Nifty
:
18127.65
Sensex
:
60830.46
-50.45 (-0.28%)
-93.04 (-0.15%)
Nifty
Sensex
:
:
18127.65
60830.46
-50.45 (-0.28%)
-93.04 (-0.15%)

Rallis India Ltd.

Pesticides & Agrochemicals

Rating :
49/99

BSE: 500355 | NSE: RALLIS

NSE BSE
276.65
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  282.50
  •  289.00
  •  275.65
  •  282.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  951318
  •  2678.76
  •  362.60
  •  232.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,379.98
  • 28.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,366.47
  • 1.08%
  • 3.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.09%
  • 1.63%
  • 21.78%
  • FII
  • DII
  • Others
  • 7.12%
  • 17.55%
  • 1.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.66
  • 7.87
  • 6.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.83
  • 4.09
  • 5.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.71
  • -5.13
  • 13.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.95
  • 22.51
  • 22.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.87
  • 3.34
  • 3.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.83
  • 14.62
  • 13.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
727.80
725.01
0.38%
740.51
662.70
11.74%
471.26
346.29
36.09%
570.47
533.60
6.91%
Expenses
639.82
608.25
5.19%
618.99
534.41
15.83%
453.54
356.10
27.36%
510.35
477.86
6.80%
EBITDA
87.98
116.76
-24.65%
121.52
128.29
-5.28%
17.72
-9.81
-
60.12
55.74
7.86%
EBIDTM
12.09%
16.10%
16.41%
19.36%
3.76%
-2.83%
10.54%
10.45%
Other Income
7.49
13.05
-42.61%
6.99
11.75
-40.51%
8.01
9.50
-15.68%
7.64
10.08
-24.21%
Interest
1.23
1.40
-12.14%
0.93
1.97
-52.79%
1.05
1.09
-3.67%
0.79
1.57
-49.68%
Depreciation
17.74
20.31
-12.65%
18.49
17.92
3.18%
14.80
12.68
16.72%
11.04
15.95
-30.78%
PBT
76.50
109.75
-30.30%
109.09
120.15
-9.21%
11.56
-2.66
-
62.05
48.30
28.47%
Tax
20.05
26.80
-25.19%
26.75
28.28
-5.41%
3.44
-3.34
-
16.41
10.34
58.70%
PAT
56.45
82.95
-31.95%
82.34
91.87
-10.37%
8.12
0.68
1,094.12%
45.64
37.96
20.23%
PATM
7.76%
11.44%
11.12%
13.86%
1.72%
0.20%
8.00%
7.11%
EPS
2.90
4.26
-31.92%
4.23
4.72
-10.38%
0.42
0.03
1,300.00%
2.35
1.96
19.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,510.04
2,429.43
2,251.82
1,983.96
1,790.95
1,663.52
1,529.12
1,814.58
1,746.56
1,458.18
1,274.87
Net Sales Growth
10.69%
7.89%
13.50%
10.78%
7.66%
8.79%
-15.73%
3.89%
19.78%
14.38%
 
