Nifty

:

24631.30

Sensex

:

80597.66

11.95 (0.05%)
57.75 (0.07%)

Login

Nifty
Sensex

:
:

24631.30
80597.66

11.95 (0.05%)
57.75 (0.07%)

Dharmaj Crop Guard Ltd.

Pesticides & Agrochemicals

Rating :

70/99

BSE: 543687 | NSE: DHARMAJ

Watchlist

NSE BSE

333.50

14-Aug-2025

Open
High
Low
Previous Close

333.5
333.5
333.5
327.00

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

7995
2666332.5
389.65
165.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,141.00
21.79
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,253.39
N/A
2.89

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
18.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
7.25

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
15.65

P:E (Median)

8 Years
5 Years
3 Years

-
-
20.82

P:BV (Average)

8 Years
5 Years
3 Years

-
-
2.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
14.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 367.38 255.28 43.91% 209.93 116.07 80.86% 174.51 123.42 41.40% 311.33 257.08 21.10%
Expenses 316.65 228.33 38.68% 206.07 116.09 77.51% 165.01 112.70 46.42% 276.84 223.86 23.67%
EBITDA 50.73 26.95 88.24% 3.85 -0.01 - 9.49 10.72 -11.47% 34.48 33.22 3.79%
EBIDTM 13.81% 10.56% 1.84% -0.01% 5.44% 8.69% 11.08% 12.92%
Other Income 0.77 0.38 102.63% 1.51 0.16 843.75% -0.04 0.25 - 0.30 0.60 -50.00%
Interest 3.12 2.68 16.42% 3.97 2.01 97.51% 3.26 0.33 887.88% 2.99 0.44 579.55%
Depreciation 4.66 4.44 4.95% 4.58 3.08 48.70% 4.66 1.03 352.43% 4.59 0.07 6,457.14%
PBT 43.73 20.21 116.38% -3.18 -4.95 - 1.54 9.61 -83.98% 27.20 33.31 -18.34%
Tax 11.14 5.14 116.73% -0.74 -1.56 - 0.36 1.89 -80.95% 6.17 7.78 -20.69%
PAT 32.59 15.07 116.26% -2.44 -3.39 - 1.18 7.73 -84.73% 21.03 25.53 -17.63%
PATM 8.87% 5.90% -1.16% -2.92% 0.68% 6.26% 6.75% 9.93%
EPS 9.64 4.46 116.14% -0.72 -1.00 - 0.35 2.29 -84.72% 6.22 7.55 -17.62%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 367.38 255.28 43.91% 209.93 116.07 80.86% 0.00 0.00 0 0.00 0.00 0
Expenses 316.65 228.33 38.68% 206.09 116.09 77.53% 0.00 0.00 0 0.00 0.00 0
EBITDA 50.73 26.95 88.24% 3.84 -0.01 - 0.00 0.00 0 0.00 0.00 0
EBIDTM 13.81% 10.56% 1.83% -0.01% 0.00% 0.00% 0.00% 0.00%
Other Income 0.77 0.38 102.63% 1.51 0.16 843.75% 0.00 0.00 0 0.00 0.00 0
Interest 3.12 2.68 16.42% 3.97 2.01 97.51% 0.00 0.00 0 0.00 0.00 0
Depreciation 4.66 4.44 4.95% 4.58 3.08 48.70% 0.00 0.00 0 0.00 0.00 0
PBT 43.73 20.21 116.38% -3.19 -4.95 - 0.00 0.00 0 0.00 0.00 0
Tax 11.14 5.14 116.73% -0.74 -1.56 - 0.00 0.00 0 0.00 0.00 0
PAT 32.59 15.07 116.26% -2.45 -3.39 - 0.00 0.00 0 0.00 0.00 0
PATM 8.87% 5.90% -1.17% -2.92% 0.00% 0.00% 0.00% 0.00%
EPS 9.64 4.46 116.14% -0.73 -1.00 - 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,063.15 654.10 524.30 394.21 302.41 Net Sales Growth 41.40% 24.76% 33.00% 30.36% Cost Of Goods Sold 825.66 519.28 431.28 308.61 232.91 Gross Profit 237.49 134.82 93.02 85.60 69.50 GP Margin 22.34% 20.61% 17.74% 21.71% 22.98% Total Expenditure 964.57 591.17 483.17 349.87 271.35 Power & Fuel Cost - 3.79 1.56 1.41 0.93 % Of Sales - 0.58% 0.30% 0.36% 0.31% Employee Cost - 26.94 18.27 12.69 11.20 % Of Sales - 4.12% 3.48% 3.22% 3.70% Manufacturing Exp. - 9.30 3.43 9.52 6.52 % Of Sales - 1.42% 0.65% 2.41% 2.16% General & Admin Exp. - 13.70 16.64 7.23 5.87 % Of Sales - 2.09% 3.17% 1.83% 1.94% Selling & Distn. Exp. - 13.34 10.06 9.81 13.50 % Of Sales - 2.04% 1.92% 2.49% 4.46% Miscellaneous Exp. - 4.81 1.93 0.60 0.43 % Of Sales - 0.74% 0.37% 0.15% 0.14% EBITDA 98.55 62.93 41.13 44.34 31.06 EBITDA Margin 9.27% 9.62% 7.84% 11.25% 10.27% Other Income 2.54 3.43 4.51 2.08 1.16 Interest 13.34 3.45 2.33 2.62 1.42 Depreciation 18.49 5.44 5.08 5.27 2.60 PBT 69.29 57.49 38.22 38.53 28.19 Tax 16.93 13.11 11.36 9.84 7.23 Tax Rate 24.43% 22.80% 29.72% 25.54% 25.65% PAT 52.36 44.38 26.86 28.69 20.96 PAT before Minority Interest 52.36 44.38 26.86 28.69 20.96 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.92% 6.78% 5.12% 7.28% 6.93% PAT Growth 16.51% 65.23% -6.38% 36.88% EPS 15.49 13.13 7.95 8.49 6.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 359.37 315.18 84.92 56.34 Share Capital 33.80 33.80 24.68 16.46 Total Reserves 325.57 281.38 60.23 39.89 Non-Current Liabilities 77.87 31.12 27.73 17.30 Secured Loans 76.11 25.99 17.48 12.49 Unsecured Loans 0.00 7.52 7.84 2.75 Long Term Provisions 1.90 0.58 0.41 0.33 Current Liabilities 125.73 83.00 106.66 55.23 Trade Payables 67.44 36.53 91.37 39.13 Other Current Liabilities 33.79 27.41 7.58 4.14 Short Term Borrowings 24.21 18.39 7.26 11.68 Short Term Provisions 0.28 0.66 0.46 0.28 Total Liabilities 562.97 429.30 219.31 128.87 Net Block 312.43 39.95 40.06 39.09 Gross Block 336.75 59.20 54.61 48.84 Accumulated Depreciation 24.31 19.25 14.55 9.75 Non Current Assets 318.63 140.40 65.52 45.84 Capital Work in Progress 2.06 90.00 18.40 1.14 Non Current Investment 0.00 0.48 0.49 0.00 Long Term Loans & Adv. 3.79 9.76 3.97 4.90 Other Non Current Assets 0.34 0.21 2.60 0.70 Current Assets 244.34 288.89 153.79 83.03 Current Investments 0.00 0.00 0.00 0.00 Inventories 93.38 72.86 62.88 43.58 Sundry Debtors 118.68 72.71 85.98 36.18 Cash & Bank 3.00 125.45 0.95 0.95 Other Current Assets 29.27 3.11 0.93 0.82 Short Term Loans & Adv. 26.49 14.77 3.05 1.50 Net Current Assets 118.61 205.90 47.13 27.80 Total Assets 562.97 429.29 219.31 128.87

