Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Pesticides & Agrochemicals

Rating :
58/99

BSE: 523642 | NSE: PIIND

2378.05
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2446.85
  •  2510.00
  •  2357.50
  •  2446.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  387011
  •  9375.21
  •  2669.00
  •  1355.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 36,156.70
  • 55.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 36,539.90
  • 0.17%
  • 7.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.75%
  • 1.22%
  • 8.51%
  • FII
  • DII
  • Others
  • 19.51%
  • 20.96%
  • 3.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.58
  • 9.94
  • 13.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.93
  • 10.68
  • 7.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.48
  • 7.91
  • 7.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.93
  • 36.17
  • 42.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 7.42
  • 6.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.45
  • 25.01
  • 27.19

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
1,162.10
849.80
36.75%
1,157.70
907.40
27.58%
1,060.10
754.10
40.58%
855.20
804.80
6.26%
Expenses
886.60
663.30
33.67%
877.60
714.90
22.76%
830.90
601.60
38.12%
668.90
631.30
5.96%
EBITDA
275.50
186.50
47.72%
280.10
192.50
45.51%
229.20
152.50
50.30%
186.30
173.50
7.38%
EBIDTM
23.71%
21.95%
24.19%
21.21%
21.62%
20.22%
21.78%
21.56%
Other Income
38.90
19.10
103.66%
33.60
10.90
208.26%
8.20
12.10
-32.23%
6.80
22.10
-69.23%
Interest
6.60
3.80
73.68%
7.60
2.50
204.00%
9.60
2.30
317.39%
8.40
1.00
740.00%
Depreciation
44.00
31.90
37.93%
43.30
31.70
36.59%
42.70
29.50
44.75%
43.60
24.50
77.96%
PBT
263.80
169.90
55.27%
262.80
169.20
55.32%
185.10
132.80
39.38%
141.10
170.10
-17.05%
Tax
68.20
48.70
40.04%
45.10
46.10
-2.17%
44.40
31.20
42.31%
31.20
44.40
-29.73%
PAT
195.60
121.20
61.39%
217.70
123.10
76.85%
140.70
101.60
38.48%
109.90
125.70
-12.57%
PATM
16.83%
14.26%
18.80%
13.57%
13.27%
13.47%
12.85%
15.62%
EPS
12.86
8.78
46.47%
14.32
8.93
60.36%
10.54
7.36
43.21%
8.02
9.11
-11.96%

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
4,235.10
3,366.50
2,840.90
2,277.10
2,276.83
2,096.35
2,096.52
1,761.56
1,246.29
956.92
791.56
Net Sales Growth
27.71%
18.50%
24.76%
0.01%
8.61%
-0.01%
19.01%
41.34%
30.24%
20.89%
 