Cost Of Goods Sold
1,543.87
1,396.20
1,324.85
1,097.37
930.64
864.97
803.48
927.97
946.03
821.56
696.87
Gross Profit
966.17
1,033.24
926.97
886.59
860.30
798.56
725.64
886.61
800.53
636.62
578.01
GP Margin
38.49%
42.53%
41.17%
44.69%
48.04%
48.00%
47.45%
48.86%
45.83%
43.66%
45.34%
Total Expenditure
2,222.70
2,104.99
1,988.80
1,740.21
1,524.18
1,398.02
1,297.67
1,541.81
1,483.68
1,248.44
1,072.49
Power & Fuel Cost
-
56.13
59.39
63.94
55.42
42.76
47.90
61.94
61.59
48.57
43.41
% Of Sales
-
2.31%
2.64%
3.22%
3.09%
2.57%
3.13%
3.41%
3.53%
3.33%
3.41%
Employee Cost
-
216.00
200.10
180.64
164.90
147.72
132.62
129.35
110.50
94.39
92.46
% Of Sales
-
8.89%
8.89%
9.11%
9.21%
8.88%
8.67%
7.13%
6.33%
6.47%
7.25%
Manufacturing Exp.
-
197.15
173.70
172.96
167.99
145.00
131.94
165.29
150.30
122.65
97.69
% Of Sales
-
8.12%
7.71%
8.72%
9.38%
8.72%
8.63%
9.11%
8.61%
8.41%
7.66%
General & Admin Exp.
-
151.79
146.36
145.69
133.14
125.98
114.78
106.36
97.35
83.20
72.34
% Of Sales
-
6.25%
6.50%
7.34%
7.43%
7.57%
7.51%
5.86%
5.57%
5.71%
5.67%
Selling & Distn. Exp.
-
72.30
58.73
64.02
67.11
63.23
59.53
138.02
103.92
69.51
57.81
% Of Sales
-
2.98%
2.61%
3.23%
3.75%
3.80%
3.89%
7.61%
5.95%
4.77%
4.53%
Miscellaneous Exp.
-
15.42
25.67
15.60
4.97
8.36
7.43
12.88
13.98
8.55
57.81
% Of Sales
-
0.63%
1.14%
0.79%
0.28%
0.50%
0.49%
0.71%
0.80%
0.59%
1.05%
EBITDA
287.34
324.44
263.02
243.75
266.77
265.50
231.45
272.77
262.88
209.74
202.38
EBITDA Margin
11.45%
13.35%
11.68%
12.29%
14.90%
15.96%
15.14%
15.03%
15.05%
14.38%
15.87%
Other Income
30.13
40.45
34.33
30.65
13.18
12.79
14.28
10.35
7.15
14.77
10.08
Interest
4.00
6.77
9.77
8.06
6.61
9.20
16.00
11.96
14.96
20.69
17.22
Depreciation
62.07
64.07
61.51
46.08
46.31
47.55
43.61
49.58
40.66
31.53
28.66
PBT
259.20
294.05
226.07
220.26
227.02
221.55
186.11
221.59
214.40
172.29
166.58
Tax
66.65
74.93
53.80
65.48
60.01
82.88
39.02
61.79
61.73
53.49
48.70
Tax Rate
25.71%
24.69%
22.65%
29.73%
26.43%
21.81%
20.97%
27.88%
28.79%
31.05%
32.60%
PAT
192.55
228.57
184.85
155.38
167.62
297.46
143.39
157.22
151.87
119.02
99.18
PAT before Minority Interest
192.59
228.57
183.69
154.78
167.02
297.07
147.09
159.80
152.67
118.80
100.69
Minority Interest
0.04
0.00
1.16
0.60
0.60
0.39
-3.70
-2.58
-0.80
0.22
-1.51
PAT Margin
7.67%
9.41%
8.21%
7.83%
9.36%
17.88%
9.38%
8.66%
8.70%
8.16%
7.78%
PAT Growth
-9.80%
23.65%
18.97%
-7.30%
-43.65%
107.45%
-8.80%
3.52%
27.60%
20.00%
 
