Nifty
Sensex
:
:
14504.80
48544.06
194.00 (1.36%)
660.68 (1.38%)

Pesticides & Agrochemicals

Rating :
48/99

BSE: 500650 | NSE: EXCELINDUS

799.70
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  863.75
  •  863.75
  •  775.70
  •  868.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34303
  •  278.64
  •  1024.00
  •  536.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,009.18
  • 16.22
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,008.07
  • 1.25%
  • 1.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.80%
  • 2.46%
  • 33.39%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.01%
  • 11.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.83
  • 9.40
  • 5.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.42
  • 16.01
  • 1.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.71
  • 29.82
  • 9.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.99
  • 14.05
  • 10.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 1.55
  • 1.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 9.45
  • 8.34

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
213.58
164.35
29.95%
183.75
180.88
1.59%
0.00
189.45
-100.00%
167.80
195.04
-13.97%
Expenses
173.94
137.63
26.38%
155.04
141.71
9.41%
0.00
147.41
-100.00%
146.33
143.94
1.66%
EBITDA
39.64
26.72
48.35%
28.71
39.17
-26.70%
0.00
42.05
-100.00%
21.47
51.10
-57.98%
EBIDTM
18.56%
16.26%
15.62%
21.66%
0.00%
22.19%
12.80%
26.20%
Other Income
2.90
1.33
118.05%
0.97
3.36
-71.13%
0.00
4.68
-100.00%
1.47
1.68
-12.50%
Interest
0.49
0.64
-23.44%
0.70
0.56
25.00%
0.00
0.57
-100.00%
0.80
0.50
60.00%
Depreciation
6.83
5.96
14.60%
6.76
4.80
40.83%
0.00
4.99
-100.00%
7.02
4.69
49.68%
PBT
35.22
21.45
64.20%
22.22
37.16
-40.20%
0.00
41.17
-100.00%
15.13
47.59
-68.21%
Tax
9.07
5.22
73.75%
5.60
-2.74
-
0.00
13.76
-100.00%
2.59
17.34
-85.06%
PAT
26.15
16.23
61.12%
16.62
39.90
-58.35%
0.00
27.41
-100.00%
12.54
30.24
-58.53%
PATM
12.24%
9.88%
9.04%
22.06%
0.00%
14.47%
7.47%
15.51%
EPS
20.80
12.91
61.12%
13.22
31.74
-58.35%
0.00
21.80
-100.00%
9.98
24.06
-58.52%

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
-
702.48
824.96
598.77
462.37
448.36
481.56
415.92
384.11
315.49
274.98
Net Sales Growth
-
-14.85%
37.78%
29.50%
3.12%
-6.89%
15.78%
8.28%
21.75%
14.73%
 
