95
0.70
2.64
Interest
-
1.04
1.05
1.09
1.10
2.60
4.17
3.53
5.49
6.46
Depreciation
-
12.35
14.21
14.85
5.91
5.86
4.84
4.54
4.52
4.85
PBT
-
153.96
167.01
171.55
145.34
129.38
116.34
80.78
70.03
67.26
Tax
-
41.38
40.83
49.67
38.03
23.30
23.20
16.33
12.90
16.15
Tax Rate
-
26.88%
24.45%
28.95%
26.17%
18.01%
19.94%
20.22%
18.42%
24.01%
PAT
-
112.58
126.18
121.87
107.31
106.08
93.14
64.45
57.13
51.11
PAT before Minority Interest
-
112.58
126.18
121.87
107.31
106.08
93.14
64.45
57.13
51.11
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
11.19%
13.11%
13.80%
12.95%
13.51%
12.61%
11.07%
10.80%
10.41%
PAT Growth
-
-10.78%
3.54%
13.57%
1.16%
13.89%
44.52%
12.81%
11.78%
 
Unadjusted EPS
-
23.02
25.71
24.37
41.93
25.86
18.62
12.88
11.42
10.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
642.22
633.36
521.71
480.44
412.29
332.50
262.77
214.60
170.48
Share Capital
9.52
9.82
9.82
10.00
2.71
10.00
10.00
10.00
10.00
Total Reserves
632.70
623.54
511.90
470.44
402.28
322.49
252.76
204.59
160.47
Non-Current Liabilities
29.94
38.71
45.58
32.42
20.80
18.98
16.12
21.51
31.86
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
2.64
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.99
14.71
Long Term Provisions
2.43
1.78
6.38
4.24
0.42
0.00
0.00
0.00
0.26
Current Liabilities
163.16
150.60
147.52
143.80
160.89
165.82
141.60
159.54
155.54
Trade Payables
77.53
83.01
56.99
63.95
62.25
48.16
45.00
54.29
52.16
Other Current Liabilities
63.14
62.63
81.15
67.78
51.78
63.49
53.14
56.45
49.60
Short Term Borrowings
22.21
4.72
7.89
7.69
16.11
39.41
33.01
33.76
40.21
Short Term Provisions
0.28
0.25
1.48
4.37
30.76
14.77
10.45
15.04
13.57
Total Liabilities
835.32
822.67
714.81
656.66
593.98
517.30
420.49
395.65
357.88
Net Block
116.89
130.93
137.84
133.35
70.15
67.06
62.56
39.04
38.30
Gross Block
155.38
159.94
152.64
174.98
106.83
98.75
92.61
66.73
62.95
Accumulated Depreciation
38.49
29.01
14.81
41.64
36.67
31.69
30.05
27.69
24.66
Non Current Assets
240.98
245.44
211.44
206.52
144.66
110.65
82.18
57.48
52.12
Capital Work in Progress
0.99
0.08
0.44
0.05
38.49
22.26
1.31
0.28
0.78
Non Current Investment
89.78
89.49
49.05
43.24
5.15
1.00
0.00
0.00
0.00
Long Term Loans & Adv.
23.09
23.27
22.33
28.89
30.54
20.01
18.01
18.16
13.04
Other Non Current Assets
10.24
1.68
1.79
0.99
0.34
0.31
0.30
0.00
0.00
Current Assets
594.35
577.23
503.36
450.13
449.31
406.65
338.31
338.16
305.77
Current Investments
30.49
92.51
17.35
48.90
41.81
0.00
8.21
15.27
0.00
Inventories
206.83
204.99
264.47
172.56
191.66
211.33
159.87
138.76
141.87
Sundry Debtors
218.68
207.97
183.84
185.76
193.86
170.33
150.72
151.19
137.71
Cash & Bank
1.35
11.44
4.35
2.18
3.87
2.30
5.38
8.74
4.95
Other Current Assets
136.99
6.44
7.60
3.09
18.11
22.69
14.12
24.20
21.23
Short Term Loans & Adv.
68.17
53.89
25.75
37.63
15.42
18.32
13.59
23.90
21.01
Net Current Assets
431.19
426.63
355.85
306.34
288.42
240.83
196.71
178.62
150.23
Total Assets
835.33
822.67
714.80
656.65
593.97
517.30
420.49
395.64
357.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
4.34
138.50
63.12
139.69
109.91
33.36
46.58
58.86
-13.76
PBT
153.96
167.01
171.55
145.34
129.38
116.34
80.78
70.03
67.26
Adjustment
1.46
5.99
1.30
-3.23
7.49
5.34
4.55
9.51
10.49
Changes in Working Capital
-96.87
5.83
-65.01
30.73
-3.55
-65.93
-22.68
-7.57
-76.47
Cash after chg. in Working capital
58.54
178.83
107.84
172.84
133.33
55.74
62.64
71.97
1.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-54.20
-40.32
-44.72
-33.14
-23.41
-22.39
-16.06
-13.11
-15.04
Other Direct Exp. Paid
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
Cash From Investing Activity
72.14
-111.82
20.08
-65.62
-70.34
-19.41
-18.50
-19.77
-4.45
Net Fixed Assets
3.65
-6.94
21.95
-29.71
-24.31
-27.09
-26.91
-3.28
Net Investments
61.73
-115.60
25.74
-45.18
-45.96
7.21
7.06
-15.27
Others
6.76
10.72
-27.61
9.27
-0.07
0.47
1.35
-1.22
Cash from Financing Activity
-86.61
-19.60
-80.60
-75.77
-38.00
-17.03
-31.43
-35.31
21.13
Net Cash Inflow / Outflow
-10.13
7.08
2.59
-1.69
1.57
-3.09
-3.35
3.78
2.92
Opening Cash & Equivalents
10.61
3.53
0.93
3.87
2.30
5.38
8.74
4.95
2.03
Closing Cash & Equivalent
0.48
10.61
3.53
2.18
3.87
2.30
5.38
8.74
4.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
134.98
129.05
106.30
96.05
299.38
66.47
52.53
42.90
34.08
ROA
13.58%
16.41%
17.77%
17.16%
19.09%
19.86%
15.79%
15.16%
14.28%
ROE
17.65%
21.85%
24.32%
24.24%
28.77%
31.29%
27.00%
29.67%
29.98%
ROCE
23.80%
28.79%
33.93%
31.96%
32.98%
36.06%
30.27%
30.74%
31.96%
Fixed Asset Turnover
6.38
6.25
6.11
6.44
8.44
8.66
8.11
8.89
8.60
Receivable days
77.41
73.25
67.40
76.30
76.63
70.67
85.24
91.51
92.87
Inventory Days
74.72
87.76
79.70
73.20
84.79
81.71
84.31
88.89
95.68
Payable days
35.18
36.79
29.67
34.05
32.90
26.26
36.88
44.15
43.82
Cash Conversion Cycle
116.95
124.22
117.42
115.45
128.51
126.12
132.67
136.25
144.72
Total Debt/Equity
0.03
0.01
0.02
0.02
0.04
0.12
0.13
0.21
0.35
Interest Cover
149.68
159.44
157.66
132.67
50.77
28.91
23.90
13.76
11.41

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Dhanuka Agritech - Quarterly Results
    19th Jul 2019, 13:45 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.