Nifty
:
14238.90
Sensex
:
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)
Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Insecticides (India) Ltd.

Pesticides & Agrochemicals

Rating :
45/99

BSE: 532851 | NSE: INSECTICID

NSE BSE
478.95
25-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  485.20
  •  488.80
  •  472.00
  •  482.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45753
  •  218.55
  •  589.00
  •  206.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 987.82
  • 14.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,101.08
  • 1.26%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.89%
  • 2.64%
  • 10.85%
  • FII
  • DII
  • Others
  • 4.34%
  • 10.84%
  • 2.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.72
  • 6.65
  • 8.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.58
  • 11.12
  • 1.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.32
  • 16.80
  • 0.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.04
  • 15.77
  • 13.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.07
  • 2.30
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.05
  • 10.89
  • 8.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
455.85
503.11
-9.39%
409.60
358.36
14.30%
238.67
200.50
19.04%
262.86
215.74
21.84%
Expenses
398.10
431.07
-7.65%
360.39
295.25
22.06%
241.15
170.07
41.79%
239.90
183.78
30.54%
EBITDA
57.75
72.04
-19.84%
49.21
63.11
-22.03%
-2.48
30.43
-
22.96
31.97
-28.18%
EBIDTM
12.67%
14.32%
12.01%
17.61%
-1.04%
15.18%
8.73%
14.82%
Other Income
5.05
1.76
186.93%
1.12
1.17
-4.27%
-0.92
-0.59
-
0.77
0.85
-9.41%
Interest
1.41
5.71
-75.31%
2.25
6.88
-67.30%
5.14
6.30
-18.41%
6.16
3.59
71.59%
Depreciation
6.20
5.99
3.51%
6.10
5.88
3.74%
6.13
4.92
24.59%
6.08
5.01
21.36%
PBT
55.20
62.10
-11.11%
31.99
51.52
-37.91%
-14.66
18.62
-
11.50
24.21
-52.50%
Tax
13.80
13.29
3.84%
7.90
15.58
-49.29%
-7.34
-9.93
-
2.89
7.31
-60.47%
PAT
41.40
48.80
-15.16%
24.08
35.94
-33.00%
-7.32
28.55
-
8.61
16.91
-49.08%
PATM
9.08%
9.70%
5.88%
10.03%
-3.07%
14.24%
3.28%
7.84%
EPS
20.13
23.72
-15.13%
11.79
17.47
-32.51%
-3.44
13.85
-
4.31
8.25
-47.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 09
Mar 08
Mar 07
Net Sales
1,366.98
1,363.22
1,193.51
1,073.25
994.21
988.24
965.21
263.70
197.61
168.12
Net Sales Growth
6.99%
14.22%
11.21%
7.95%
0.60%
2.39%
266.03%
33.44%
17.54%
 