Cost Of Goods Sold
-
313.86
336.55
259.28
233.78
220.19
237.27
227.14
201.35
168.90
127.84
Gross Profit
-
388.62
488.41
339.48
228.58
228.17
244.28
188.78
182.76
146.60
147.14
GP Margin
-
55.32%
59.20%
56.70%
49.44%
50.89%
50.73%
45.39%
47.58%
46.47%
53.51%
Total Expenditure
-
572.46
575.91
476.36
419.46
386.47
409.63
376.70
344.19
289.77
241.16
Power & Fuel Cost
-
54.96
49.49
40.19
31.77
28.03
30.75
28.11
29.91
25.02
22.47
% Of Sales
-
7.82%
6.00%
6.71%
6.87%
6.25%
6.39%
6.76%
7.79%
7.93%
8.17%
Employee Cost
-
84.61
76.01
74.38
65.04
58.59
61.68
54.38
50.80
41.51
39.39
% Of Sales
-
12.04%
9.21%
12.42%
14.07%
13.07%
12.81%
13.07%
13.23%
13.16%
14.32%
Manufacturing Exp.
-
54.64
52.40
46.30
40.16
36.74
38.76
35.03
31.47
28.13
24.53
% Of Sales
-
7.78%
6.35%
7.73%
8.69%
8.19%
8.05%
8.42%
8.19%
8.92%
8.92%
General & Admin Exp.
-
21.86
18.80
15.41
11.60
9.20
8.47
7.13
6.96
6.05
14.85
% Of Sales
-
3.11%
2.28%
2.57%
2.51%
2.05%
1.76%
1.71%
1.81%
1.92%
5.40%
Selling & Distn. Exp.
-
22.36
21.60
20.00
16.15
14.26
13.27
10.64
9.38
8.85
8.22
% Of Sales
-
3.18%
2.62%
3.34%
3.49%
3.18%
2.76%
2.56%
2.44%
2.81%
2.99%
Miscellaneous Exp.
-
20.17
21.05
20.80
20.95
19.46
19.44
14.27
14.32
11.31
8.22
% Of Sales
-
2.87%
2.55%
3.47%
4.53%
4.34%
4.04%
3.43%
3.73%
3.58%
1.40%
EBITDA
-
130.02
249.05
122.41
42.91
61.89
71.93
39.22
39.92
25.72
33.82
EBITDA Margin
-
18.51%
30.19%
20.44%
9.28%
13.80%
14.94%
9.43%
10.39%
8.15%
12.30%
Other Income
-
11.46
6.71
6.71
9.79
3.54
7.74
5.18
4.30
5.38
3.33
Interest
-
3.80
3.43
6.96
11.45
12.54
13.97
12.22
12.21
8.96
6.72
Depreciation
-
22.78
18.12
15.23
14.31
15.39
14.70
11.03
10.13
9.70
9.74
PBT
-
114.91
234.21
106.93
26.93
37.49
51.00
21.15
21.88
12.46
20.68
Tax
-
18.83
80.75
33.03
6.90
11.44
9.82
3.16
6.95
3.88
6.05
Tax Rate
-
16.39%
34.48%
30.89%
25.62%
30.51%
19.25%
14.94%
31.76%
19.70%
29.26%
PAT
-
96.07
153.45
73.89
20.03
26.05
41.18
17.99
14.93
15.82
14.63
PAT before Minority Interest
-
96.07
153.45
73.89
20.03
26.05
41.18
17.99
14.93
15.82
14.63
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
13.68%
18.60%
12.34%
4.33%
5.81%
8.55%
4.33%
3.89%
5.01%
5.32%
PAT Growth
-
-37.39%
107.67%
268.90%
-23.11%
-36.74%
128.90%
20.50%
-5.63%
8.13%
 
EPS
-
76.86
122.76
59.11
16.02
20.84
32.94
14.39
11.94
12.66
11.70

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
700.89
699.56
532.47
409.92
210.60
186.19
152.17
135.52
124.43
111.60
Share Capital
6.29
6.29
6.29
6.29
6.45
5.95
5.45
5.45
5.45
5.45
Total Reserves
694.60
693.28
526.19
403.63
204.15
178.51
143.27
130.06
118.97
106.15
Non-Current Liabilities
88.35
99.24
84.05
70.56
39.02
47.39
52.64
33.28
51.34
32.96
Secured Loans
0.02
0.06
0.90
9.15
10.10
15.71
15.28
0.19
0.21
0.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.44
10.59
10.31
5.24
14.37
Long Term Provisions
12.73
11.53
12.47
11.28
10.23
12.90
12.94
8.05
31.83
4.61
Current Liabilities
148.11
116.89
111.65
138.51
171.61
153.49
146.94
166.55
162.96
93.89
Trade Payables
104.91
99.82
87.35
62.57
71.30
54.24
52.62
49.95
45.14
38.40
Other Current Liabilities
15.09
7.74
12.66
17.58
18.98
26.12
16.97
13.94
24.68
11.55
Short Term Borrowings
21.26
6.15
6.61
50.43
67.62
60.67
68.75
59.35
58.26
32.97
Short Term Provisions
6.84
3.18
5.03
7.92
13.70
12.46
8.60
43.31
34.88
10.97
Total Liabilities
937.35
915.69
728.17
618.99
421.23
387.07
351.75
335.35
338.73
238.45
Net Block
374.99
236.96
202.00
182.24
163.57
157.52
128.40
120.89
107.51
98.90
Gross Block
442.67
284.07
231.50
196.53
276.86
265.20
264.02
249.50
229.51
215.01
Accumulated Depreciation
67.68
47.11
29.50
14.29
113.29
107.68
135.62
128.61
122.00
116.11
Non Current Assets
657.13
588.97
519.11
411.63
212.22
193.82
175.84
152.59
161.55
121.70
Capital Work in Progress
9.55
11.83
23.40
8.48
3.19
2.58
20.09
4.77
5.60
1.35
Non Current Investment
251.03
318.50
272.23
200.89
26.99
23.15
21.77
21.04
17.64
17.53
Long Term Loans & Adv.
21.18
21.48
21.26
18.12
17.48
10.36
4.45
4.05
29.97
3.82
Other Non Current Assets
0.39
0.20
0.21
1.89
0.99
0.21
1.12
1.84
0.83
0.10
Current Assets
280.21
326.73
209.07
207.35
209.01
193.25
175.92
182.75
177.19
116.75
Current Investments
14.66
76.53
10.33
11.53
0.07
0.09
0.64
0.48
0.20
0.00
Inventories
77.72
68.75
55.84
55.11
62.89
66.52
48.14
42.71
47.60
38.54
Sundry Debtors
149.70
158.39
124.64
120.34
126.89
105.65
100.97
88.86
83.92
60.42
Cash & Bank
22.42
4.40
5.20
4.33
4.69
2.27
9.36
6.96
7.74
4.18
Other Current Assets
15.71
8.56
6.65
4.72
14.47
18.72
16.81
43.75
37.73
13.62
Short Term Loans & Adv.
7.84
10.11
6.40
11.32
11.27
15.56
13.07
40.47
33.70
9.79
Net Current Assets
132.11
209.84
97.41
68.85
37.41
39.76
28.98
16.21
14.23
22.86
Total Assets
937.34
915.70
728.18
618.98
421.23
387.07
351.76
335.34
338.74
238.45

