Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Pesticides & Agrochemicals

Rating :
78/99

BSE: 542920 | NSE: SUMICHEM

598.05
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  600
  •  608.95
  •  588.65
  •  593.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  650021
  •  389765220.3
  •  665
  •  446.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,821.46
  • 53.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 29,778.67
  • 0.20%
  • 9.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.53%
  • 10.16%
  • FII
  • DII
  • Others
  • 3.65%
  • 7.31%
  • 2.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.98
  • 3.55
  • -3.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.44
  • 5.32
  • -0.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.75
  • 7.92
  • 0.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 52.91
  • 52.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.10
  • 9.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 35.04
  • 35.01

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
7.4
10.22
12.47
14.93
P/E Ratio
80.82
58.52
47.96
40.06
Revenue
2844
3162
3664
4214
EBITDA
475
632
775
923
Net Income
370
510
623
746
ROA
11.1
P/B Ratio
12.23
10.30
8.78
7.39
ROE
15.32
20.21
20.86
21.06
FCFF
738
385
299
404
FCFF Yield
2.96
1.54
1.2
1.62
Net Debt
-499
-2396
-2825
-3398
BVPS
48.89
58.09
68.14
80.9

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,056.78
838.89
25.97%
679.42
674.20
0.77%
641.92
542.02
18.43%
988.30
903.48
9.39%
Expenses
837.59
677.79
23.58%
559.86
534.02
4.84%
535.80
476.20
12.52%
743.02
715.54
3.84%
EBITDA
219.19
161.10
36.06%
119.56
140.18
-14.71%
106.12
65.82
61.23%
245.27
187.94
30.50%
EBIDTM
20.74%
19.20%
17.60%
20.79%
16.53%
12.14%
24.82%
20.80%
Other Income
38.79
26.01
49.13%
31.62
26.70
18.43%
31.23
26.87
16.23%
31.24
24.57
27.15%
Interest
1.66
1.19
39.50%
1.66
1.31
26.72%
1.79
1.22
46.72%
1.22
1.24
-1.61%
Depreciation
15.72
14.86
5.79%
16.42
16.77
-2.09%
19.06
16.12
18.24%
15.71
15.77
-0.38%
PBT
240.59
171.06
40.65%
133.11
148.80
-10.54%
116.50
75.35
54.61%
259.57
195.49
32.78%
Tax
62.50
44.36
40.89%
33.32
38.91
-14.37%
29.07
20.63
40.91%
67.03
52.05
28.78%
PAT
178.10
126.69
40.58%
99.78
109.90
-9.21%
87.43
54.73
59.75%
192.54
143.45
34.22%
PATM
16.85%
15.10%
14.69%
16.30%
13.62%
10.10%
19.48%
15.88%
EPS
3.57
2.54
40.55%
2.00
2.20
-9.09%
1.74
1.10
58.18%
3.85
2.87
34.15%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
3,366.42
3,148.52
2,843.95
3,510.97
3,061.22
2,644.91
2,424.75
2,228.42
Net Sales Growth
13.78%
10.71%
-19.00%
14.69%
15.74%
9.08%
8.81%
 
Cost Of Goods Sold
2,000.88
1,677.65
1,636.17
2,068.97
1,725.98
1,485.65
1,468.76
1,288.89
Gross Profit
1,365.54
1,470.88
1,207.78
1,442.00
1,335.24
1,159.26
955.99
939.53
GP Margin
40.56%
46.72%
42.47%
41.07%
43.62%
43.83%
39.43%
42.16%
Total Expenditure
2,676.27
2,515.74
2,368.79
2,850.12
2,459.49
2,156.67
2,089.99
1,937.66
Power & Fuel Cost
-
39.84
35.59
38.64
34.64
26.51
27.50
26.03
% Of Sales
-
1.27%
1.25%
1.10%
1.13%
1.00%
1.13%
1.17%
Employee Cost
-
264.66
232.01
218.37
202.01
194.28
179.26
158.40
% Of Sales
-
8.41%
8.16%
6.22%
6.60%
7.35%
7.39%
7.11%
Manufacturing Exp.
-
273.21
221.05
264.66
247.12
229.32
200.22
233.70
% Of Sales
-
8.68%
7.77%
7.54%
8.07%
8.67%
8.26%
10.49%
General & Admin Exp.
-
71.16
62.95
53.81
43.27
51.10
57.62
51.80
% Of Sales
-
2.26%
2.21%
1.53%
1.41%
1.93%
2.38%
2.32%
Selling & Distn. Exp.
-
145.30
119.08
143.65
152.61
111.52
105.15
108.76
% Of Sales
-
4.61%
4.19%
4.09%
4.99%
4.22%
4.34%
4.88%
Miscellaneous Exp.
-
43.93
61.93
62.02
53.87
58.29
51.48
70.09
% Of Sales
-
1.40%
2.18%
1.77%
1.76%
2.20%
2.12%
3.15%
EBITDA
690.14
632.78
475.16
660.85
601.73
488.24
334.76
290.76
EBITDA Margin
20.50%
20.10%
16.71%
18.82%
19.66%
18.46%
13.81%
13.05%
Other Income
132.88
120.10
95.67
51.41
26.79
18.57
10.71
7.56
Interest
6.33
6.59
5.69
6.21
7.98
6.93
7.09
3.72
Depreciation
66.91
66.06
62.19
51.88
44.81
46.58
40.97
27.80
PBT
749.77
680.24
502.95
654.18
575.73
453.30
297.41
266.80
Tax
191.92
173.79
133.20
151.97
152.19
107.89
61.83
94.05
Tax Rate
25.60%
25.55%
26.48%
23.23%
26.43%
23.80%
23.20%
36.20%
PAT
557.85
505.49
369.54
502.21
423.56
345.31
204.69
165.80
PAT before Minority Interest
557.16
506.44
369.74
502.21
423.55
345.41
204.69
165.80
Minority Interest
-0.69
-0.95
-0.20
0.00
0.01
-0.10
0.00
0.00
PAT Margin
16.57%
16.05%
12.99%
14.30%
13.84%
13.06%
8.44%
7.44%
PAT Growth
28.31%
36.79%
-26.42%
18.57%
22.66%
68.70%
23.46%
 