Cost Of Goods Sold
2,333.20
1,847.40
1,550.20
1,169.00
1,163.18
1,158.52
1,115.35
919.77
674.53
492.29
420.51
Gross Profit
1,901.90
1,519.10
1,290.70
1,108.10
1,113.65
937.82
981.16
841.78
571.75
464.62
371.04
GP Margin
44.91%
45.12%
45.43%
48.66%
48.91%
44.74%
46.80%
47.79%
45.88%
48.55%
46.87%
Total Expenditure
3,264.00
2,646.70
2,271.30
1,781.60
1,722.01
1,663.02
1,721.39
1,470.52
1,063.70
811.97
674.60
Power & Fuel Cost
-
109.40
91.20
75.50
69.20
60.84
76.91
74.62
52.27
36.26
26.77
% Of Sales
-
3.25%
3.21%
3.32%
3.04%
2.90%
3.67%
4.24%
4.19%
3.79%
3.38%
Employee Cost
-
320.90
264.70
243.10
222.62
193.08
142.99
110.80
88.59
71.90
59.70
% Of Sales
-
9.53%
9.32%
10.68%
9.78%
9.21%
6.82%
6.29%
7.11%
7.51%
7.54%
Manufacturing Exp.
-
155.40
132.40
106.40
98.26
92.55
86.85
82.20
55.86
45.72
32.13
% Of Sales
-
4.62%
4.66%
4.67%
4.32%
4.41%
4.14%
4.67%
4.48%
4.78%
4.06%
General & Admin Exp.
-
96.70
96.50
86.50
79.83
61.26
53.81
48.61
38.33
31.58
25.15
% Of Sales
-
2.87%
3.40%
3.80%
3.51%
2.92%
2.57%
2.76%
3.08%
3.30%
3.18%
Selling & Distn. Exp.
-
75.80
77.80
69.10
67.81
71.04
222.53
219.39
147.47
120.63
105.48
% Of Sales
-
2.25%
2.74%
3.03%
2.98%
3.39%
10.61%
12.45%
11.83%
12.61%
13.33%
Miscellaneous Exp.
-
41.10
58.50
32.00
21.11
25.73
22.95
15.13
6.65
13.57
105.48
% Of Sales
-
1.22%
2.06%
1.41%
0.93%
1.23%
1.09%
0.86%
0.53%
1.42%
0.61%
EBITDA
971.10
719.80
569.60
495.50
554.82
433.33
375.13
291.04
182.59
144.95
116.96
EBITDA Margin
22.93%
21.38%
20.05%
21.76%
24.37%
20.67%
17.89%
16.52%
14.65%
15.15%
14.78%
Other Income
87.50
48.90
68.40
60.20
36.62
35.47
42.02
15.78
8.23
5.10
10.44
Interest
32.20
19.00
7.10
7.30
8.77
11.69
12.13
13.94
23.80
21.45
20.32
Depreciation
173.60
136.70
93.00
83.00
73.04
54.28
49.78
31.56
22.01
17.29
15.69
PBT
852.80
613.00
537.90
465.40
509.63
402.83
355.24
261.31
145.02
111.31
91.40
Tax
188.90
157.20
127.70
97.90
50.09
91.27
109.35
73.31
47.67
39.82
26.29
Tax Rate
22.15%
25.64%
23.74%
21.04%
9.83%
22.66%
30.78%
28.05%
32.87%
27.77%
28.76%
PAT
663.90
455.80
410.20
367.50
459.53
311.55
245.89
188.00
97.34
103.59
65.10
PAT before Minority Interest
663.90
455.80
410.20
367.50
459.53
311.55
245.89
188.00
97.34
103.59
65.10
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
15.68%
13.54%
14.44%
16.14%
20.18%
14.86%
11.73%
10.67%
7.81%
10.83%
8.22%
PAT Growth
40.78%
11.12%
11.62%
-20.03%
47.50%
26.70%
30.79%
93.14%
-6.03%
59.12%
 
EPS
43.76
30.05
27.04
24.23
30.29
20.54
16.21
12.39
6.42
6.83
4.29

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
2,619.10
2,285.40
1,924.80
1,627.18
1,170.92
896.45
694.51
531.72
325.44
213.73
Share Capital
13.80
13.80
13.80
13.76
13.71
13.66
13.61
13.55
12.52
19.29
Total Reserves
2,601.10
2,264.30
1,900.80
1,599.29
1,146.24
881.53
679.95
517.16
311.83
194.44
Non-Current Liabilities
505.20
43.80
61.20
103.07
186.36
77.30
113.57
150.30
164.33
102.40
Secured Loans
399.40
9.90
46.30
82.97
122.44
16.67
48.08
79.77
113.88
27.38
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.05
5.34
5.18
31.60
Long Term Provisions
12.40
29.00
23.30
22.72
11.63
7.95
6.00
4.39
1.80
1.39
Current Liabilities
2,757.20
1,534.10
1,807.80
1,048.31
971.75
947.99
684.88
557.15
384.27
382.97
Trade Payables
590.90
513.00
368.70
287.79
366.09
353.78
291.63
239.59
95.84
105.81
Other Current Liabilities
354.50
285.40
234.30
254.71
206.79
207.47
155.94
92.87
88.18
75.43
Short Term Borrowings
108.30
0.00
0.00
0.00
1.99
64.79
35.88
102.22
110.58
154.68
Short Term Provisions
1,703.50
735.70
1,204.80
505.81
396.88
321.94
201.43
122.47
89.67
47.05
Total Liabilities
5,881.50
3,863.30
3,793.80
2,778.56
2,329.03
1,921.74
1,492.96
1,239.17
874.04
699.10
Net Block
1,857.50
1,185.70
997.70
945.01
874.17
532.67
526.67
478.07
297.49
254.05
Gross Block
2,291.60
1,486.40
1,206.80
1,071.30
927.95
705.03
682.92
617.85
416.02
361.69
Accumulated Depreciation
434.10
300.70
209.10
126.29
53.78
172.36
156.25
139.77
118.53
107.64
Non Current Assets
2,201.50
1,449.80
1,137.90
1,063.68
992.60
711.28
582.97
550.11
399.87
308.34
Capital Work in Progress
270.70
182.80
89.90
77.32
71.30
133.24
42.48
60.52
81.00
33.46
Non Current Investment
17.90
17.20
1.10
0.86
0.32
0.52
0.52
0.52
0.52
0.52
Long Term Loans & Adv.
49.60
51.10
47.20
35.97
32.21
44.86
13.30
11.00
20.86
20.32
Other Non Current Assets
5.80
13.00
2.00
4.51
14.60
0.00
0.00
0.00
0.00
0.00
Current Assets
3,680.00
2,413.50
2,655.90
1,714.88
1,336.44
1,210.46
909.99
689.05
474.18
390.76
Current Investments
132.50
111.90
159.50
82.43
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
798.90
535.70
452.00
431.95
394.80
378.21
318.76
241.75
178.75
140.98
Sundry Debtors
646.50
661.80
526.80
423.71
397.75
382.58
256.82
262.54
172.23
174.95
Cash & Bank
134.20
89.20
130.70
132.64
55.99
34.14
43.76
16.14
9.41
7.00
Other Current Assets
1,967.90
144.00
70.70
72.99
487.89
415.53
290.66
168.63
113.79
67.82
Short Term Loans & Adv.
1,784.40
870.90
1,316.20
571.16
457.87
405.38
281.90
163.66
110.74
65.07
Net Current Assets
922.80
879.40
848.10
666.57
364.69
262.48
225.11
131.91
89.91
7.79
Total Assets
5,881.50
3,863.30
3,793.80
2,778.56
2,329.04
1,921.74
1,492.96
1,239.16
874.05
699.10