Cost Of Goods Sold
1,041.08
936.87
725.85
694.22
669.94
608.52
583.65
153.00
104.28
88.14
Gross Profit
325.90
426.35
467.66
379.03
324.27
379.72
381.56
110.70
93.32
79.98
GP Margin
23.84%
31.28%
39.18%
35.32%
32.62%
38.42%
39.53%
41.98%
47.22%
47.57%
Total Expenditure
1,239.54
1,207.36
1,006.34
925.43
882.84
896.25
854.20
236.92
179.60
156.13
Power & Fuel Cost
-
23.34
18.37
14.08
13.72
11.96
15.05
0.85
0.54
0.32
% Of Sales
-
1.71%
1.54%
1.31%
1.38%
1.21%
1.56%
0.32%
0.27%
0.19%
Employee Cost
-
74.74
65.19
50.62
45.51
40.75
35.11
5.71
4.92
3.48
% Of Sales
-
5.48%
5.46%
4.72%
4.58%
4.12%
3.64%
2.17%
2.49%
2.07%
Manufacturing Exp.
-
120.79
145.08
116.04
114.98
78.30
78.47
32.24
27.99
23.45
% Of Sales
-
8.86%
12.16%
10.81%
11.56%
7.92%
8.13%
12.23%
14.16%
13.95%
General & Admin Exp.
-
24.02
25.58
20.74
20.41
20.10
15.71
4.99
4.61
3.32
% Of Sales
-
1.76%
2.14%
1.93%
2.05%
2.03%
1.63%
1.89%
2.33%
1.97%
Selling & Distn. Exp.
-
12.60
13.58
21.65
11.35
134.37
125.00
38.24
36.82
37.23
% Of Sales
-
0.92%
1.14%
2.02%
1.14%
13.60%
12.95%
14.50%
18.63%
22.14%
Miscellaneous Exp.
-
14.99
12.69
8.08
6.93
2.25
1.21
1.88
0.44
0.19
% Of Sales
-
1.10%
1.06%
0.75%
0.70%
0.23%
0.13%
0.71%
0.22%
0.11%
EBITDA
127.44
155.86
187.17
147.82
111.37
91.99
111.01
26.78
18.01
11.99
EBITDA Margin
9.32%
11.43%
15.68%
13.77%
11.20%
9.31%
11.50%
10.16%
9.11%
7.13%
Other Income
6.02
2.57
0.74
3.24
6.83
0.75
0.65
1.46
1.81
0.26
Interest
14.96
23.89
15.22
15.92
20.23
25.94
33.18
2.82
2.16
1.63
Depreciation
24.51
24.07
19.68
17.05
16.00
16.46
14.61
1.12
0.78
0.50
PBT
84.03
110.46
153.01
118.10
81.97
50.34
63.87
24.31
16.87
10.13
Tax
17.25
24.42
30.60
34.12
22.57
10.76
9.03
3.42
2.54
1.55
Tax Rate
20.53%
22.11%
20.00%
28.89%
27.53%
21.37%
14.14%
14.05%
15.06%
15.30%
PAT
66.77
86.04
122.41
83.97
59.40
39.58
54.84
20.91
14.33
8.58
PAT before Minority Interest
66.77
86.04
122.41
83.97
59.40
39.58
54.84
20.91
14.33
8.58
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.88%
6.31%
10.26%
7.82%
5.97%
4.01%
5.68%
7.93%
7.25%
5.10%
PAT Growth
-48.72%
-29.71%
45.78%
41.36%
50.08%
-27.83%
162.27%
45.92%
67.02%
 
