Nifty
:
16352.45
Sensex
:
54884.66
182.30 (1.13%)
632.13 (1.17%)
Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Dhanuka Agritech Ltd.

Pesticides & Agrochemicals

Rating :
58/99

BSE: 507717 | NSE: DHANUKA

NSE BSE
704.15
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  720.00
  •  722.70
  •  695.00
  •  707.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32418
  •  228.23
  •  1053.90
  •  662.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,288.20
  • 15.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,295.07
  • 1.98%
  • 3.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.00%
  • 0.80%
  • 7.29%
  • FII
  • DII
  • Others
  • 3.67%
  • 16.98%
  • 1.26%

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
  • 22.15
  • 18.31
  • 17.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.40
  • 4.38
  • 3.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.51
  • 13.72
  • 12.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
318.29
275.56
15.51%
356.87
295.67
20.70%
438.83
442.39
-0.80%
363.79
373.85
-2.69%
Expenses
253.10
210.94
19.99%
301.84
245.45
22.97%
356.67
353.41
0.92%
302.68
308.56
-1.91%
EBITDA
65.19
64.62
0.88%
55.02
50.22
9.56%
82.16
88.98
-7.66%
61.11
65.28
-6.39%
EBIDTM
20.48%
23.45%
15.42%
16.98%
18.72%
20.11%
16.80%
17.46%
Other Income
12.19
8.74
39.47%
6.72
9.38
-28.36%
6.93
8.22
-15.69%
7.75
7.36
5.30%
Interest
0.76
1.13
-32.74%
0.87
1.01
-13.86%
0.69
0.28
146.43%
0.89
0.27
229.63%
Depreciation
4.45
4.68
-4.91%
3.95
4.12
-4.13%
4.07
3.22
26.40%
3.81
3.16
20.57%
PBT
72.17
67.56
6.82%
56.92
54.46
4.52%
84.34
93.70
-9.99%
64.16
69.22
-7.31%
Tax
17.77
18.91
-6.03%
14.41
14.42
-0.07%
20.96
23.62
-11.26%
15.56
17.43
-10.73%
PAT
54.40
48.64
11.84%
42.52
40.04
6.19%
63.38
70.09
-9.57%
48.60
51.79
-6.16%
PATM
17.09%
17.65%
11.91%
13.54%
14.44%
15.84%
13.36%
13.85%
EPS
11.68
10.44
11.88%
9.13
8.60
6.16%
13.61
14.73
-7.60%
10.43
10.88
-4.14%

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
1,477.78
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
6.51%
23.87%
11.36%
4.49%
8.97%
6.58%
5.57%
6.32%
26.81%
10.04%
 
Cost Of Goods Sold
939.09
785.62
645.08
552.75
509.18
435.31
446.10
435.63
388.74
322.68
284.60
Gross Profit
538.69
601.84
474.98
453.09
453.46
448.04
382.69
349.45
349.67
259.62
244.59
GP Margin
36.45%
43.38%
42.41%
45.05%
47.11%
50.72%
46.17%
44.51%
47.35%
44.58%
46.22%
Total Expenditure
1,214.29
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
263.48
269.26
173.50
146.14
166.23
169.98
139.83
131.72
120.56
81.90
79.34
EBITDA Margin
17.83%
19.41%
15.49%
14.53%
17.27%
19.24%
16.87%
16.78%
16.33%
14.06%
14.99%
Other Income
33.59
33.70
25.09
21.20
16.03
17.51
12.52
6.13
4.79
6.95
0.70
Interest
3.21
2.85
1.71
1.04
1.05
1.09
1.10
2.60
4.17
3.53
5.49
Depreciation
16.28
15.18
16.36
12.35
14.21
14.85
5.91
5.86
4.84
4.54
4.52
PBT
277.59
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
70.03
Tax
68.70
74.38
39.18
41.38
40.83
49.67
38.03
23.30
23.20
16.33
12.90
Tax Rate
24.75%
26.10%
21.70%
26.88%
24.45%
28.95%
26.17%
18.01%
19.94%
20.22%
18.42%
PAT
208.90
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
57.13
PAT before Minority Interest
208.90
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
14.14%
15.18%
12.62%
11.19%
13.11%
13.80%
12.95%
13.51%
12.61%
11.07%
10.80%
PAT Growth
-0.79%
48.96%
25.56%
-10.78%
3.54%
13.57%
1.16%
13.89%
44.52%
12.81%
 
EPS
44.83
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
51.53
37.69
35.18
36.79
29.67
34.05
32.90
26.26
36.88
44.15
Cash Conversion Cycle
84.00
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

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Dhanuka Agritech - Quarterly Results
    23rd May 2022, 13:21 PM

    Read More
  • Dhanuka Group signs MoU with Maharana Pratap Horticultural University
    23rd Feb 2022, 10:38 AM

    The Dhanuka Group and the University aim to boost farmers' income by enhancing crop productivity and production

    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.