Nifty
:
17739.85
Sensex
:
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)
Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Dhanuka Agritech Ltd.

Pesticides & Agrochemicals

Rating :
57/99

BSE: 507717 | NSE: DHANUKA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,073.12
  • 14.15
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,071.65
  • 2.08%
  • 3.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.00%
  • 0.71%
  • 7.57%
  • FII
  • DII
  • Others
  • 4.04%
  • 16.61%
  • 1.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.76
  • 8.95
  • 9.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.41
  • 9.67
  • 8.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.48
  • 10.61
  • 13.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.81
  • 17.12
  • 17.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.06
  • 3.86
  • 4.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.76
  • 12.39
  • 12.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
542.90
438.83
23.72%
392.73
363.79
7.96%
318.29
275.56
15.51%
356.87
295.67
20.70%
Expenses
445.38
356.67
24.87%
341.25
302.68
12.74%
253.10
210.94
19.99%
301.84
245.45
22.97%
EBITDA
97.52
82.16
18.70%
51.47
61.11
-15.77%
65.19
64.62
0.88%
55.02
50.22
9.56%
EBIDTM
17.96%
18.72%
13.11%
16.80%
20.48%
23.45%
15.42%
16.98%
Other Income
5.50
6.93
-20.63%
16.85
7.75
117.42%
12.19
8.74
39.47%
6.72
9.38
-28.36%
Interest
0.78
0.69
13.04%
0.80
0.89
-10.11%
0.76
1.13
-32.74%
0.87
1.01
-13.86%
Depreciation
4.27
4.07
4.91%
3.78
3.81
-0.79%
4.45
4.68
-4.91%
3.95
4.12
-4.13%
PBT
97.97
84.34
16.16%
63.75
64.16
-0.64%
72.17
67.56
6.82%
56.92
54.46
4.52%
Tax
24.95
20.96
19.04%
14.63
15.56
-5.98%
17.77
18.91
-6.03%
14.41
14.42
-0.07%
PAT
73.02
63.38
15.21%
49.11
48.60
1.05%
54.40
48.64
11.84%
42.52
40.04
6.19%
PATM
13.45%
14.44%
12.50%
13.36%
17.09%
17.65%
11.91%
13.54%
EPS
15.68
13.61
15.21%
10.54
10.43
1.05%
11.68
10.44
11.88%
9.13
8.60
6.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,610.79
1,477.78
1,387.47
1,120.07
1,005.84
962.63
883.35
828.79
785.08
738.41
582.31
Net Sales Growth
17.25%
6.51%
23.87%
11.36%
4.49%
8.97%
6.58%
5.57%
6.32%
26.81%
 
Cost Of Goods Sold
1,043.10
856.34
785.62
645.08
552.75
509.18
435.31
446.10
435.63
388.74
322.68
Gross Profit
567.69
621.43
601.84
474.98
453.09
453.46
448.04
382.69
349.45
349.67
259.62
GP Margin
35.24%
42.05%
43.38%
42.41%
45.05%
47.11%
50.72%
46.17%
44.51%
47.35%
44.58%
Total Expenditure
1,341.57
1,214.05
1,118.21
946.57
859.70
796.40
713.37
688.96
653.36
617.85
500.41
Power & Fuel Cost
-
2.28
2.26
2.30
2.53
2.70
2.58
2.18
2.16
2.06
1.61
% Of Sales
-
0.15%
0.16%
0.21%
0.25%
0.28%
0.29%
0.26%
0.28%
0.28%
0.28%
Employee Cost
-
120.50
118.27
105.23
104.66
106.46
96.91
82.44
64.76
58.02
47.64
% Of Sales
-
8.15%
8.52%
9.39%
10.41%
11.06%
10.97%
9.95%
8.25%
7.86%
8.18%
Manufacturing Exp.
-
109.86
103.12
88.52
87.07
74.05
83.26
75.88
72.09
86.81
72.27
% Of Sales
-
7.43%
7.43%
7.90%
8.66%
7.69%
9.43%
9.16%
9.18%
11.76%
12.41%
General & Admin Exp.
-
51.54
41.26
46.63
54.74
47.76
44.58
23.98
22.45
21.86
15.77
% Of Sales
-
3.49%
2.97%
4.16%
5.44%
4.96%
5.05%
2.89%
2.86%
2.96%
2.71%
Selling & Distn. Exp.
-
64.40
59.19
50.40
50.80
51.85
47.46
54.67
54.32
55.19
39.77
% Of Sales
-
4.36%
4.27%
4.50%
5.05%
5.39%
5.37%
6.60%
6.92%
7.47%
6.83%
Miscellaneous Exp.
-
9.14
8.49
8.41
7.16
4.41
3.28
3.71
1.96
5.18
39.77
% Of Sales
-
0.62%
0.61%
0.75%
0.71%
0.46%
0.37%
0.45%
0.25%
0.70%
0.11%
EBITDA
269.20
263.73
269.26
173.50
146.14
166.23
169.98
139.83
131.72
120.56
81.90
EBITDA Margin
16.71%
17.85%
19.41%
15.49%
14.53%
17.27%
19.24%
16.87%
16.78%
16.33%
14.06%
Other Income
41.26
33.59
33.70
25.09
21.20
16.03
17.51
12.52
6.13
4.79
6.95
Interest
3.21
3.44
2.85
1.71
1.04
1.05
1.09
1.10
2.60
4.17
3.53
Depreciation
16.45
16.28
15.18
16.36
12.35
14.21
14.85
5.91
5.86
4.84
4.54
PBT
290.81
277.60
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
Tax
71.76
68.70
74.38
39.18
41.38
40.83
49.67
38.03
23.30
23.20
16.33
Tax Rate
24.68%
24.75%
26.10%
21.70%
26.88%
24.45%
28.95%
26.17%
18.01%
19.94%
20.22%
PAT
219.05
208.89
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
PAT before Minority Interest
219.05
208.89
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
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
13.60%
14.14%
15.18%
12.62%
11.19%
13.11%
13.80%
12.95%
13.51%
12.61%
11.07%
PAT Growth
9.16%
-0.79%
48.96%
25.56%
-10.78%
3.54%
13.57%
1.16%
13.89%
44.52%
 
