Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Pesticides & Agrochemicals

Rating :
50/99

BSE: 507717 | NSE: DHANUKA

734.30
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  744.30
  •  751.35
  •  728.00
  •  749.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16185
  •  120.28
  •  1053.90
  •  658.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,410.00
  • 16.99
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,416.87
  • 0.27%
  • 3.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.00%
  • 0.71%
  • 8.88%
  • FII
  • DII
  • Others
  • 4.7%
  • 14.84%
  • 0.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.12
  • 9.45
  • 11.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.00
  • 9.64
  • 13.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.93
  • 11.56
  • 23.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.16
  • 19.80
  • 17.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.41
  • 4.81
  • 3.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.49
  • 15.10
  • 12.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
438.83
442.39
-0.80%
363.79
373.85
-2.69%
275.56
227.57
21.09%
295.67
271.49
8.91%
Expenses
356.67
353.41
0.92%
302.68
308.56
-1.91%
210.94
181.80
16.03%
245.45
237.14
3.50%
EBITDA
82.16
88.98
-7.66%
61.11
65.28
-6.39%
64.62
45.78
41.15%
50.22
34.34
46.24%
EBIDTM
18.72%
20.11%
16.80%
17.46%
23.45%
20.11%
16.98%
12.65%
Other Income
6.93
8.22
-15.69%
7.75
7.36
5.30%
8.74
8.67
0.81%
9.38
7.84
19.64%
Interest
0.69
0.28
146.43%
0.89
0.27
229.63%
1.13
0.40
182.50%
1.01
0.36
180.56%
Depreciation
4.07
3.22
26.40%
3.81
3.16
20.57%
4.68
3.74
25.13%
4.12
4.20
-1.90%
PBT
84.34
93.70
-9.99%
64.16
69.22
-7.31%
67.56
50.32
34.26%
54.46
37.62
44.76%
Tax
20.96
23.62
-11.26%
15.56
17.43
-10.73%
18.91
11.31
67.20%
14.42
9.95
44.92%
PAT
63.38
70.09
-9.57%
48.60
51.79
-6.16%
48.64
39.00
24.72%
40.04
27.67
44.71%
PATM
14.44%
15.84%
13.36%
13.85%
17.65%
17.14%
13.54%
10.19%
EPS
13.61
14.73
-7.60%
10.43
10.88
-4.14%
10.44
8.20
27.32%
8.60
5.82
47.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,373.85
1,387.47
1,120.07
1,005.84
962.63
883.35
828.79
785.08
738.41
582.31
529.19
Net Sales Growth
4.45%
23.87%
11.36%
4.49%
8.97%
6.58%
5.57%
6.32%
26.81%
10.04%
 
