Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Pesticides & Agrochemicals

Rating :
65/99

BSE: 500650 | NSE: EXCELINDUS

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,354.43
  • 7.48
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,291.69
  • 2.09%
  • 1.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.60%
  • 2.35%
  • 33.44%
  • FII
  • DII
  • Others
  • 0.77%
  • 6.97%
  • 3.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.86
  • 14.49
  • 18.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.22
  • 13.60
  • 12.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.86
  • 16.88
  • 18.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.65
  • 11.60
  • 11.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.09
  • 2.10
  • 1.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 9.23
  • 7.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
311.95
230.92
35.09%
328.81
231.91
41.78%
364.67
218.68
66.76%
350.52
213.58
64.12%
Expenses
279.35
202.50
37.95%
273.64
199.38
37.25%
297.90
180.03
65.47%
247.82
173.94
42.47%
EBITDA
32.59
28.41
14.71%
55.18
32.53
69.63%
66.76
38.65
72.73%
102.70
39.64
159.08%
EBIDTM
10.45%
12.31%
16.78%
14.03%
18.31%
17.68%
29.30%
18.56%
Other Income
5.75
2.28
152.19%
2.62
4.01
-34.66%
1.22
1.12
8.93%
8.13
2.90
180.34%
Interest
0.92
0.47
95.74%
0.50
0.60
-16.67%
0.44
0.43
2.33%
0.43
0.49
-12.24%
Depreciation
7.90
7.50
5.33%
7.77
7.21
7.77%
7.74
6.95
11.37%
8.21
6.83
20.20%
PBT
29.52
22.73
29.87%
49.53
28.72
72.46%
59.81
32.39
84.66%
102.19
35.22
190.15%
Tax
7.46
5.59
33.45%
12.46
7.30
70.68%
15.02
12.29
22.21%
24.34
9.07
168.36%
PAT
22.05
17.14
28.65%
37.06
21.43
72.94%
44.79
20.10
122.84%
77.85
26.15
197.71%
PATM
7.07%
7.42%
11.27%
9.24%
12.28%
9.19%
22.21%
12.24%
EPS
17.54
13.64
28.59%
29.47
17.04
72.95%
35.63
15.99
122.83%
61.93
20.80
197.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,355.95
1,178.02
749.47
702.48
824.96
598.77
462.37
448.36
481.56
415.92
384.11
Net Sales Growth
51.49%
57.18%
6.69%
-14.85%
37.78%
29.50%
3.12%
-6.89%
15.78%
8.28%
 
