Nifty

:

25285.35

Sensex

:

82500.82

103.55 (0.41%)
328.72 (0.40%)

Login

Nifty
Sensex

:
:

25285.35
82500.82

103.55 (0.41%)
328.72 (0.40%)

Dharmaj Crop Guard Ltd.

Pesticides & Agrochemicals

Rating :

56/99

BSE: 543687 | NSE: DHARMAJ

Watchlist

NSE BSE

306.05

10-Oct-2025

Open
High
Low
Previous Close

304
308.65
303.1
305.35

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

16647
5080426.2
386.5
165.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,035.04
19.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,147.39
N/A
2.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
25.75
21.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
19.20
12.69

PAT CAGR (%)

10 Years
5 Years
3 Years

-
10.70
9.06

P:E (Median)

8 Years
5 Years
3 Years

-
-
21.08

P:BV (Average)

8 Years
5 Years
3 Years

-
-
2.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
14.26

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 /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,063.15 951.04 654.10 524.30 394.21 302.41 Net Sales Growth 41.40% 45.40% 24.76% 33.00% 30.36% Cost Of Goods Sold 825.66 744.37 519.28 431.28 308.61 232.91 Gross Profit 237.49 206.68 134.82 93.02 85.60 69.50 GP Margin 22.34% 21.73% 20.61% 17.74% 21.71% 22.98% Total Expenditure 964.57 876.29 591.17 483.17 349.87 271.35 Power & Fuel Cost - 15.28 3.71 1.56 1.41 0.93 % Of Sales - 1.61% 0.57% 0.30% 0.36% 0.31% Employee Cost - 46.79 27.75 18.27 12.69 11.20 % Of Sales - 4.92% 4.24% 3.48% 3.22% 3.70% Manufacturing Exp. - 24.44 9.30 3.43 9.52 6.52 % Of Sales - 2.57% 1.42% 0.65% 2.41% 2.16% General & Admin Exp. - 24.54 12.89 16.64 7.23 5.87 % Of Sales - 2.58% 1.97% 3.17% 1.83% 1.94% Selling & Distn. Exp. - 16.30 13.34 10.06 9.81 13.50 % Of Sales - 1.71% 2.04% 1.92% 2.49% 4.46% Miscellaneous Exp. - 4.58 4.90 1.93 0.60 0.43 % Of Sales - 0.48% 0.75% 0.37% 0.15% 0.14% EBITDA 98.55 74.75 62.93 41.13 44.34 31.06 EBITDA Margin 9.27% 7.86% 9.62% 7.84% 11.25% 10.27% Other Income 2.54 2.18 3.43 4.51 2.08 1.16 Interest 13.34 12.90 3.44 2.33 2.62 1.42 Depreciation 18.49 18.27 5.44 5.08 5.27 2.60 PBT 69.29 45.77 57.49 38.22 38.53 28.19 Tax 16.93 10.93 13.11 11.36 9.84 7.23 Tax Rate 24.43% 23.88% 22.80% 29.72% 25.54% 25.65% PAT 52.36 34.84 44.38 26.86 28.69 20.96 PAT before Minority Interest 52.36 34.84 44.38 26.86 28.69 20.96 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.92% 3.66% 6.78% 5.12% 7.28% 6.93% PAT Growth 16.51% -21.50% 65.23% -6.38% 36.88% EPS 15.49 10.31 13.13 7.95 8.49 6.20

Description TTM Mar 25 Mar 24
Net Sales - 951.04 654.10 Net Sales Growth - 45.40% Cost Of Goods Sold - 744.37 519.28 Gross Profit - 206.68 134.82 GP Margin - 21.73% 20.61% Total Expenditure - 876.30 591.17 Power & Fuel Cost - 15.28 3.71 % Of Sales - 1.61% 0.57% Employee Cost - 46.79 27.75 % Of Sales - 4.92% 4.24% Manufacturing Exp. - 24.44 9.30 % Of Sales - 2.57% 1.42% General & Admin Exp. - 24.55 12.89 % Of Sales - 2.58% 1.97% Selling & Distn. Exp. - 16.30 13.34 % Of Sales - 1.71% 2.04% Miscellaneous Exp. - 4.58 4.90 % Of Sales - 0.48% 0.75% EBITDA - 74.74 62.93 EBITDA Margin - 7.86% 9.62% Other Income - 2.18 3.43 Interest - 12.90 3.44 Depreciation - 18.27 5.44 PBT - 45.76 57.49 Tax - 10.93 13.11 Tax Rate - 23.89% 22.80% PAT - 34.83 44.38 PAT before Minority Interest - 34.83 44.38 Minority Interest - 0.00 0.00 PAT Margin - 3.66% 6.78% PAT Growth - -21.52% EPS - 10.30 13.13