Cost Of Goods Sold
861.41
785.62
645.08
552.75
509.18
435.31
446.10
435.63
388.74
322.68
284.60
Gross Profit
512.44
601.84
474.98
453.09
453.46
448.04
382.69
349.45
349.67
259.62
244.59
GP Margin
37.30%
43.38%
42.41%
45.05%
47.11%
50.72%
46.17%
44.51%
47.35%
44.58%
46.22%
Total Expenditure
1,115.74
1,118.21
946.57
859.70
796.40
713.37
688.96
653.36
617.85
500.41
449.85
Power & Fuel Cost
-
2.26
2.30
2.53
2.70
2.58
2.18
2.16
2.06
1.61
1.33
% Of Sales
-
0.16%
0.21%
0.25%
0.28%
0.29%
0.26%
0.28%
0.28%
0.28%
0.25%
Employee Cost
-
118.27
105.23
104.66
106.46
96.91
82.44
64.76
58.02
47.64
41.56
% Of Sales
-
8.52%
9.39%
10.41%
11.06%
10.97%
9.95%
8.25%
7.86%
8.18%
7.85%
Manufacturing Exp.
-
103.12
88.52
87.07
74.05
83.26
75.88
72.09
86.81
72.27
71.73
% Of Sales
-
7.43%
7.90%
8.66%
7.69%
9.43%
9.16%
9.18%
11.76%
12.41%
13.55%
General & Admin Exp.
-
41.26
46.63
54.74
47.76
44.58
23.98
22.45
21.86
15.77
14.21
% Of Sales
-
2.97%
4.16%
5.44%
4.96%
5.05%
2.89%
2.86%
2.96%
2.71%
2.69%
Selling & Distn. Exp.
-
59.19
50.40
50.80
51.85
47.46
54.67
54.32
55.19
39.77
35.53
% Of Sales
-
4.27%
4.50%
5.05%
5.39%
5.37%
6.60%
6.92%
7.47%
6.83%
6.71%
Miscellaneous Exp.
-
8.49
8.41
7.16
4.41
3.28
3.71
1.96
5.18
0.66
35.53
% Of Sales
-
0.61%
0.75%
0.71%
0.46%
0.37%
0.45%
0.25%
0.70%
0.11%
0.17%
EBITDA
258.11
269.26
173.50
146.14
166.23
169.98
139.83
131.72
120.56
81.90
79.34
EBITDA Margin
18.79%
19.41%
15.49%
14.53%
17.27%
19.24%
16.87%
16.78%
16.33%
14.06%
14.99%
Other Income
32.80
33.70
25.09
21.20
16.03
17.51
12.52
6.13
4.79
6.95
0.70
Interest
3.72
2.85
1.71
1.04
1.05
1.09
1.10
2.60
4.17
3.53
5.49
Depreciation
16.68
15.18
16.36
12.35
14.21
14.85
5.91
5.86
4.84
4.54
4.52
PBT
270.52
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
70.03
Tax
69.85
74.38
39.18
41.38
40.83
49.67
38.03
23.30
23.20
16.33
12.90
Tax Rate
25.82%
26.10%
21.70%
26.88%
24.45%
28.95%
26.17%
18.01%
19.94%
20.22%
18.42%
PAT
200.66
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
57.13
PAT before Minority Interest
200.66
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
57.13
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
14.61%
15.18%
12.62%
11.19%
13.11%
13.80%
12.95%
13.51%
12.61%
11.07%
10.80%
PAT Growth
6.42%
48.96%
25.56%
-10.78%
3.54%
13.57%
1.16%
13.89%
44.52%
12.81%
 