Cost Of Goods Sold
726.23
587.55
355.01
313.86
336.55
259.28
233.78
220.19
237.27
227.14
201.35
Gross Profit
629.72
590.47
394.45
388.62
488.41
339.48
228.58
228.17
244.28
188.78
182.76
GP Margin
46.44%
50.12%
52.63%
55.32%
59.20%
56.70%
49.44%
50.89%
50.73%
45.39%
47.58%
Total Expenditure
1,098.71
946.47
627.89
572.46
575.91
476.36
419.46
386.47
409.63
376.70
344.19
Power & Fuel Cost
-
80.47
58.69
54.96
49.49
40.19
31.77
28.03
30.75
28.11
29.91
% Of Sales
-
6.83%
7.83%
7.82%
6.00%
6.71%
6.87%
6.25%
6.39%
6.76%
7.79%
Employee Cost
-
106.20
89.38
84.61
76.01
74.38
65.04
58.59
61.68
54.38
50.80
% Of Sales
-
9.02%
11.93%
12.04%
9.21%
12.42%
14.07%
13.07%
12.81%
13.07%
13.23%
Manufacturing Exp.
-
79.24
56.31
54.64
52.40
46.30
40.16
36.74
38.76
35.03
31.47
% Of Sales
-
6.73%
7.51%
7.78%
6.35%
7.73%
8.69%
8.19%
8.05%
8.42%
8.19%
General & Admin Exp.
-
24.21
21.79
21.86
18.80
15.41
11.60
9.20
8.47
7.13
6.96
% Of Sales
-
2.06%
2.91%
3.11%
2.28%
2.57%
2.51%
2.05%
1.76%
1.71%
1.81%
Selling & Distn. Exp.
-
47.86
26.94
22.36
21.60
20.00
16.15
14.26
13.27
10.64
9.38
% Of Sales
-
4.06%
3.59%
3.18%
2.62%
3.34%
3.49%
3.18%
2.76%
2.56%
2.44%
Miscellaneous Exp.
-
20.95
19.77
20.17
21.05
20.80
20.95
19.46
19.44
14.27
9.38
% Of Sales
-
1.78%
2.64%
2.87%
2.55%
3.47%
4.53%
4.34%
4.04%
3.43%
3.73%
EBITDA
257.23
231.55
121.58
130.02
249.05
122.41
42.91
61.89
71.93
39.22
39.92
EBITDA Margin
18.97%
19.66%
16.22%
18.51%
30.19%
20.44%
9.28%
13.80%
14.94%
9.43%
10.39%
Other Income
17.72
15.64
9.41
11.46
6.71
6.71
9.79
3.54
7.74
5.18
4.30
Interest
2.29
3.07
3.02
3.80
3.43
6.96
11.45
12.54
13.97
12.22
12.21
Depreciation
31.62
30.66
27.15
22.78
18.12
15.23
14.31
15.39
14.70
11.03
10.13
PBT
241.05
213.45
100.81
114.91
234.21
106.93
26.93
37.49
51.00
21.15
21.88
Tax
59.28
52.25
29.72
18.83
80.75
33.03
6.90
11.44
9.82
3.16
6.95
Tax Rate
24.59%
24.48%
29.48%
16.39%
34.48%
30.89%
25.62%
30.51%
19.25%
14.94%
31.76%
PAT
181.75
161.20
71.09
96.07
153.45
73.89
20.03
26.05
41.18
17.99
14.93
PAT before Minority Interest
181.75
161.20
71.09
96.07
153.45
73.89
20.03
26.05
41.18
17.99
14.93
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
13.40%
13.68%
9.49%
13.68%
18.60%
12.34%
4.33%
5.81%
8.55%
4.33%
3.89%
PAT Growth
114.28%
126.75%
-26.00%
-37.39%
107.67%
268.90%
-23.11%
-36.74%
128.90%
20.50%
 
