Nifty
:
18634.05
Sensex
:
63014.19
35.40 (0.19%)
167.81 (0.27%)
Nifty
Sensex
:
:
18634.05
63014.19
35.40 (0.19%)
167.81 (0.27%)

Dhanuka Agritech Ltd.

Pesticides & Agrochemicals

Rating :
60/99

BSE: 507717 | NSE: DHANUKA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,260.22
  • 13.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,258.74
  • 0.28%
  • 3.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.18%
  • 0.71%
  • 7.38%
  • FII
  • DII
  • Others
  • 4.05%
  • 16.63%
  • 1.05%

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
  • 19.74
  • 16.68
  • 17.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 3.69
  • 4.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.24
  • 12.00
  • 12.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
371.23
318.29
16.63%
393.37
356.87
10.23%
542.90
438.83
23.72%
392.73
363.79
7.96%
Expenses
293.36
253.10
15.91%
341.54
301.84
13.15%
445.38
356.67
24.87%
341.25
302.68
12.74%
EBITDA
77.87
65.19
19.45%
51.83
55.02
-5.80%
97.52
82.16
18.70%
51.47
61.11
-15.77%
EBIDTM
20.98%
20.48%
13.18%
15.42%
17.96%
18.72%
13.11%
16.80%
Other Income
14.74
12.19
20.92%
7.66
6.72
13.99%
5.50
6.93
-20.63%
16.85
7.75
117.42%
Interest
0.77
0.76
1.32%
0.77
0.87
-11.49%
0.78
0.69
13.04%
0.80
0.89
-10.11%
Depreciation
5.10
4.45
14.61%
4.46
3.95
12.91%
4.27
4.07
4.91%
3.78
3.81
-0.79%
PBT
86.74
72.17
20.19%
54.26
56.92
-4.67%
97.97
84.34
16.16%
63.75
64.16
-0.64%
Tax
21.44
17.77
20.65%
8.19
14.41
-43.16%
24.95
20.96
19.04%
14.63
15.56
-5.98%
PAT
65.30
54.40
20.04%
46.07
42.52
8.35%
73.02
63.38
15.21%
49.11
48.60
1.05%
PATM
17.59%
17.09%
11.71%
11.91%
13.45%
14.44%
12.50%
13.36%
EPS
14.33
11.68
22.69%
9.89
9.13
8.32%
15.68
13.61
15.21%
10.54
10.43
1.05%

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
1,700.23
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
15.05%
6.51%
23.87%
11.36%
4.49%
8.97%
6.58%
5.57%
6.32%
26.81%
 
Cost Of Goods Sold
1,115.46
856.34
785.62
645.08
552.75
509.18
435.31
446.10
435.63
388.74
322.68
Gross Profit
584.77
621.43
601.84
474.98
453.09
453.46
448.04
382.69
349.45
349.67
259.62
GP Margin
34.39%
42.05%
43.38%
42.41%
45.05%
47.11%
50.72%
46.17%
44.51%
47.35%
44.58%
Total Expenditure
1,421.53
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
278.69
263.73
269.26
173.50
146.14
166.23
169.98
139.83
131.72
120.56
81.90
EBITDA Margin
16.39%
17.85%
19.41%
15.49%
14.53%
17.27%
19.24%
16.87%
16.78%
16.33%
14.06%
Other Income
44.75
33.59
33.70
25.09
21.20
16.03
17.51
12.52
6.13
4.79
6.95
Interest
3.12
3.44
2.85
1.71
1.04
1.05
1.09
1.10
2.60
4.17
3.53
Depreciation
17.61
16.28
15.18
16.36
12.35
14.21
14.85
5.91
5.86
4.84
4.54
PBT
302.72
277.60
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
Tax
69.21
68.70
74.38
39.18
41.38
40.83
49.67
38.03
23.30
23.20
16.33
Tax Rate
22.86%
24.75%
26.10%
21.70%
26.88%
24.45%
28.95%
26.17%
18.01%
19.94%
20.22%
PAT
233.50
208.89
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
PAT before Minority Interest
233.50
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
13.73%
14.14%
15.18%
12.62%
11.19%
13.11%
13.80%
12.95%
13.51%
12.61%
11.07%
PAT Growth
11.78%
-0.79%
48.96%
25.56%
-10.78%
3.54%
13.57%
1.16%
13.89%
44.52%
 
EPS
51.21
45.81
46.18
31.00
24.69
27.67
26.73
23.53
23.26
20.43
14.13

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:


No Latest News!

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.