EPS
43.06
45.18
30.33
24.16
27.08
26.15
23.03
22.76
19.99
13.83
12.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
796.19
707.58
642.22
633.36
521.71
480.44
412.29
332.50
262.77
214.60
Share Capital
9.32
9.52
9.52
9.82
9.82
10.00
2.71
10.00
10.00
10.00
Total Reserves
786.87
698.07
632.70
623.54
511.90
470.44
402.28
322.49
252.76
204.59
Non-Current Liabilities
58.99
27.03
29.94
38.71
45.58
32.42
20.80
18.98
16.12
21.51
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.99
Long Term Provisions
1.00
5.69
2.43
1.78
6.38
4.24
0.42
0.00
0.00
0.00
Current Liabilities
275.85
197.58
163.16
150.60
147.52
143.80
160.89
165.82
141.60
159.54
Trade Payables
108.63
113.21
77.53
83.01
56.99
63.95
62.25
48.16
45.00
54.29
Other Current Liabilities
152.80
76.13
63.14
62.63
81.15
67.78
51.78
63.49
53.14
56.45
Short Term Borrowings
8.36
7.98
22.21
4.72
7.89
7.69
16.11
39.41
33.01
33.76
Short Term Provisions
6.06
0.26
0.28
0.25
1.48
4.37
30.76
14.77
10.45
15.04
Total Liabilities
1,131.03
932.19
835.32
822.67
714.81
656.66
593.98
517.30
420.49
395.65
Net Block
166.94
117.45
116.89
130.93
137.84
133.35
70.15
67.06
62.56
39.04
Gross Block
230.50
170.86
155.38
159.94
152.64
174.98
106.83
98.75
92.61
66.73
Accumulated Depreciation
63.56
53.41
38.49
29.01
14.81
41.64
36.67
31.69
30.05
27.69
Non Current Assets
272.75
265.83
240.98
245.44
211.44
206.52
144.66
110.65
82.18
57.48
Capital Work in Progress
7.59
3.67
0.99
0.08
0.44
0.05
38.49
22.26
1.31
0.28
Non Current Investment
90.30
99.15
89.78
89.49
49.05
43.24
5.15
1.00
0.00
0.00
Long Term Loans & Adv.
5.82
23.09
23.09
23.27
22.33
28.89
30.54
20.01
18.01
18.16
Other Non Current Assets
2.09
22.47
10.24
1.68
1.79
0.99
0.34
0.31
0.30
0.00
Current Assets
858.28
666.37
594.35
577.23
503.36
450.13
449.31
406.65
338.31
338.16
Current Investments
187.68
59.72
30.49
92.51
17.35
48.90
41.81
0.00
8.21
15.27
Inventories
295.50
249.86
206.83
204.99
264.47
172.56
191.66
211.33
159.87
138.76
Sundry Debtors
242.66
242.41
218.68
207.97
183.84
185.76
193.86
170.33
150.72
151.19
Cash & Bank
1.48
26.29
1.35
11.44
4.35
2.18
3.87
2.30
5.38
8.74
Other Current Assets
130.95
15.30
68.82
6.44
33.35
40.72
18.11
22.69
14.12
24.20
Short Term Loans & Adv.
80.37
72.79
68.17
53.89
25.75
37.63
15.42
18.32
13.59
23.90
Net Current Assets
582.43
468.78
431.19
426.63
355.85
306.34
288.42
240.83
196.71
178.62
Total Assets
1,131.03
932.20
835.33
822.67
714.80
656.65
593.97
517.30
420.49
395.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
231.06
162.08
13.30
137.70
63.12
139.69
109.91
33.36
46.58
58.86
PBT
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
70.03
Adjustment
-9.70
2.12
1.28
5.99
1.30
-3.23
7.49
5.34
4.55
9.51
Changes in Working Capital
16.86
15.78
-87.74
5.03
-65.01
30.73
-3.55
-65.93
-22.68
-7.57
Cash after chg. in Working capital
292.10
198.43
67.50
178.02
107.84
172.84
133.33
55.74
62.64
71.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.04
-36.35
-54.20
-40.32
-44.72
-33.14
-23.41
-22.39
-16.06
-13.11
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
-126.62
-44.32
63.18
-111.02
20.08
-65.62
-70.34
-19.41
-18.50
-19.77
Net Fixed Assets
-63.56
-18.16
3.65
-6.94
21.95
-29.71
-24.31
-27.09
-26.91
-3.28
Net Investments
-119.11
-38.60
61.73
-115.60
25.74
-45.18
-45.96
7.21
7.06
-15.27
Others
56.05
12.44
-2.20
11.52
-27.61
9.27
-0.07
0.47
1.35
-1.22
Cash from Financing Activity
-129.06
-93.01
-86.61
-19.60
-80.60
-75.77
-38.00
-17.03
-31.43
-35.31
Net Cash Inflow / Outflow
-24.61
24.75
-10.13
7.08
2.59
-1.69
1.57
-3.09
-3.35
3.78
Opening Cash & Equivalents
25.23
0.48
10.61
3.53
0.93
3.87
2.30
5.38
8.74
4.95
Closing Cash & Equivalent
0.61
25.23
0.48
10.61
3.53
2.18
3.87
2.30
5.38
8.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
170.94
148.72
134.98
129.05
106.30
96.05
299.38
66.47
52.53
42.90
ROA
20.41%
15.99%
13.58%
16.41%
17.77%
17.16%
19.09%
19.86%
15.79%
15.16%
ROE
28.00%
20.94%
17.65%
21.85%
24.32%
24.24%
28.77%
31.29%
27.00%
29.67%
ROCE
37.86%
26.41%
23.80%
28.79%
33.93%
31.96%
32.98%
36.06%
30.27%
30.74%
Fixed Asset Turnover
6.91
6.87
6.38
6.25
6.11
6.44
8.44
8.66
8.11
8.89
Receivable days
63.80
75.13
77.41
73.25
67.40
76.30
76.63
70.67
85.24
91.51
Inventory Days
71.73
74.41
74.72
87.76
79.70
73.20
84.79
81.71
84.31
88.89
Payable days
35.94
37.69
35.18
36.79
29.67
34.05
32.90
26.26
36.88
44.15
Cash Conversion Cycle
99.59
111.85
116.95
124.22
117.42
115.45
128.51
126.12
132.67
136.25
Total Debt/Equity
0.01
0.01
0.03
0.01
0.02
0.02
0.04
0.12
0.13
0.21
Interest Cover
101.14
106.69
149.68
159.44
157.66
132.67
50.77
28.91
23.90
13.76

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.