Nifty
:
17629.50
Sensex
:
59141.16
110.05 (0.63%)
417.96 (0.71%)
Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Dhanuka Agritech Ltd.

Pesticides & Agrochemicals

Rating :
56/99

BSE: 507717 | NSE: DHANUKA

NSE BSE
850.50
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  845.00
  •  859.45
  •  833.00
  •  829.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  220050
  •  1863.53
  •  1053.90
  •  658.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,858.55
  • 18.61
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,865.42
  • 0.24%
  • 4.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.00%
  • 0.72%
  • 9.06%
  • FII
  • DII
  • Others
  • 0%
  • 13.38%
  • 6.84%

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
  • 20.74
  • 17.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 4.92
  • 3.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.38
  • 15.47
  • 12.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
363.79
373.85
-2.69%
275.56
227.57
21.09%
295.67
271.49
8.91%
442.39
402.03
10.04%
Expenses
302.68
308.56
-1.91%
210.94
181.80
16.03%
245.45
237.14
3.50%
353.41
328.65
7.53%
EBITDA
61.11
65.28
-6.39%
64.62
45.78
41.15%
50.22
34.34
46.24%
88.98
73.38
21.26%
EBIDTM
16.80%
17.46%
23.45%
20.11%
16.98%
12.65%
20.11%
18.25%
Other Income
7.75
7.36
5.30%
8.74
8.67
0.81%
9.38
7.84
19.64%
8.22
4.81
70.89%
Interest
0.89
0.27
229.63%
1.13
0.40
182.50%
1.01
0.36
180.56%
0.28
0.59
-52.54%
Depreciation
3.81
3.16
20.57%
4.68
3.74
25.13%
4.12
4.20
-1.90%
3.22
5.74
-43.90%
PBT
64.16
69.22
-7.31%
67.56
50.32
34.26%
54.46
37.62
44.76%
93.70
71.86
30.39%
Tax
15.56
17.43
-10.73%
18.91
11.31
67.20%
14.42
9.95
44.92%
23.62
11.86
99.16%
PAT
48.60
51.79
-6.16%
48.64
39.00
24.72%
40.04
27.67
44.71%
70.08
60.00
16.80%
PATM
13.36%
13.85%
17.65%
17.14%
13.54%
10.19%
15.84%
14.92%
EPS
10.43
10.88
-4.14%
10.44
8.20
27.32%
8.60
5.82
47.77%
14.73
12.61
16.81%

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
1,377.41
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
8.04%
23.87%
11.36%
4.49%
8.97%
6.58%
5.57%
6.32%
26.81%
10.04%
 
Cost Of Goods Sold
858.66
785.62
645.08
552.75
509.18
435.31
446.10
435.63
388.74
322.68
284.60
Gross Profit
518.75
601.84
474.98
453.09
453.46
448.04
382.69
349.45
349.67
259.62
244.59
GP Margin
37.66%
43.38%
42.41%
45.05%
47.11%
50.72%
46.17%
44.51%
47.35%
44.58%
46.22%
Total Expenditure
1,112.48
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
264.93
269.26
173.50
146.14
166.23
169.98
139.83
131.72
120.56
81.90
79.34
EBITDA Margin
19.23%
19.41%
15.49%
14.53%
17.27%
19.24%
16.87%
16.78%
16.33%
14.06%
14.99%
Other Income
34.09
33.70
25.09
21.20
16.03
17.51
12.52
6.13
4.79
6.95
0.70
Interest
3.31
2.85
1.71
1.04
1.05
1.09
1.10
2.60
4.17
3.53
5.49
Depreciation
15.83
15.18
16.36
12.35
14.21
14.85
5.91
5.86
4.84
4.54
4.52
PBT
279.88
284.94
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
70.03
Tax
72.51
74.38
39.18
41.38
40.83
49.67
38.03
23.30
23.20
16.33
12.90
Tax Rate
25.91%
26.10%
21.70%
26.88%
24.45%
28.95%
26.17%
18.01%
19.94%
20.22%
18.42%
PAT
207.36
210.56
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
57.13
PAT before Minority Interest
207.36
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
15.05%
15.18%
12.62%
11.19%
13.11%
13.80%
12.95%
13.51%
12.61%
11.07%
10.80%
PAT Growth
16.19%
48.96%
25.56%
-10.78%
3.54%
13.57%
1.16%
13.89%
44.52%
12.81%
 
EPS
44.50
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

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 launches novel herbicide for Indian farmers
    12th Jul 2021, 09:59 AM

    The much awaited product, TORNADO took its first digital imprint in a pan-India launch on July 10, 2021

    Read More
  • Dhanuka Agritech gets nod to incorporate wholly owned subsidiary
    22nd Jun 2021, 14:45 PM

    The company has received approval for incorporation of wholly owned subsidiary company namely ‘Dhanuka Chemicals’

    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.