Nifty
Sensex
:
:
14529.15
49099.99
-568.20 (-3.76%)
-1939.32 (-3.80%)

Pesticides & Agrochemicals

Rating :
57/99

BSE: 532865 | NSE: MEGH

81.00
26-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  79.50
  •  82.45
  •  78.10
  •  81.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1523052
  •  1224.92
  •  89.85
  •  32.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,061.22
  • 8.55
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,842.07
  • 1.23%
  • 1.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.52%
  • 4.85%
  • 35.71%
  • FII
  • DII
  • Others
  • 1.58%
  • 0.00%
  • 6.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.68
  • 10.46
  • 6.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.50
  • 10.73
  • 0.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.24
  • 23.82
  • 11.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 9.56
  • 6.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.35
  • 1.79
  • 1.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.11
  • 5.18
  • 4.49

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
657.67
522.22
25.94%
625.63
532.41
17.51%
427.99
616.20
-30.54%
520.35
557.73
-6.70%
Expenses
498.56
417.52
19.41%
453.14
422.15
7.34%
331.59
481.10
-31.08%
436.31
398.99
9.35%
EBITDA
159.11
104.70
51.97%
172.49
110.26
56.44%
96.40
135.10
-28.65%
84.04
158.74
-47.06%
EBIDTM
24.19%
20.05%
27.57%
20.71%
22.52%
21.92%
14.01%
28.46%
Other Income
4.34
7.98
-45.61%
1.56
17.88
-91.28%
3.06
3.78
-19.05%
26.46
-2.15
-
Interest
23.43
13.50
73.56%
11.56
6.06
90.76%
10.30
7.35
40.14%
15.65
18.15
-13.77%
Depreciation
33.92
22.37
51.63%
32.44
22.03
47.25%
23.16
21.86
5.95%
22.33
23.95
-6.76%
PBT
112.61
76.81
46.61%
130.04
100.05
29.98%
66.00
109.67
-39.82%
72.52
98.61
-26.46%
Tax
33.31
20.11
65.64%
37.37
2.56
1,359.77%
19.18
31.86
-39.80%
15.50
21.48
-27.84%
PAT
79.30
56.70
39.86%
92.67
97.49
-4.94%
46.81
77.80
-39.83%
57.02
77.13
-26.07%
PATM
12.06%
10.86%
14.81%
18.31%
10.94%
12.63%
7.11%
13.83%
EPS
2.73
1.87
45.99%
3.19
3.32
-3.92%
1.54
2.24
-31.25%
28.29
2.61
983.91%

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
2,231.64
2,191.18
2,087.96
1,803.32
1,419.59
1,332.17
1,294.21
1,178.33
1,058.48
1,062.24
1,045.09
Net Sales Growth
0.14%
4.94%
15.78%
27.03%
6.56%
2.93%
9.83%
11.32%
-0.35%
1.64%
 
