Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Dharmaj Crop Guard Ltd.

Pesticides & Agrochemicals

Rating :

64/99

BSE: 543687 | NSE: DHARMAJ

Watchlist

NSE BSE

233.40

18-Apr-2024

Open
High
Low
Previous Close

233.10
240.00
228.00
232.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

64360
152.01
290.00
160.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

791.03
17.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

862.47
N/A
2.16

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
20.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
8.81

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
16.46

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 123.42 101.07 22.11% 252.67 221.74 13.95% 161.94 137.07 18.14% 73.67 101.26 -27.25%
Expenses 114.58 92.38 24.03% 221.94 198.92 11.57% 142.93 121.76 17.39% 73.11 96.77 -24.45%
EBITDA 8.84 8.69 1.73% 30.72 22.82 34.62% 19.01 15.31 24.17% 0.56 4.49 -87.53%
EBIDTM 7.16% 8.59% 12.16% 10.29% 11.74% 11.17% 0.76% 4.43%
Other Income 0.25 0.55 -54.55% 0.60 0.77 -22.08% 2.42 0.11 2,100.00% 3.08 0.99 211.11%
Interest 0.33 0.67 -50.75% 0.44 0.74 -40.54% 0.66 0.58 13.79% 0.36 0.89 -59.55%
Depreciation 1.03 1.18 -12.71% 0.07 1.19 -94.12% 1.25 1.18 5.93% 1.53 1.40 9.29%
PBT 7.73 7.40 4.46% 30.81 21.67 42.18% 19.51 13.66 42.83% 1.75 3.19 -45.14%
Tax 1.89 1.90 -0.53% 7.78 5.50 41.45% 5.00 3.46 44.51% 0.50 0.84 -40.48%
PAT 5.84 5.50 6.18% 23.03 16.17 42.42% 14.51 10.19 42.39% 1.25 2.35 -46.81%
PATM 4.73% 5.44% 9.11% 7.29% 8.96% 7.44% 1.70% 2.32%
EPS 1.73 1.63 6.13% 6.81 4.78 42.47% 4.29 3.02 42.05% 0.37 0.70 -47.14%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 611.70 533.55 394.21 302.41 Net Sales Growth 9.01% 35.35% 30.36% Cost Of Goods Sold 484.31 432.13 308.61 232.91 Gross Profit 127.39 101.42 85.60 69.50 GP Margin 20.83% 19.01% 21.71% 22.98% Total Expenditure 552.56 486.17 349.87 271.35 Power & Fuel Cost - 1.56 1.41 0.93 % Of Sales - 0.29% 0.36% 0.31% Employee Cost - 18.27 12.69 11.20 % Of Sales - 3.42% 3.22% 3.70% Manufacturing Exp. - 9.46 9.52 6.52 % Of Sales - 1.77% 2.41% 2.16% General & Admin Exp. - 11.52 7.23 5.87 % Of Sales - 2.16% 1.83% 1.94% Selling & Distn. Exp. - 11.46 9.81 13.50 % Of Sales - 2.15% 2.49% 4.46% Miscellaneous Exp. - 1.77 0.60 0.43 % Of Sales - 0.33% 0.15% 0.14% EBITDA 59.13 47.38 44.34 31.06 EBITDA Margin 9.67% 8.88% 11.25% 10.27% Other Income 6.35 4.51 2.08 1.16 Interest 1.79 2.33 2.62 1.42 Depreciation 3.88 5.08 5.27 2.60 PBT 59.80 44.47 38.53 28.19 Tax 15.17 11.36 9.84 7.23 Tax Rate 25.37% 25.55% 25.54% 25.65% PAT 44.63 33.11 28.69 20.96 PAT before Minority Interest 44.63 33.11 28.69 20.96 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 7.30% 6.21% 7.28% 6.93% PAT Growth 30.46% 15.41% 36.88% EPS 13.20 9.80 8.49 6.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 321.43 84.92 56.34 Share Capital 33.80 24.68 16.46 Total Reserves 287.63 60.23 39.89 Non-Current Liabilities 34.86 27.73 17.30 Secured Loans 25.99 17.48 12.49 Unsecured Loans 7.52 7.84 2.75 Long Term Provisions 0.58 0.41 0.33 Current Liabilities 79.25 106.66 55.23 Trade Payables 55.28 91.37 39.13 Other Current Liabilities 4.92 7.58 4.14 Short Term Borrowings 18.40 7.26 11.68 Short Term Provisions 0.66 0.46 0.28 Total Liabilities 435.54 219.31 128.87 Net Block 39.95 40.06 39.09 Gross Block 59.20 54.61 48.84 Accumulated Depreciation 19.25 14.55 9.75 Non Current Assets 148.41 65.52 45.84 Capital Work in Progress 96.25 18.40 1.14 Non Current Investment 0.48 0.49 0.00 Long Term Loans & Adv. 11.51 3.97 4.90 Other Non Current Assets 0.21 2.60 0.70 Current Assets 287.13 153.79 83.03 Current Investments 0.00 0.00 0.00 Inventories 72.86 62.88 43.58 Sundry Debtors 74.08 85.98 36.18 Cash & Bank 0.42 0.95 0.95 Other Current Assets 139.77 0.93 0.82 Short Term Loans & Adv. 138.11 3.05 1.50 Net Current Assets 207.88 47.13 27.80 Total Assets 435.54 219.31 128.87

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity -7.41 16.41 12.88 PBT 44.47 38.53 28.19 Adjustment 7.22 7.61 3.25 Changes in Working Capital -47.68 -19.78 -11.58 Cash after chg. in Working capital 4.01 26.36 19.86 Interest Paid 0.00 0.00 0.00 Tax Paid -11.42 -9.95 -6.98 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -207.32 -23.86 -17.73 Net Fixed Assets -82.44 -23.03 Net Investments 0.01 -0.49 Others -124.89 -0.34 Cash from Financing Activity 214.20 7.45 5.50 Net Cash Inflow / Outflow -0.53 0.00 0.65 Opening Cash & Equivalents 0.95 0.95 0.30 Closing Cash & Equivalent 0.42 0.95 0.95

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 95.11 34.40 22.83 ROA 10.11% 16.48% 18.95% ROE 16.30% 40.62% 45.68% ROCE 18.88% 40.12% 42.65% Fixed Asset Turnover 9.38 7.62 7.73 Receivable days 54.75 56.56 41.95 Inventory Days 46.43 49.28 42.96 Payable days 61.94 77.17 56.68 Cash Conversion Cycle 39.24 28.67 28.23 Total Debt/Equity 0.16 0.43 0.48 Interest Cover 20.07 15.73 20.87

Top Investors:

elara india opportunities fund limited

tushar rameshchandra mehta

gymkhana partners l.p.

Annual Reports:

News Update:

Dharmaj Crop Guard - Quarterly Results
5th Feb 2024, 15:44 PM

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.

Feedback