EPS
47.01
44.83
45.18
30.33
24.16
27.08
26.15
23.03
22.76
19.99
13.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
960.42
796.19
707.58
642.22
633.36
521.71
480.44
412.29
332.50
262.77
Share Capital
9.32
9.32
9.52
9.52
9.82
9.82
10.00
2.71
10.00
10.00
Total Reserves
951.10
786.87
698.07
632.70
623.54
511.90
470.44
402.28
322.49
252.76
Non-Current Liabilities
47.40
58.99
27.03
29.94
38.71
45.58
32.42
20.80
18.98
16.12
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
0.24
1.00
5.69
2.43
1.78
6.38
4.24
0.42
0.00
0.00
Current Liabilities
304.37
275.85
197.58
163.16
150.60
147.52
143.80
160.89
165.82
141.60
Trade Payables
174.72
108.63
113.21
77.53
83.01
56.99
63.95
62.25
48.16
45.00
Other Current Liabilities
117.40
152.80
76.13
63.14
62.63
81.15
67.78
51.78
63.49
53.14
Short Term Borrowings
0.96
8.36
7.98
22.21
4.72
7.89
7.69
16.11
39.41
33.01
Short Term Provisions
11.28
6.06
0.26
0.28
0.25
1.48
4.37
30.76
14.77
10.45
Total Liabilities
1,312.19
1,131.03
932.19
835.32
822.67
714.81
656.66
593.98
517.30
420.49
Net Block
158.67
166.94
117.45
116.89
130.93
137.84
133.35
70.15
67.06
62.56
Gross Block
233.96
230.50
170.86
155.38
159.94
152.64
174.98
106.83
98.75
92.61
Accumulated Depreciation
75.29
63.56
53.41
38.49
29.01
14.81
41.64
36.67
31.69
30.05
Non Current Assets
357.51
272.75
265.83
240.98
245.44
211.44
206.52
144.66
110.65
82.18
Capital Work in Progress
48.35
7.59
3.67
0.99
0.08
0.44
0.05
38.49
22.26
1.31
Non Current Investment
139.82
90.30
99.15
89.78
89.49
49.05
43.24
5.15
1.00
0.00
Long Term Loans & Adv.
9.40
5.82
23.09
23.09
23.27
22.33
28.89
30.54
20.01
18.01
Other Non Current Assets
1.27
2.09
22.47
10.24
1.68
1.79
0.99
0.34
0.31
0.30
Current Assets
954.68
858.28
666.37
594.35
577.23
503.36
450.13
449.31
406.65
338.31
Current Investments
196.06
187.68
59.72
30.49
92.51
17.35
48.90
41.81
0.00
8.21
Inventories
347.18
295.50
249.86
206.83
204.99
264.47
172.56
191.66
211.33
159.87
Sundry Debtors
282.49
242.66
242.41
218.68
207.97
183.84
185.76
193.86
170.33
150.72
Cash & Bank
2.44
1.48
26.29
1.35
11.44
4.35
2.18
3.87
2.30
5.38
Other Current Assets
126.51
16.88
15.30
68.82
60.33
33.35
40.72
18.11
22.69
14.12
Short Term Loans & Adv.
57.32
114.06
72.79
68.17
53.89
25.75
37.63
15.42
18.32
13.59
Net Current Assets
650.31
582.43
468.78
431.19
426.63
355.85
306.34
288.42
240.83
196.71
Total Assets
1,312.19
1,131.03
932.20
835.33
822.67
714.80
656.65
593.97
517.30
420.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
104.27
231.06
162.08
13.30
137.70
63.12
139.69
109.91
33.36
46.58
PBT
277.60
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
Adjustment
-5.62
-9.70
2.12
1.28
5.99
1.30