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 7.38 -23.72 16.41 12.88 PBT 57.49 38.22 38.53 28.19 Adjustment 9.46 4.58 7.61 3.25 Changes in Working Capital -45.88 -55.10 -19.78 -11.58 Cash after chg. in Working capital 21.07 -12.29 26.36 19.86 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -13.69 -11.42 -9.95 -6.98 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -62.02 -190.98 -23.86 -17.73 Net Fixed Assets -189.61 -76.19 -23.03 Net Investments 0.48 0.01 -0.49 Others 127.11 -114.80 -0.34 Cash from Financing Activity 57.22 214.16 7.45 5.50 Net Cash Inflow / Outflow 2.58 -0.53 0.00 0.65 Opening Cash & Equivalents 0.42 0.95 0.95 0.30 Closing Cash & Equivalent 3.00 0.42 0.95 0.95

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 106.33 93.26 34.40 22.83 ROA 8.94% 8.28% 16.48% 18.95% ROE 13.16% 13.43% 40.62% 45.68% ROCE 14.53% 16.57% 40.12% 42.65% Fixed Asset Turnover 3.30 9.21 7.62 7.73 Receivable days 53.40 55.24 56.56 41.95 Inventory Days 46.38 47.25 49.28 42.96 Payable days 36.54 54.12 77.17 56.68 Cash Conversion Cycle 63.24 48.36 28.67 28.23 Total Debt/Equity 0.31 0.17 0.43 0.48 Interest Cover 17.68 17.39 15.73 20.87

Top Investors:

gymkhana partners l.p.

unico global opportunities fund limited

Annual Reports:

News Update:

Dharmaj Crop Guard executes agreement for purchase of land in Ahmedabad
27th May 2025, 10:41 AM

The registration procedure was completed on May 26, 2025
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