Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Pesticides & Agrochemicals

Rating :
58/99

BSE: 532851 | NSE: INSECTICID

496.15
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  498.00
  •  504.25
  •  492.85
  •  494.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  139231
  •  694.19
  •  629.40
  •  206.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,023.57
  • 13.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,136.84
  • 1.21%
  • 1.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.89%
  • 1.38%
  • 9.60%
  • FII
  • DII
  • Others
  • 3.92%
  • 9.51%
  • 6.70%

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
  • 18.06
  • 15.93
  • 13.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 2.41
  • 2.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.31
  • 11.05
  • 9.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
409.60
358.36
14.30%
238.67
198.94
19.97%
262.86
215.74
21.84%
503.11
458.34
9.77%
Expenses
360.39
295.25
22.06%
241.15
170.07
41.79%
239.90
183.78
30.54%
431.07
389.14
10.78%
EBITDA
49.21
63.11
-22.03%
-2.48
28.87
-
22.96
31.97
-28.18%
72.04
69.20
4.10%
EBIDTM
12.01%
17.61%
-1.04%
14.51%
8.73%
14.82%
14.32%
15.10%
Other Income
1.12
1.17
-4.27%
-0.92
0.97
-
0.77
0.85
-9.41%
1.76
0.30
486.67%
Interest
2.25
6.88
-67.30%
5.14
6.30
-18.41%
6.16
3.59
71.59%
5.71
2.43
134.98%
Depreciation
6.10
5.88
3.74%
6.13
4.92
24.59%
6.08
5.01
21.36%
5.99
4.93
21.50%
PBT
31.99
51.52
-37.91%
-14.66
18.62
-
11.50
24.21
-52.50%
62.10
62.14
-0.06%
Tax
7.90
15.58
-49.29%
-7.34
-9.93
-
2.89
7.31
-60.47%
13.29
19.17
-30.67%
PAT
24.08
35.94
-33.00%
-7.32
28.55
-
8.61
16.91
-49.08%
48.81
42.97
13.59%
PATM
5.88%
10.03%
-3.07%
14.35%
3.28%
7.84%
9.70%
9.38%
EPS
11.63
17.36
-33.01%
-3.53
13.79
-
4.16
8.17
-49.08%
23.58
20.76
13.58%

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
1,414.24
1,363.22
1,191.95
1,073.25
994.21
988.24
965.21
263.70
197.61
168.12
Net Sales Growth
14.85%
14.37%
11.06%
7.95%
0.60%
2.39%
266.03%
33.44%
17.54%
 
Cost Of Goods Sold
1,073.46
936.87
725.85
694.22
669.94
608.52
583.65
153.00
104.28
88.14
Gross Profit
340.78
426.35
466.10
379.03
324.27
379.72
381.56
110.70
93.32
79.98
GP Margin
24.10%
31.28%
39.10%
35.32%
32.62%
38.42%
39.53%
41.98%
47.22%
47.57%
Total Expenditure
1,272.51
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%
5.47%
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%
12.17%
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%
2.15%
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
141.73
155.86
185.61
147.82
111.37
91.99
111.01
26.78
18.01
11.99
EBITDA Margin
10.02%
11.43%
15.57%
13.77%
11.20%
9.31%
11.50%
10.16%
9.11%
7.13%
Other Income
2.73
2.57
2.31
3.24
6.83
0.75
0.65
1.46
1.81
0.26
Interest
19.26
23.89
15.22
15.92
20.23
25.94
33.18
2.82
2.16
1.63
Depreciation
24.30
24.07
19.68
17.05
16.00
16.46
14.61
1.12
0.78
0.50
PBT
90.93
110.46
153.01
118.10
81.97
50.34
63.87
24.31
16.87
10.13
Tax
16.74
24.42
30.60
34.12
22.57
10.76
9.03
3.42
2.54
1.55
Tax Rate
18.41%
22.11%
20.00%
28.89%
27.53%
21.37%
14.14%
14.05%
15.06%
15.30%
PAT
74.18
86.04
122.41
83.97
59.40
39.58
54.84
20.91
14.33
8.58
PAT before Minority Interest
74.18
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
5.25%
6.31%
10.27%
7.82%
5.97%
4.01%
5.68%
7.93%
7.25%
5.10%
PAT Growth
-40.36%
-29.71%
45.78%
41.36%
50.08%
-27.83%
162.27%
45.92%
67.02%
 
EPS
35.84
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
5.59
4.74
6.01
104.47
94.80
22.46
23.10
13.47
Short Term Loans & Adv.
57.74
98.25
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
153.01
118.10
81.97
50.34
24.34
16.87
10.13
Adjustment
47.54
37.66
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
66.94
66.83
71.11
65.22
35.35
40.03
47.27
51.34
Inventory Days
147.84
155.43
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
144.11
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

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.