Cost Of Goods Sold
5,508.81
1,238.79
1,033.06
914.02
789.77
710.28
762.95
712.46
615.37
657.18
670.35
Gross Profit
-3,277.17
952.39
1,054.90
889.30
629.82
621.89
531.26
465.86
443.12
405.06
374.74
GP Margin
-146.85%
43.46%
50.52%
49.31%
44.37%
46.68%
41.05%
39.54%
41.86%
38.13%
35.86%
Total Expenditure
1,719.60
1,757.08
1,543.48
1,372.17
1,130.82
1,071.37
1,104.38
1,010.86
873.28
904.07
898.98
Power & Fuel Cost
-
128.78
114.05
105.69
96.03
107.68
101.50
88.63
73.42
59.58
61.70
% Of Sales
-
5.88%
5.46%
5.86%
6.76%
8.08%
7.84%
7.52%
6.94%
5.61%
5.90%
Employee Cost
-
110.59
103.61
66.64
60.43
54.54
69.16
54.83
45.59
42.23
41.73
% Of Sales
-
5.05%
4.96%
3.70%
4.26%
4.09%
5.34%
4.65%
4.31%
3.98%
3.99%
Manufacturing Exp.
-
164.03
154.51
152.43
118.25
120.67
93.93
81.16
68.79
68.89
20.60
% Of Sales
-
7.49%
7.40%
8.45%
8.33%
9.06%
7.26%
6.89%
6.50%
6.49%
1.97%
General & Admin Exp.
-
44.54
64.96
61.83
13.64
29.55
25.85
7.87
11.56
12.33
7.40
% Of Sales
-
2.03%
3.11%
3.43%
0.96%
2.22%
2.00%
0.67%
1.09%
1.16%
0.71%
Selling & Distn. Exp.
-
3.03
2.20
1.96
0.00
21.53
34.08
0.00
0.00
0.00
0.00
% Of Sales
-
0.14%
0.11%
0.11%
0%
1.62%
2.63%
0%
0%
0%
0%
Miscellaneous Exp.
-
67.31
71.11
69.59
52.70
27.12
16.90
65.91
58.55
63.85
0.00
% Of Sales
-
3.07%
3.41%
3.86%
3.71%
2.04%
1.31%
5.59%
5.53%
6.01%
9.30%
EBITDA
512.04
434.10
544.48
431.15
288.77
260.80
189.83
167.47
185.20
158.17
146.11
EBITDA Margin
22.94%
19.81%
26.08%
23.91%
20.34%
19.58%
14.67%
14.21%
17.50%
14.89%
13.98%
Other Income
35.42
56.10
33.20
30.33
12.42
25.47
19.70
34.53
13.34
12.63
10.93
Interest
60.94
42.57
55.99
39.87
50.89
63.11
74.62
67.61
64.33
73.51
54.04
Depreciation
111.85
88.59
97.26
94.77
90.72
76.76
74.74
80.24
75.12
74.66
68.65
PBT
381.17
359.04
424.43
326.84
159.57
146.41
60.17
54.15
59.10
22.63
34.36
Tax
105.36
70.03
113.19
87.79
39.55
35.12
13.99
18.19
29.93
19.11
4.32
Tax Rate
27.64%
19.50%
27.70%
26.95%
25.39%
23.99%
23.33%
33.90%
51.40%
84.45%
12.66%
PAT
275.80
240.15
251.28
171.32
87.70
82.50
43.89
22.80
17.21
3.48
38.01
PAT before Minority Interest
246.64
289.02
295.37
237.93
116.21
111.28
45.98
35.47
28.29
3.52
29.79
Minority Interest
-29.16
-48.87
-44.09
-66.61
-28.51
-28.78
-2.09
-12.67
-11.08
-0.04
8.22
PAT Margin
12.36%
10.96%
12.03%
9.50%
6.18%
6.19%
3.39%
1.93%
1.63%
0.33%
3.64%
PAT Growth
-10.78%
-4.43%
46.67%
95.35%
6.30%
87.97%
92.50%
32.48%
394.54%
-90.84%
 
EPS
11.40
9.93
10.39
7.08
3.63
3.41
1.81
0.94
0.71
0.14
1.57

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
1,209.06
1,003.60
870.54
718.45
631.24
551.53
518.12
502.02
475.96
494.28
Share Capital
25.43
25.43
25.43
25.43
25.43
25.43
25.43
25.43
25.43
25.43
Total Reserves
1,183.63
978.17
845.11
693.02
605.81
526.10
492.69
476.59
450.53
468.85
Non-Current Liabilities
532.67
516.17
266.58
154.77
248.25
364.39
457.31
472.77
541.09
478.51
Secured Loans
473.87
450.62
218.31
121.71
216.77
312.93
377.26
421.66
490.27
433.81
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.00
30.22
Long Term Provisions
13.02
7.60
5.23
4.39
3.97
4.36
43.05
30.95
41.15
25.65
Current Liabilities
805.91
707.47
452.41
552.11
587.75
531.35
595.70
485.67
411.09
420.96
Trade Payables
274.73
256.15
195.06
163.04
177.94
143.35
173.64
146.23
111.76
126.07
Other Current Liabilities
325.94
229.27
161.73
133.50
141.40
167.40
171.30
113.83
91.44
91.20
Short Term Borrowings
186.98
201.94
81.42
249.61
267.79
197.28
245.98
215.91
197.73
195.47
Short Term Provisions
18.26
20.11
14.20
5.96
0.61
23.31
4.77
9.70
10.16
8.23
Total Liabilities
2,736.92
2,376.48
1,810.90
1,580.07
1,593.54
1,541.62
1,663.49
1,540.16
1,484.93
1,453.71
Net Block
926.46
736.57
794.89
778.14
735.36
781.39
689.22
623.35
655.67
653.89
Gross Block
1,363.66
1,088.67
1,057.14
945.63
812.15
1,303.48
1,148.88
1,005.86
964.19
888.42
Accumulated Depreciation
437.20
352.11
262.26
167.50
76.79
522.09
459.67
382.51
308.53
234.53
Non Current Assets
1,760.11
1,305.13
971.73
839.75
847.61
842.98
881.18
853.11
781.01
731.26
Capital Work in Progress
791.75
517.59
103.41
19.11
92.00
22.88
126.14
164.69
85.72
56.45
Non Current Investment
0.57
0.57
0.57
0.59
0.59
6.56
0.56
0.56
0.56
0.56
Long Term Loans & Adv.
34.15
46.74
69.04
37.59
11.00
13.38
37.11
38.19
23.65
20.36
Other Non Current Assets
7.18
3.66
3.81
4.34
8.66
18.78
28.14
26.32
15.42
0.00
Current Assets
976.81
1,071.35
839.17
740.32
745.93
698.63
782.31
687.05
703.93
722.45
Current Investments
0.00
0.00
71.42
28.53
0.00
17.34
0.00
24.04
19.01
35.36
Inventories
351.61
410.94
267.74
241.68
312.58
215.78
249.58
181.09
172.23
152.47
Sundry Debtors
530.52
431.35
374.50
330.91
326.93
316.70
352.32
339.32
332.63
343.97
Cash & Bank
9.22
134.66
9.92
10.19
11.02
15.59
37.28
9.88
44.02
21.99
Other Current Assets
85.47
87.50
110.81
117.48
95.39
133.23
143.14
132.72
136.04
168.66
Short Term Loans & Adv.
7.80
6.90
4.77
11.52
74.88
113.39
119.97
113.00
109.48
132.03
Net Current Assets
170.90
363.88
386.76
188.21
158.18
167.29
186.61
201.38
292.83
301.49
Total Assets
2,736.92
2,376.48
1,810.90
1,580.07
1,593.54
1,541.61
1,663.49
1,540.16
1,484.94
1,453.71

