Nifty
:
14938.10
Sensex
:
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)
Nifty
Sensex
:
:
14938.10
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)

Dhanuka Agritech Ltd.

Pesticides & Agrochemicals

Rating :
61/99

BSE: 507717 | NSE: DHANUKA

NSE BSE
730.65
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  745.00
  •  746.00
  •  729.00
  •  741.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42117
  •  310.54
  •  935.70
  •  275.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,457.04
  • 17.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,438.74
  • 1.62%
  • 4.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.18%
  • 0.81%
  • 9.67%
  • FII
  • DII
  • Others
  • 0%
  • 11.58%
  • 2.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 6.21
  • 5.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 4.41
  • 0.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.71
  • 5.66
  • 3.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.02
  • 22.04
  • 17.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.20
  • 5.10
  • 3.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.99
  • 16.29
  • 12.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
295.67
271.49
8.91%
442.39
402.03
10.04%
373.85
218.98
70.72%
227.57
192.72
18.08%
Expenses
245.45
237.14
3.50%
353.41
328.65
7.53%
308.56
199.13
54.95%
181.80
159.69
13.85%
EBITDA
50.22
34.34
46.24%
88.98
73.38
21.26%
65.28
19.85
228.87%
45.78
33.03
38.60%
EBIDTM
16.98%
12.65%
20.11%
18.25%
17.46%
9.07%
14.01%
17.14%
Other Income
9.38
7.84
19.64%
8.22
4.81
70.89%
7.36
3.77
95.23%
8.67
6.45
34.42%
Interest
1.01
0.36
180.56%
0.28
0.59
-52.54%
0.27
0.21
28.57%
0.40
0.33
21.21%
Depreciation
4.12
4.20
-1.90%
3.22
5.74
-43.90%
3.16
2.69
17.47%
3.74
3.05
22.62%
PBT
54.46
37.62
44.76%
93.70
71.86
30.39%
69.22
20.72
234.07%
50.32
36.10
39.39%
Tax
14.42
9.95
44.92%
23.62
11.86
99.16%
17.43
6.05
188.10%
11.31
9.35
20.96%
PAT
40.04
27.67
44.71%
70.08
60.00
16.80%
51.79
14.68
252.79%
39.00
26.75
45.79%
PATM
13.54%
10.19%
15.84%
14.92%
13.85%
6.70%
7.11%
13.88%
EPS
8.60
5.82
47.77%
14.73
12.61
16.81%
10.88
3.08
253.25%
28.29
5.62
403.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,339.48
1,120.07
1,005.84
962.63
883.35
828.79
785.08
738.41
582.31
529.19
491.00
Net Sales Growth
23.43%
11.36%
4.49%
8.97%
6.58%
5.57%
6.32%
26.81%
10.04%
7.78%
 