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
698.10
390.80
319.40
338.85
366.81
184.15
219.11
102.03
104.44
21.04
PBT
613.80
537.90
465.50
509.54
402.83
355.24
261.31
145.02
143.41
91.40
Adjustment
163.60
121.50
54.70
74.01
57.72
45.51
39.92
37.55
7.87
31.53
Changes in Working Capital
25.50
-150.30
-104.50
-123.46
2.04
-97.12
-7.78
-42.54
-38.97
-83.90
Cash after chg. in Working capital
802.90
509.10
415.70
460.08
462.58
303.63
293.45
140.02
112.31
39.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-104.80
-118.30
-96.30
-121.24
-95.77
-119.49
-74.34
-38.00
-39.97
-17.99
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
32.10
0.00
Cash From Investing Activity
-985.10
-321.60
-180.50
-235.14
-303.35
-146.25
-50.18
-144.72
-104.95
-94.14
Net Fixed Assets
-700.50
-372.40
-147.80
-149.24
-162.45
-112.33
-47.04
-181.35
-101.90
-91.33
Net Investments
-331.50
38.10
-77.08
-82.43
0.48
0.00
0.00
0.00
0.00
0.00
Others
46.90
12.70
44.38
-3.47
-141.38
-33.92
-3.14
36.63
-3.05
-2.81
Cash from Financing Activity
350.00
-125.10
-106.10
-53.44
-47.60
-52.58
-145.07
45.23
1.98
75.37
Net Cash Inflow / Outflow
63.00
-55.90
32.80
50.26
15.86
-14.68
23.86
2.54
1.47
2.27
Opening Cash & Equivalents
61.40
117.30
84.50
34.17
18.32
31.78
8.22
5.68
4.21
1.94
Closing Cash & Equivalent
124.40
61.40
117.30
84.44
34.17
17.16
31.78
8.22
5.68
4.21

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.)
189.49
165.08
138.74
117.24
84.59
65.55
50.82
39.05
25.75
18.20
ROA
9.35%
10.71%
11.18%
17.99%
14.66%
14.40%
13.76%
9.21%
13.17%
11.28%
ROE
18.63%
19.57%
20.84%
33.14%
30.32%
30.99%
30.80%
22.86%
39.38%
38.80%
ROCE
23.10%
25.10%
25.18%
33.78%
35.53%
40.23%
35.24%
25.62%
32.31%
29.70%
Fixed Asset Turnover
1.78
2.11
2.03
2.38
2.69
3.15
2.84
2.54
2.58
2.56
Receivable days
70.92
76.36
75.14
62.90
64.81
53.30
51.31
60.39
63.18
60.64
Inventory Days
72.35
63.45
69.87
63.31
64.20
58.10
55.38
58.41
58.18
53.11
Payable days
74.90
75.09
67.18
69.35
78.77
68.67
66.25
58.60
45.67
45.96
Cash Conversion Cycle
68.38
64.71
77.84
56.86
50.24
42.72
40.44
60.19
75.70
67.78
Total Debt/Equity
0.20
0.02
0.04
0.07
0.13
0.13
0.18
0.41
0.77
1.13
Interest Cover
33.26
76.76
64.75
59.14
35.46
30.30
19.74
7.09
7.69
5.50

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.