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
404.28
375.23
404.89
258.83
200.65
252.20
136.11
204.84
134.01
125.98
PBT
359.04
408.56
325.71
155.76
150.36
59.97
53.66
58.23
22.63
34.11
Adjustment
106.27
178.74
133.06
148.85
139.76
141.96
155.63
135.26
138.31
137.18
Changes in Working Capital
13.63
-103.62
3.39
-12.18
-55.65
66.39
-55.81
21.09
-20.64
-28.30
Cash after chg. in Working capital
478.95
483.68
462.16
292.43
234.47
268.32
153.48
214.57
140.31
143.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-74.67
-108.45
-57.27
-33.59
-33.82
-16.12
-17.36
-9.73
-6.30
-17.01
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
-480.80
-291.30
-274.50
-95.90
-72.78
-58.61
-46.02
-93.85
-75.23
-118.99
Net Fixed Assets
-137.16
-54.62
-115.36
-33.09
224.17
-45.94
-75.71
-70.23
-88.57
-68.63
Net Investments
-0.05
50.68
-108.70
-0.18
13.75
-0.51
0.00
-24.15
33.74
-17.31
Others
-343.59
-287.36
-50.44
-62.63
-310.70
-12.16
29.69
0.53
-20.40
-33.05
Cash from Financing Activity
-48.18
45.11
-128.23
-163.62
-133.80
-213.05
-60.14
-132.12
-50.47
9.04
Net Cash Inflow / Outflow
-124.71
129.04
2.16
-0.68
-5.93
-19.46
29.96
-21.12
8.31
16.03
Opening Cash & Equivalents
133.30
4.25
2.06
2.71
15.26
36.99
9.61
28.09
21.99
22.00
Closing Cash & Equivalent
8.59
133.30
4.22
2.03
9.32
17.53
39.57
6.96
30.30
38.03

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.)
47.54
39.46
34.23
28.25
24.82
21.69
20.37
19.74
18.72
19.44
ROA
11.30%
14.11%
14.03%
7.32%
7.10%
2.87%
2.21%
1.87%
0.24%
2.13%
ROE
26.12%
31.52%
29.95%
17.22%
18.82%
8.60%
6.95%
5.79%
0.73%
6.20%
ROCE
21.60%
31.22%
30.02%
17.30%
17.43%
10.91%
9.73%
9.97%
7.86%
7.61%
Fixed Asset Turnover
1.79
1.95
1.84
1.76
1.37
1.15
1.18
1.18
1.25
1.33
Receivable days
80.11
70.44
69.85
77.81
80.84
86.79
99.23
105.84
106.50
106.78
Inventory Days
63.51
59.32
50.44
65.56
66.36
60.37
61.79
55.65
51.11
47.12
Payable days
57.19
50.14
47.30
56.35
52.05
51.53
55.69
52.34
46.38
50.38
Cash Conversion Cycle
86.44
79.62
72.98
87.02
95.15
95.62
105.33
109.16
111.22
103.52
Total Debt/Equity
0.65
0.71
0.44
0.64
0.92
1.17
1.46
1.43
1.60
1.45
Interest Cover
9.43
8.30
9.17
4.06
3.32
1.80
1.79
1.91
1.31
1.63

News Update:


  • Meghmani Organics incorporates wholly owned subsidiary
    1st Feb 2021, 13:25 PM

    The certificate of incorporation is received on January 30, 2021

    Read More
  • Meghmani Organics commences Commercial production of two plants in Bharuch
    26th Nov 2020, 09:52 AM

    The first plant is Herbicide 2, 4D Acid Plant located at GIDC, Dahej - District Bharuch

    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.