-3.23
7.49
5.34
4.55
Changes in Working Capital
-101.75
16.86
15.78
-87.74
5.03
-65.01
30.73
-3.55
-65.93
-22.68
Cash after chg. in Working capital
170.23
292.10
198.43
67.50
178.02
107.84
172.84
133.33
55.74
62.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-65.96
-61.04
-36.35
-54.20
-40.32
-44.72
-33.14
-23.41
-22.39
-16.06
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
-42.60
-126.62
-44.32
63.18
-111.02
20.08
-65.62
-70.34
-19.41
-18.50
Net Fixed Assets
-44.22
-63.56
-18.16
3.65
-6.94
21.95
-29.71
-24.31
-27.09
-26.91
Net Investments
-57.91
-119.11
-38.60
61.73
-115.60
25.74
-45.18
-45.96
7.21
7.06
Others
59.53
56.05
12.44
-2.20
11.52
-27.61
9.27
-0.07
0.47
1.35
Cash from Financing Activity
-60.80
-129.06
-93.01
-86.61
-19.60
-80.60
-75.77
-38.00
-17.03
-31.43
Net Cash Inflow / Outflow
0.87
-24.61
24.75
-10.13
7.08
2.59
-1.69
1.57
-3.09
-3.35
Opening Cash & Equivalents
0.61
25.23
0.48
10.61
3.53
0.93
3.87
2.30
5.38
8.74
Closing Cash & Equivalent
1.48
0.61
25.23
0.48
10.61
3.53
2.18
3.87
2.30
5.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
206.19
170.94
148.72
134.98
129.05
106.30
96.05
299.38
66.47
52.53
ROA
17.10%
20.41%
15.99%
13.58%
16.41%
17.77%
17.16%
19.09%
19.86%
15.79%
ROE
23.78%
28.00%
20.94%
17.65%
21.85%
24.32%
24.24%
28.77%
31.29%
27.00%
ROCE
31.83%
37.86%
26.41%
23.80%
28.79%
33.93%
31.96%
32.98%
36.06%
30.27%
Fixed Asset Turnover
6.75
7.49
6.87
6.38
6.25
6.11
6.44
8.44
8.66
8.11
Receivable days
61.12
58.89
75.13
77.41
73.25
67.40
76.30
76.63
70.67
85.24
Inventory Days
74.79
66.21
74.41
74.72
87.76
79.70
73.20
84.79
81.71
84.31
Payable days
60.39
51.53
37.69
35.18
36.79
29.67
34.05
32.90
26.26
36.88
Cash Conversion Cycle
75.52
73.56
111.85
116.95
124.22
117.42
115.45
128.51
126.12
132.67
Total Debt/Equity
0.00
0.01
0.01
0.03
0.01
0.02
0.02
0.04
0.12
0.13
Interest Cover
81.78
101.14
106.69
149.68
159.44
157.66
132.67
50.77
28.91
23.90

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Dhanuka Agritech’s share buyback offer to open on December 26
    20th Dec 2022, 15:40 PM

    The buyback will close on January 6, 2023

    Read More
  • Dhanuka Agritech sets up R&D centre in Haryana
    4th Nov 2022, 10:28 AM

    The facility, which is part of 6-acre campus, will be open for farmers, researchers and other stakeholders of the agriculture sector

    Read More
  • Dhanuka Agritech reports 15% rise in Q2 net profit
    2nd Nov 2022, 12:37 PM

    Total income of the company increased by 23.03% to Rs 548.40 crore for Q2FY23

    Read More
  • Dhanuka Agritech - Quarterly Results
    1st Nov 2022, 13:06 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.