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 394.42 359.37 315.18 84.92 56.34 Share Capital 33.80 33.80 33.80 24.68 16.46 Total Reserves 360.62 325.57 281.38 60.23 39.89 Non-Current Liabilities 70.36 77.87 31.12 27.73 17.30 Secured Loans 64.11 76.11 25.99 17.48 12.49 Unsecured Loans 0.00 0.00 7.52 7.84 2.75 Long Term Provisions 1.60 1.90 0.58 0.41 0.33 Current Liabilities 268.63 125.73 83.00 106.66 55.23 Trade Payables 195.61 67.44 36.53 91.37 39.13 Other Current Liabilities 33.07 33.79 27.41 7.58 4.14 Short Term Borrowings 39.26 24.21 18.39 7.26 11.68 Short Term Provisions 0.70 0.28 0.66 0.46 0.28 Total Liabilities 733.41 562.97 429.30 219.31 128.87 Net Block 310.51 312.43 39.95 40.06 39.09 Gross Block 352.56 336.75 59.20 54.61 48.84 Accumulated Depreciation 42.04 24.31 19.25 14.55 9.75 Non Current Assets 322.28 318.63 140.40 65.52 45.84 Capital Work in Progress 6.94 2.06 90.00 18.40 1.14 Non Current Investment 0.05 0.00 0.48 0.49 0.00 Long Term Loans & Adv. 3.86 3.79 9.76 3.97 4.90 Other Non Current Assets 0.92 0.34 0.21 2.60 0.70 Current Assets 411.13 244.34 288.89 153.79 83.03 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 138.49 93.38 72.86 62.88 43.58 Sundry Debtors 248.39 118.68 72.71 85.98 36.18 Cash & Bank 3.16 3.00 125.45 0.95 0.95 Other Current Assets 21.09 2.78 3.11 0.93 2.32 Short Term Loans & Adv. 18.46 26.49 14.77 3.05 1.50 Net Current Assets 142.50 118.61 205.90 47.13 27.80 Total Assets 733.41 562.97 429.29 219.31 128.87

Description Mar 25 Mar 24
Shareholder's Funds 394.41 359.37 Share Capital 33.80 33.80 Total Reserves 360.61 325.57 Non-Current Liabilities 70.36 77.87 Secured Loans 64.11 76.11 Unsecured Loans 0.00 0.00 Long Term Provisions 1.60 1.90 Current Liabilities 268.64 125.73 Trade Payables 195.62 67.44 Other Current Liabilities 33.07 33.79 Short Term Borrowings 39.26 24.21 Short Term Provisions 0.70 0.28 Total Liabilities 733.41 562.97 Net Block 310.51 312.43 Gross Block 352.56 336.75 Accumulated Depreciation 42.04 24.31 Non Current Assets 322.23 318.63 Capital Work in Progress 6.95 2.06 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 3.86 3.79 Other Non Current Assets 0.92 0.34 Current Assets 411.18 244.34 Current Investments 0.00 0.00 Inventories 138.49 93.38 Sundry Debtors 248.39 118.68 Cash & Bank 3.20 3.00 Other Current Assets 21.09 2.78 Short Term Loans & Adv. 18.46 26.49 Net Current Assets 142.54 118.61 Total Assets 733.41 562.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 38.68 7.38 -23.72 16.41 12.88 PBT 45.77 57.49 38.22 38.53 28.19 Adjustment 33.20 9.46 4.58 7.61 3.25 Changes in Working Capital -35.72 -45.88 -55.10 -19.78 -11.58 Cash after chg. in Working capital 43.25 21.07 -12.29 26.36 19.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.57 -13.69 -11.42 -9.95 -6.98 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -32.95 -62.02 -190.98 -23.86 -17.73 Net Fixed Assets -20.69 -189.61 -76.19 -23.03 Net Investments -0.05 0.48 0.01 -0.49 Others -12.21 127.11 -114.80 -0.34 Cash from Financing Activity -8.55 57.22 214.16 7.45 5.50 Net Cash Inflow / Outflow -2.82 2.58 -0.53 0.00 0.65 Opening Cash & Equivalents 3.00 0.42 0.95 0.95 0.30 Closing Cash & Equivalent 0.18 3.00 0.42 0.95 0.95

Description Mar 25 Mar 24
Cash From Operating Activity 38.68 7.38 PBT 45.76 57.49 Adjustment 33.20 9.46 Changes in Working Capital -35.71 -45.88 Cash after chg. in Working capital 43.25 21.07 Interest Paid 0.00 0.00 Tax Paid -4.57 -13.69 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -32.90 -62.02 Net Fixed Assets -20.69 Net Investments -0.05 Others -12.16 Cash from Financing Activity -8.55 57.22 Net Cash Inflow / Outflow -2.77 2.58 Opening Cash & Equivalents 3.00 0.42 Closing Cash & Equivalent 0.23 3.00

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 116.70 106.33 93.26 34.40 22.83 ROA 5.37% 8.94% 8.28% 16.48% 18.95% ROE 9.24% 13.16% 13.43% 40.62% 45.68% ROCE 11.96% 14.53% 16.57% 40.12% 42.65% Fixed Asset Turnover 2.85 3.42 9.21 7.62 7.73 Receivable days 68.17 51.55 55.24 56.56 41.95 Inventory Days 43.06 44.77 47.25 49.28 42.96 Payable days 64.49 36.54 54.12 77.17 56.68 Cash Conversion Cycle 46.74 59.78 48.36 28.67 28.23 Total Debt/Equity 0.29 0.31 0.17 0.43 0.48 Interest Cover 4.55 17.69 17.39 15.73 20.87

Description Mar 25 Mar 24
Book Value (Rs.) 116.70 106.33 ROA 5.37% 7.88% ROE 9.24% 12.35% ROCE 11.96% 12.93% Fixed Asset Turnover 2.85 2.01 Receivable days 68.17 63.93 Inventory Days 43.06 50.30 Payable days 64.50 47.40 Cash Conversion Cycle 46.74 66.83 Total Debt/Equity 0.29 0.31 Interest Cover 4.55 17.69

Top Investors:

gymkhana partners l.p.

unico global opportunities fund limited

Annual Reports:

News Update:

Dharmaj Crop Guard - Quarterly Results
13th Aug 2025, 18:03 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