EPS
32.26
41.57
59.14
40.57
28.70
19.12
26.49
10.10
6.92
4.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 09
Mar 08
Mar 07
Shareholder's Funds
731.73
662.00
547.84
464.49
408.55
290.76
101.01
83.06
34.04
Share Capital
20.67
20.67
20.67
20.67
20.67
12.68
12.68
12.68
9.47
Total Reserves
711.06
641.34
527.17
443.82
387.88
278.08
88.33
70.38
24.57
Non-Current Liabilities
45.97
52.82
53.02
41.85
52.40
73.53
15.20
16.07
14.40
Secured Loans
1.91
1.32
8.28
15.17
28.05
53.66
13.71
14.56
12.02
Unsecured Loans
0.00
0.00
0.00
0.25
0.00
0.00
0.09
0.49
1.80
Long Term Provisions
23.63
33.63
25.89
17.51
1.44
0.65
0.00
0.00
0.00
Current Liabilities
539.31
673.61
424.78
489.00
475.46
556.01
85.22
62.86
38.39
Trade Payables
246.56
279.87
243.36
198.68
211.11
209.98
44.58
43.98
25.64
Other Current Liabilities
106.69
97.23
84.36
83.51
83.56
78.37
30.21
12.03
10.24
Short Term Borrowings
183.48
295.17
96.76
205.96
152.59
240.95
0.00
0.00
0.00
Short Term Provisions
2.58
1.34
0.29
0.85
28.20
26.71
10.43
6.85
2.52
Total Liabilities
1,317.01
1,388.43
1,025.64
995.34
936.41
920.30
201.43
161.99
86.83
Net Block
239.10
240.20
231.57
184.59
198.46
204.71
24.59
19.75
8.04
Gross Block
313.75
292.04
264.34
200.47
247.96
238.23
27.46
21.76
9.53
Accumulated Depreciation
74.65
51.84
32.77
15.88
49.51
33.52
2.87
2.01
1.49
Non Current Assets
338.68
326.00
306.14
280.18
260.23
258.68
42.41
38.39
12.64
Capital Work in Progress
38.96
19.00
16.82
58.18
51.23
42.64
0.75
0.36
4.60
Non Current Investment
11.89
12.49
16.51
10.98
3.14
3.14
17.07
18.28
0.00
Long Term Loans & Adv.
48.13
54.02
40.90
25.92
7.17
6.00
0.00
0.00
0.00
Other Non Current Assets
0.59
0.30
0.34
0.50
0.24
2.19
0.00
0.00
0.00
Current Assets
978.33
1,062.43
719.49
715.17
674.92
661.62
155.31
119.76
74.17
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
519.26
705.11
407.29
425.78
350.60
391.40
96.34
60.83
33.00
Sundry Debtors
319.79
244.25
234.81
211.61
207.73
166.81
33.15
31.50
25.91
Cash & Bank
74.16
9.24
20.11
9.22
12.11
8.61
3.36
4.32
1.80
Other Current Assets
65.12
5.86
4.74
6.01
104.47
94.80
22.46
23.10
13.47
Short Term Loans & Adv.
57.74
97.97
52.54
62.54
97.70
89.91
9.70
12.55
9.63
Net Current Assets
439.02
388.82
294.72
226.16
199.46
105.61
70.08
56.90
35.78
Total Assets
1,317.01
1,388.43
1,025.63
995.35
936.40
920.30
201.44
161.99
86.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
241.85
-133.13
181.54
4.01
85.88
6.29
-10.75
3.51
PBT
111.33
153.41
118.10
81.97
50.34
24.34
16.87
10.13
Adjustment
47.54
37.25
31.71
38.00
36.97
4.05
1.41
1.92
Changes in Working Capital
115.09
-292.01
57.98
-98.92
12.57
-15.06
-21.01
-5.01
Cash after chg. in Working capital
273.96
-101.34
207.79
21.05
99.87
13.33
-2.73
7.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.10
-31.79
-26.25
-17.04
-13.66
-2.84
-1.92
-1.90
Other Direct Exp. Paid
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
-0.34
0.00
0.00
0.00
Cash From Investing Activity
-24.09
-48.99
-25.82
-13.64
-18.70
-3.77
-24.88
-5.40
Net Fixed Assets
-41.67
-29.88
-22.51
35.06
-265.57
-6.08
-7.99
Net Investments
1.43
4.43
-5.21
0.04
6.08
1.21
-18.28
Others
16.15
-23.54
1.90
-48.74
240.79
1.10
1.39
Cash from Financing Activity
-158.97
171.50
-143.00
9.36
-63.67
-3.47
38.15
1.99
Net Cash Inflow / Outflow
58.79
-10.62
12.71
-0.27
3.50
-0.96
2.52
0.11
Opening Cash & Equivalents
8.94
19.56
6.85
7.12
8.61
4.32
1.80
1.69
Closing Cash & Equivalent
67.73
8.94
19.56
6.85
12.11
3.36
4.32
1.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
354.04
320.31
265.07
224.74
197.07
152.84
51.14
41.64
23.95
ROA
6.36%
10.14%
8.31%
6.15%
4.26%
9.78%
11.51%
11.52%
9.88%
ROE
12.35%
20.24%
16.59%
13.63%
11.34%
28.26%
23.70%
25.31%
25.21%
ROCE
14.24%
20.65%
19.66%
15.55%
12.44%
26.83%
26.45%
26.78%
24.57%
Fixed Asset Turnover
4.99
4.70
5.25
4.80
4.31
7.77
11.98
14.17
19.32
Receivable days
68.11
66.86
66.83
71.11
65.22
35.35
40.03
47.27
51.34
Inventory Days
147.84
155.24
124.71
131.65
129.21
86.22
97.31
77.25
65.39
Payable days
94.42
78.25
91.00
83.31
88.37
50.26
63.34
69.50
58.90
Cash Conversion Cycle
121.54
143.85
100.54
119.45
106.07
71.31
74.00
55.02
57.84
Total Debt/Equity
0.26
0.46
0.21
0.51
0.51
1.11
0.14
0.19
0.41
Interest Cover
5.62
11.05
8.42
5.05
2.94
2.93
9.64
8.82
7.22

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Insecticides India - Quarterly Results
    9th Nov 2020, 14:47 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.