EPS
145.40
128.96
56.87
76.86
122.76
59.11
16.02
20.84
32.94
14.39
11.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,149.35
851.54
700.89
699.56
532.47
409.92
210.60
186.19
152.17
135.52
Share Capital
6.29
6.29
6.29
6.29
6.29
6.29
6.45
5.95
5.45
5.45
Total Reserves
1,143.06
845.26
694.60
693.28
526.19
403.63
204.15
178.51
143.27
130.06
Non-Current Liabilities
134.84
102.19
88.35
99.24
84.05
70.56
39.02
47.39
52.64
33.28
Secured Loans
0.00
0.01
0.02
0.06
0.90
9.15
10.10
15.71
15.28
0.19
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.44
10.59
10.31
Long Term Provisions
14.21
12.96
12.73
11.53
12.47
11.28
10.23
12.90
12.94
8.05
Current Liabilities
202.46
157.42
148.11
116.89
111.65
138.51
171.61
153.49
146.94
166.55
Trade Payables
180.45
123.01
104.91
99.82
87.35
62.57
71.30
54.24
52.62
49.95
Other Current Liabilities
8.57
19.18
15.09
7.74
12.66
17.58
18.98
26.12
16.97
13.94
Short Term Borrowings
5.23
6.07
21.26
6.15
6.61
50.43
67.62
60.67
68.75
59.35
Short Term Provisions
8.21
9.17
6.84
3.18
5.03
7.92
13.70
12.46
8.60
43.31
Total Liabilities
1,486.65
1,111.15
937.35
915.69
728.17
618.99
421.23
387.07
351.75
335.35
Net Block
426.05
388.02
374.99
236.96
202.00
182.24
163.57
157.52
128.40
120.89
Gross Block
548.74
481.41
442.67
284.07
231.50
196.53
276.86
265.20
264.02
249.50
Accumulated Depreciation
122.70
93.39
67.68
47.11
29.50
14.29
113.29
107.68
135.62
128.61
Non Current Assets
1,008.17
781.96
657.13
588.97
519.11
411.63
212.22
193.82
175.84
152.59
Capital Work in Progress
21.20
16.85
9.55
11.83
23.40
8.48
3.19
2.58
20.09
4.77
Non Current Investment
534.66
349.70
251.03
318.50
272.23
200.89
26.99
23.15
21.77
21.04
Long Term Loans & Adv.
25.15
26.07
21.18
21.48
21.26
18.12
17.48
10.36
4.45
4.05
Other Non Current Assets
0.28
0.46
0.39
0.20
0.21
1.89
0.99
0.21
1.12
1.84
Current Assets
478.48
329.19
280.21
326.73
209.07
207.35
209.01
193.25
175.92
182.75
Current Investments
11.97
15.75
14.66
76.53
10.33
11.53
0.07
0.09
0.64
0.48
Inventories
165.23
68.97
77.72
68.75
55.84
55.11
62.89
66.52
48.14
42.71
Sundry Debtors
199.21
172.64
149.70
158.39
124.64
120.34
126.89
105.65
100.97
88.86
Cash & Bank
67.98
52.06
22.42
4.40
5.20
4.33
4.69
2.27
9.36
6.96
Other Current Assets
34.10
7.67
7.87
8.56
13.05
16.04
14.47
18.72
16.81
43.75
Short Term Loans & Adv.
26.43
12.10
7.84
10.11
6.40
11.32
11.27
15.56
13.07
40.47
Net Current Assets
276.02
171.77
132.11
209.84
97.41
68.85
37.41
39.76
28.98
16.21
Total Assets
1,486.65
1,111.15
937.34
915.70
728.18
618.98
421.23
387.07
351.76
335.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
108.93
90.86
110.18
135.16
119.09
30.83
45.99
44.09
13.40
27.36
PBT
213.45
100.81
114.91
234.21
106.93
26.93
37.49
51.00
21.15
21.88
Adjustment
19.76
24.44
15.24
16.95
19.32
18.43
27.11
22.87
27.72
25.50
Changes in Working Capital
-74.77
-11.06
7.05
-39.26
18.99
1.84
1.12
-19.85
-26.59
-13.62
Cash after chg. in Working capital
158.44
114.20
137.19
211.89
145.24
47.20
65.73
54.02
22.28
33.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.51
-23.34
-27.02
-76.74
-26.15
-16.37
-19.74
-9.94
-8.88
-6.41
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
-104.09
-52.60
-61.38
-111.21
-45.24
16.26
-27.15
-27.21
-31.86
-25.37
Net Fixed Assets
-71.68
-46.04
-161.30
-40.50
-49.12
78.74
-12.29
16.34
-29.85
-19.17
Net Investments
-85.73
-52.14
105.44
-86.41
-22.65
-139.40
0.00
0.10
0.00
0.00
Others
53.32
45.58
-5.52
15.70
26.53
76.92
-14.86
-43.65
-2.01
-6.20
Cash from Financing Activity
-16.89
-16.83
-31.46
-24.39
-73.06
-47.98
-17.39
-22.67
19.75
-3.94
Net Cash Inflow / Outflow
-12.04
21.42
17.33
-0.45
0.79
-0.90
1.45
-5.79
1.29
-1.95
Opening Cash & Equivalents
42.35
20.92
3.59
4.03
3.24
4.14
2.02
7.81
6.52
8.47
Closing Cash & Equivalent
30.31
42.35
20.92
3.59
4.03
3.24
3.46
2.02
7.81
6.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
914.32
677.41
557.56
556.51
423.59
326.09
163.19
154.94
136.37
124.26
ROA
12.41%
6.94%
10.37%
18.67%
10.97%
3.85%
6.45%
11.15%
5.24%
4.43%
ROE
16.11%
9.16%
13.72%
24.91%
15.68%
6.46%
13.19%
24.72%
12.66%
11.49%
ROCE
21.52%
13.14%
16.62%
38.05%
22.32%
9.87%
17.23%
24.26%
14.41%
16.70%
Fixed Asset Turnover
2.29
1.62
1.93
3.20
2.86
2.13
1.81
2.00
1.78
1.76
Receivable days
57.61
78.49
80.04
62.61
73.16
89.53
86.52
71.21
75.90
74.99
Inventory Days
36.28
35.72
38.05
27.56
33.13
42.73
48.15
39.52
36.32
39.19
Payable days
94.26
117.16
67.18
61.12
59.24
61.91
61.61
48.52
51.22
51.34
Cash Conversion Cycle
-0.37
-2.95
50.91
29.06
47.05
70.36
73.07
62.21
61.00
62.84
Total Debt/Equity
0.00
0.01
0.03
0.01
0.02
0.17
0.42
0.51
0.69
0.54
Interest Cover
70.42
34.35
31.25
69.19
16.37
3.35
3.99
4.65
2.73
2.79

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.