Cost Of Goods Sold
5,349.97
645.08
552.75
509.18
435.31
446.10
435.63
388.74
322.68
284.60
267.90
Gross Profit
-4,010.49
474.98
453.09
453.46
448.04
382.69
349.45
349.67
259.62
244.59
223.10
GP Margin
-299.41%
42.41%
45.05%
47.11%
50.72%
46.17%
44.51%
47.35%
44.58%
46.22%
45.44%
Total Expenditure
1,089.22
946.57
859.70
796.40
713.37
688.96
653.36
617.85
500.41
449.85
415.07
Power & Fuel Cost
-
2.30
2.53
2.70
2.58
2.18
2.16
2.06
1.61
1.33
1.56
% Of Sales
-
0.21%
0.25%
0.28%
0.29%
0.26%
0.28%
0.28%
0.28%
0.25%
0.32%
Employee Cost
-
105.23
104.66
106.46
96.91
82.44
64.76
58.02
47.64
41.56
29.84
% Of Sales
-
9.39%
10.41%
11.06%
10.97%
9.95%
8.25%
7.86%
8.18%
7.85%
6.08%
Manufacturing Exp.
-
88.52
87.07
74.05
83.26
75.88
72.09
86.81
72.27
71.73
66.83
% Of Sales
-
7.90%
8.66%
7.69%
9.43%
9.16%
9.18%
11.76%
12.41%
13.55%
13.61%
General & Admin Exp.
-
46.63
54.74
47.76
44.58
23.98
22.45
21.86
15.77
14.21
16.07
% Of Sales
-
4.16%
5.44%
4.96%
5.05%
2.89%
2.86%
2.96%
2.71%
2.69%
3.27%
Selling & Distn. Exp.
-
50.40
50.80
51.85
47.46
54.67
54.32
55.19
39.77
35.53
31.83
% Of Sales
-
4.50%
5.05%
5.39%
5.37%
6.60%
6.92%
7.47%
6.83%
6.71%
6.48%
Miscellaneous Exp.
-
8.41
7.16
4.41
3.28
3.71
1.96
5.18
0.66
0.88
31.83
% Of Sales
-
0.75%
0.71%
0.46%
0.37%
0.45%
0.25%
0.70%
0.11%
0.17%
0.21%
EBITDA
250.26
173.50
146.14
166.23
169.98
139.83
131.72
120.56
81.90
79.34
75.93
EBITDA Margin
18.68%
15.49%
14.53%
17.27%
19.24%
16.87%
16.78%
16.33%
14.06%
14.99%
15.46%
Other Income
33.63
25.09
21.20
16.03
17.51
12.52
6.13
4.79
6.95
0.70
2.64
Interest
1.96
1.71
1.04
1.05
1.09
1.10
2.60
4.17
3.53
5.49
6.46
Depreciation
14.24
16.36
12.35
14.21
14.85
5.91
5.86
4.84
4.54
4.52
4.85
PBT
267.70
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
70.03
67.26
Tax
66.78
39.18
41.38
40.83
49.67
38.03
23.30
23.20
16.33
12.90
16.15
Tax Rate
24.95%
21.70%
26.88%
24.45%
28.95%
26.17%
18.01%
19.94%
20.22%
18.42%
24.01%
PAT
200.91
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
57.13
51.11
PAT before Minority Interest
200.91
141.35
112.58
126.18
121.87
107.31
106.08
93.14
64.45
57.13
51.11
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
15.00%
12.62%
11.19%
13.11%
13.80%
12.95%
13.51%
12.61%
11.07%
10.80%
10.41%
PAT Growth
55.62%
25.56%
-10.78%
3.54%
13.57%
1.16%
13.89%
44.52%
12.81%
11.78%
 