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
110.18
135.16
119.09
30.83
45.99
44.09
13.40
27.36
14.91
34.30
PBT
114.91
234.21
106.93
26.93
37.49
51.00
21.15
21.88
12.46
20.68
Adjustment
15.24
16.95
19.32
18.43
27.11
22.87
27.72
25.50
18.54
19.50
Changes in Working Capital
7.05
-39.26
18.99
1.84
1.12
-19.85
-26.59
-13.62
-12.14
0.32
Cash after chg. in Working capital
137.19
211.89
145.24
47.20
65.73
54.02
22.28
33.76
18.85
40.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.02
-76.74
-26.15
-16.37
-19.74
-9.94
-8.88
-6.41
-3.48
-5.15
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
-61.38
-111.21
-45.24
16.26
-27.15
-27.21
-31.86
-25.37
-14.71
-12.53
Net Fixed Assets
-161.30
-40.50
-49.12
78.74
-12.29
16.34
-29.85
-19.17
-18.73
4.12
Net Investments
105.44
-86.41
-22.65
-139.40
0.00
0.10
0.00
0.00
-0.51
-3.66
Others
-5.52
15.70
26.53
76.92
-14.86
-43.65
-2.01
-6.20
4.53
-12.99
Cash from Financing Activity
-31.46
-24.39
-73.06
-47.98
-17.39
-22.67
19.75
-3.94
4.10
-20.40
Net Cash Inflow / Outflow
17.33
-0.45
0.79
-0.90
1.45
-5.79
1.29
-1.95
4.29
1.37
Opening Cash & Equivalents
3.59
4.03
3.24
4.14
2.02
7.81
6.52
8.47
4.18
2.81
Closing Cash & Equivalent
20.92
3.59
4.03
3.24
3.46
2.02
7.81
6.52
8.47
4.18

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.)
557.56
556.51
423.59
326.09
163.19
154.94
136.37
124.26
114.09
102.33
ROA
10.37%
18.67%
10.97%
3.85%
6.45%
11.15%
5.24%
4.43%
5.48%
5.95%
ROE
13.72%
24.91%
15.68%
6.46%
13.19%
24.72%
12.66%
11.49%
13.40%
13.67%
ROCE
16.62%
38.05%
22.32%
9.87%
17.23%
24.26%
14.41%
16.70%
15.78%
16.82%
Fixed Asset Turnover
1.93
3.20
2.86
2.13
1.81
2.00
1.78
1.76
1.53
1.36
Receivable days
80.04
62.61
73.16
89.53
86.52
71.21
75.90
74.99
77.68
72.64
Inventory Days
38.05
27.56
33.13
42.73
48.15
39.52
36.32
39.19
46.36
45.01
Payable days
67.18
61.12
59.24
61.91
61.61
48.52
51.22
51.34
53.90
49.87
Cash Conversion Cycle
50.91
29.06
47.05
70.36
73.07
62.21
61.00
62.84
70.14
67.78
Total Debt/Equity
0.03
0.01
0.02
0.17
0.42
0.51
0.69
0.54
0.61
0.46
Interest Cover
31.25
69.19
16.37
3.35
3.99
4.65
2.73
2.79
3.20
4.08

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.