EPS
11.18
10.13
7.40
10.06
8.49
6.92
4.10
3.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
2,901.14
2,441.57
2,381.78
1,927.21
1,541.20
1,221.75
1,048.40
Share Capital
499.15
499.15
499.15
499.15
499.15
499.15
274.59
Total Reserves
2,402.00
1,942.36
1,882.63
1,428.06
1,042.05
722.61
549.25
Non-Current Liabilities
93.02
67.28
53.93
60.97
49.58
43.45
30.23
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
34.82
25.88
22.56
22.34
29.20
25.14
15.64
Current Liabilities
965.18
800.70
933.00
1,021.45
1,081.05
839.87
781.34
Trade Payables
489.37
430.05
490.21
517.19
591.25
490.95
480.78
Other Current Liabilities
461.18
359.70
433.64
492.35
482.33
331.84
266.39
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
19.75
Short Term Provisions
14.63
10.95
9.14
11.91
7.47
17.08
14.42
Total Liabilities
3,963.28
3,312.53
3,368.71
3,009.63
2,671.93
2,105.07
1,859.97
Net Block
556.34
562.51
429.81
390.36
309.33
319.48
279.30
Gross Block
858.18
815.31
670.67
583.10
461.01
425.54
345.21
Accumulated Depreciation
301.84
252.80
240.86
192.74
151.68
106.06
65.91
Non Current Assets
942.97
639.66
581.17
487.60
367.57
359.47
318.28
Capital Work in Progress
28.49
22.69
71.20
35.22
14.21
10.27
8.06
Non Current Investment
67.07
0.12
0.12
0.12
0.12
0.13
0.14
Long Term Loans & Adv.
225.91
53.55
48.71
37.70
43.86
29.52
30.51
Other Non Current Assets
65.16
0.80
31.32
24.21
0.06
0.07
0.27
Current Assets
3,020.30
2,672.86
2,787.55
2,522.03
2,304.36
1,745.60
1,541.68
Current Investments
457.24
345.74
238.76
356.02
290.24
85.99
0.00
Inventories
703.66
610.41
888.70
937.76
754.36
588.00
680.58
Sundry Debtors
783.37
715.91
946.06
843.13
848.24
849.77
671.01
Cash & Bank
42.79
183.32
302.85
79.12
242.06
93.51
51.35
Other Current Assets
1,033.25
46.61
29.49
33.85
169.46
128.34
138.74
Short Term Loans & Adv.
979.35
770.86
381.69
272.15
155.91
98.27
114.24
Net Current Assets
2,055.13
1,872.16
1,854.55
1,500.58
1,223.31
905.73
760.35
Total Assets
3,963.27
3,312.52
3,368.72
3,009.63
2,671.93
2,105.07
1,859.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
452.73
757.17
389.38
221.78
425.41
221.40
77.76
PBT
680.24
502.95
654.18
575.73
453.30
266.52
259.84
Adjustment
-45.58
-6.70
38.48
46.29
54.49
45.71
38.34
Changes in Working Capital
-18.05
389.96
-135.17
-257.63
25.56
-9.42
-132.29
Cash after chg. in Working capital
616.61
886.22
557.49
364.39
533.35
302.81
165.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-163.87
-129.04
-168.11
-142.61
-107.94
-81.41
-88.13
Other Direct Exp. Paid
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
Cash From Investing Activity
-392.06
-420.38
-327.19
-290.20
-282.65
-117.86
-35.40
Net Fixed Assets
-45.28
-18.64
-123.55
-143.10
-39.40
-82.54
Net Investments
-176.02
-185.18
117.26
-65.53
-204.24
-85.98
Others
-170.76
-216.56
-320.90
-81.57
-39.01
50.66
Cash from Financing Activity
-69.08
-337.05
-72.55
-62.64
-47.06
-61.39
-65.45
Net Cash Inflow / Outflow
-8.40
-0.26
-10.36
-131.06
95.69
42.15
-23.08
Opening Cash & Equivalents
46.64
46.89
57.25
188.31
92.61
50.46
73.55
Closing Cash & Equivalent
38.23
46.64
46.89
57.25
188.31
92.61
50.46

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
58.12
48.91
47.72
38.61
30.88
24.48
30.00
ROA
13.92%
11.07%
15.75%
14.91%
14.46%
10.32%
9.42%
ROE
18.96%
15.33%
23.31%
24.42%
25.00%
20.01%
21.35%
ROCE
25.71%
21.09%
30.65%
33.66%
33.31%
23.90%
25.94%
Fixed Asset Turnover
4.17
4.34
6.32
5.86
5.97
6.29
6.85
Receivable days
78.42
94.05
82.40
100.83
117.16
114.46
100.14
Inventory Days
68.73
84.84
84.12
100.88
92.62
95.48
105.63
Payable days
100.02
102.65
88.86
117.20
132.94
93.26
94.00
Cash Conversion Cycle
47.13
76.24
77.65
84.51
76.85
116.68
111.78
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Interest Cover
104.18
89.34
106.41
73.17
66.45
38.61
70.93

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.