EPS
9.90
11.75
9.50
7.99
8.62
15.29
7.37
8.08
7.81
6.12
5.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,590.80
1,409.45
1,285.93
1,190.57
1,111.16
888.43
814.52
718.00
620.74
553.02
Share Capital
19.45
19.45
19.45
19.45
19.45
19.45
19.45
19.45
19.45
19.45
Total Reserves
1,571.35
1,390.01
1,266.48
1,171.13
1,091.72
868.98
795.07
698.55
601.29
533.57
Non-Current Liabilities
82.67
80.99
60.64
61.69
72.98
75.17
84.90
75.68
60.58
131.97
Secured Loans
0.10
0.97
1.09
1.93
3.20
4.63
6.78
2.88
1.56
77.62
Unsecured Loans
7.68
11.39
14.71
17.95
21.20
21.57
20.03
23.24
9.17
7.96
Long Term Provisions
26.86
25.65
21.89
15.89
16.83
16.95
18.40
14.51
15.77
29.41
Current Liabilities
914.47
957.35
814.20
724.44
524.48
516.71
526.31
493.03
503.64
434.98
Trade Payables
596.07
637.34
534.82
526.09
328.60
273.70
288.25
305.07
250.28
247.05
Other Current Liabilities
269.98
229.72
205.91
180.41
165.48
178.66
95.04
81.09
158.15
90.12
Short Term Borrowings
30.05
49.62
52.96
0.15
12.49
48.58
83.74
48.38
43.27
64.98
Short Term Provisions
18.37
40.67
20.52
17.81
17.91
15.77
59.28
58.50
51.94
32.82
Total Liabilities
2,588.63
2,448.48
2,162.61
1,977.81
1,709.05
1,484.06
1,435.81
1,297.17
1,189.65
1,121.42
Net Block
630.98
592.83
575.28
568.08
568.05
564.40
595.39
604.15
555.39
517.06
Gross Block
918.21
846.11
750.01
703.58
659.24
607.26
872.20
836.79
750.70
706.14
Accumulated Depreciation
287.23
253.28
174.73
135.49
91.19
42.86
276.82
232.65
195.31
189.07
Non Current Assets
933.21
834.24
749.41
736.74
750.12
769.71
750.69
751.61
700.38
687.82
Capital Work in Progress
164.48
75.70
50.71
47.32
42.15
40.49
26.47
21.08
34.52
59.88
Non Current Investment
3.18
3.80
9.29
9.37
24.36
18.70
18.69
18.69
18.69
19.73
Long Term Loans & Adv.
107.23
133.42
84.90
80.29
80.40
84.14
93.98
97.27
91.77
90.94
Other Non Current Assets
27.34
28.49
29.24
31.67
35.15
61.98
16.16
10.42
0.00
0.21
Current Assets
1,655.40
1,614.23
1,413.20
1,241.07
958.94
714.34
685.12
545.56
489.27
433.59
Current Investments
280.30
298.67
105.48
91.81
220.52
9.42
5.50
6.42
1.04
2.96
Inventories
763.20
699.20
673.55
572.18
394.38
402.71
394.20
329.53
267.18
271.72
Sundry Debtors
406.28
450.59
449.07
399.67
263.74
227.84
247.75
167.87
164.77
103.51
Cash & Bank
55.13
48.65
45.75
33.39
9.36
7.68
7.17
9.27
25.84
11.21
Other Current Assets
150.50
63.78
113.54
123.34
70.95
66.69
30.50
32.47
30.44
44.19
Short Term Loans & Adv.
76.49
53.34
25.81
20.68
26.18
31.07
18.06
18.74
12.68
41.27
Net Current Assets
740.94
656.88
598.99
516.63
434.46
197.63
158.81
52.53
-14.37
-1.39
Total Assets
2,588.61
2,448.47
2,162.61
1,977.81
1,709.06
1,484.05
1,435.81
1,297.17
1,189.65
1,121.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
216.79
336.84
80.06
41.39
407.66
232.13
68.06
175.64
144.72
94.26
PBT
303.50
237.49
220.26
227.02
379.95
186.11
221.59
214.40
172.29
149.39
Adjustment
48.08
58.87
53.90
46.81
41.01
55.84
66.77
47.71
41.79
36.30
Changes in Working Capital
-60.22
96.84
-123.20
-164.94
72.19
30.70
-156.27
-27.35
-33.34
-50.73
Cash after chg. in Working capital
291.35
393.20
150.96
108.88
493.15
272.65
132.09
234.76
180.74
134.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-74.57
-56.36
-70.90
-67.50
-85.49
-40.53
-64.02
-59.12
-36.02
-40.69
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
-161.55
-245.92
-51.45
88.80
-289.42
-146.90
-53.92
-75.94
-39.93
-74.02
Net Fixed Assets
-160.89
-121.11
-310.96
-41.71
-44.65
240.44
-19.10
-41.75
0.32
-48.59
Net Investments
18.99
-187.70
280.50
144.42
-234.72
-73.35
-12.84
-25.30
-12.54
-29.01
Others
-19.65
62.89
-20.99
-13.91
-10.05
-313.99
-21.98
-8.89
-27.71
3.58
Cash from Financing Activity
-67.42
-74.41
-51.50
-104.14
-79.69
-58.81
-16.62
-119.09
-89.89
-23.90
Net Cash Inflow / Outflow
-12.18
16.51
-22.89
26.04
38.55
26.41
-2.48
-19.39
14.90
-3.65
Opening Cash & Equivalents
22.40
5.89
28.78
2.74
-35.81
-62.22
4.01
23.41
8.51
12.16
Closing Cash & Equivalent
10.22
22.40
5.89
28.78
2.74
-35.81
1.53
4.01
23.41
8.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
81.80
72.48
66.13
61.22
57.14
45.68
41.88
36.92
31.92
28.44
ROA
9.08%
7.97%
7.48%
9.06%
18.61%
10.08%
11.69%
12.28%
10.28%
9.42%
ROE
15.24%
13.63%
12.50%
14.51%
29.71%
17.27%
20.85%
22.81%
20.24%
19.04%
ROCE
19.97%
17.45%
17.74%
19.76%
36.57%
21.07%
26.93%
29.65%
26.45%
25.07%
Fixed Asset Turnover
2.75
2.81
2.73
2.65
2.79
2.20
2.24
2.33
2.13
2.20
Receivable days
64.37
72.91
78.07
66.95
50.74
53.32
39.54
32.83
31.53
28.29
Inventory Days
109.86
111.26
114.59
97.54
82.27
89.35
68.85
58.89
63.33
67.49
Payable days
109.24
111.44
110.28
99.68
85.62
82.68
70.98
70.58
75.11
91.00
Cash Conversion Cycle
64.99
72.73
82.38
64.80
47.39
59.98
37.41
21.13
19.74
4.78
Total Debt/Equity
0.03
0.05
0.06
0.02
0.03
0.10
0.15
0.11
0.21
0.28
Interest Cover
45.82
25.31
28.32
35.33
42.32
12.63
19.54
15.33
9.33
9.67

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Rallis India reports 32% fall in Q2 consolidated net profit
    19th Oct 2021, 16:44 PM

    Total consolidated income of the company marginally decreased by 0.38% at Rs 735.29 crore for Q2FY22

    Read More
  • Rallis India reports 10% fall in Q1 consolidated net profit
    22nd Jul 2021, 16:34 PM

    Total consolidated income of the company increased by 10.83% at Rs 747.50 crore for Q1FY22

    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.