EPS
43.11
30.33
24.16
27.08
26.15
23.03
22.76
19.99
13.83
12.26
10.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
707.58
642.22
633.36
521.71
480.44
412.29
332.50
262.77
214.60
170.48
Share Capital
9.52
9.52
9.82
9.82
10.00
2.71
10.00
10.00
10.00
10.00
Total Reserves
698.07
632.70
623.54
511.90
470.44
402.28
322.49
252.76
204.59
160.47
Non-Current Liabilities
27.03
29.94
38.71
45.58
32.42
20.80
18.98
16.12
21.51
31.86
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
2.64
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.99
14.71
Long Term Provisions
5.69
2.43
1.78
6.38
4.24
0.42
0.00
0.00
0.00
0.26
Current Liabilities
197.58
163.16
150.60
147.52
143.80
160.89
165.82
141.60
159.54
155.54
Trade Payables
113.21
77.53
83.01
56.99
63.95
62.25
48.16
45.00
54.29
52.16
Other Current Liabilities
76.13
63.14
62.63
81.15
67.78
51.78
63.49
53.14
56.45
49.60
Short Term Borrowings
7.98
22.21
4.72
7.89
7.69
16.11
39.41
33.01
33.76
40.21
Short Term Provisions
0.26
0.28
0.25
1.48
4.37
30.76
14.77
10.45
15.04
13.57
Total Liabilities
932.19
835.32
822.67
714.81
656.66
593.98
517.30
420.49
395.65
357.88
Net Block
117.45
116.89
130.93
137.84
133.35
70.15
67.06
62.56
39.04
38.30
Gross Block
170.86
155.38
159.94
152.64
174.98
106.83
98.75
92.61
66.73
62.95
Accumulated Depreciation
53.41
38.49
29.01
14.81
41.64
36.67
31.69
30.05
27.69
24.66
Non Current Assets
265.83
240.98
245.44
211.44
206.52
144.66
110.65
82.18
57.48
52.12
Capital Work in Progress
3.67
0.99
0.08
0.44
0.05
38.49
22.26
1.31
0.28
0.78
Non Current Investment
99.15
89.78
89.49
49.05
43.24
5.15
1.00
0.00
0.00
0.00
Long Term Loans & Adv.
23.09
23.09
23.27
22.33
28.89
30.54
20.01
18.01
18.16
13.04
Other Non Current Assets
22.47
10.24
1.68
1.79
0.99
0.34
0.31
0.30
0.00
0.00
Current Assets
666.37
594.35
577.23
503.36
450.13
449.31
406.65
338.31
338.16
305.77
Current Investments
59.72
30.49
92.51
17.35
48.90
41.81
0.00
8.21
15.27
0.00
Inventories
249.86
206.83
204.99
264.47
172.56
191.66
211.33
159.87
138.76
141.87
Sundry Debtors
242.41
218.68
207.97
183.84
185.76
193.86
170.33
150.72
151.19
137.71
Cash & Bank
26.29
1.35
11.44
4.35
2.18
3.87
2.30
5.38
8.74
4.95
Other Current Assets
88.09
68.82
6.44
7.60
40.72
18.11
22.69
14.12
24.20
21.23
Short Term Loans & Adv.
72.79
68.17
53.89
25.75
37.63
15.42
18.32
13.59
23.90
21.01
Net Current Assets
468.78
431.19
426.63
355.85
306.34
288.42
240.83
196.71
178.62
150.23
Total Assets
932.20
835.33
822.67
714.80
656.65
593.97
517.30
420.49
395.64
357.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
162.08
13.30
137.70
63.12
139.69
109.91
33.36
46.58
58.86
-13.76
PBT
180.53
153.96
167.01
171.55
145.34
129.38
116.34
80.78
70.03
67.26
Adjustment
2.12
1.28
5.99
1.30
-3.23
7.49
5.34
4.55
9.51
10.49
Changes in Working Capital
15.78
-87.74
5.03
-65.01
30.73
-3.55
-65.93
-22.68
-7.57
-76.47
Cash after chg. in Working capital
198.43
67.50
178.02
107.84
172.84
133.33
55.74
62.64
71.97
1.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.35
-54.20
-40.32
-44.72
-33.14
-23.41
-22.39
-16.06
-13.11
-15.04
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
-44.32
63.18
-111.02
20.08
-65.62
-70.34
-19.41
-18.50
-19.77
-4.45
Net Fixed Assets
-18.16
3.65
-6.94
21.95
-29.71
-24.31
-27.09
-26.91
-3.28
Net Investments
-38.60
61.73
-115.60
25.74
-45.18
-45.96
7.21
7.06
-15.27
Others
12.44
-2.20
11.52
-27.61
9.27
-0.07
0.47
1.35
-1.22
Cash from Financing Activity
-93.01
-86.61
-19.60
-80.60
-75.77
-38.00
-17.03
-31.43
-35.31
21.13
Net Cash Inflow / Outflow
24.75
-10.13
7.08
2.59
-1.69
1.57
-3.09
-3.35
3.78
2.92
Opening Cash & Equivalents
0.48
10.61
3.53
0.93
3.87
2.30
5.38
8.74
4.95
2.03
Closing Cash & Equivalent
25.23
0.48
10.61
3.53
2.18
3.87
2.30
5.38
8.74
4.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
148.72
134.98
129.05
106.30
96.05
299.38
66.47
52.53
42.90
34.08
ROA
15.99%
13.58%
16.41%
17.77%
17.16%
19.09%
19.86%
15.79%
15.16%
14.28%
ROE
20.94%
17.65%
21.85%
24.32%
24.24%
28.77%
31.29%
27.00%
29.67%
29.98%
ROCE
26.41%
23.80%
28.79%
33.93%
31.96%
32.98%
36.06%
30.27%
30.74%
31.96%
Fixed Asset Turnover
6.87
6.38
6.25
6.11
6.44
8.44
8.66
8.11
8.89
8.60
Receivable days
75.13
77.41
73.25
67.40
76.30
76.63
70.67
85.24
91.51
92.87
Inventory Days
74.41
74.72
87.76
79.70
73.20
84.79
81.71
84.31
88.89
95.68
Payable days
37.69
35.18
36.79
29.67
34.05
32.90
26.26
36.88
44.15
43.82
Cash Conversion Cycle
111.85
116.95
124.22
117.42
115.45
128.51
126.12
132.67
136.25
144.72
Total Debt/Equity
0.01
0.03
0.01
0.02
0.02
0.04
0.12
0.13
0.21
0.35
Interest Cover
106.69
149.68
159.44
157.66
132.67
50.77
28.91
23.90
13.76
11.41

Annual Reports:

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

News Update:


  • Dhanuka Agritech gets nod to set up plant for technical manufacturing of pesticides
    3rd Feb 2021, 09:04 AM

    The company has a plot of approximately 1,37,000 square meters at Dahej, Gujarat which was acquired in 2013

    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.