Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Pesticides & Agrochemicals

Rating :
53/99

BSE: 542920 | NSE: SUMICHEM

401.35
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  396.00
  •  411.00
  •  390.30
  •  399.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  506094
  •  2041.09
  •  454.90
  •  336.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,948.36
  • 60.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,674.64
  • 0.30%
  • 7.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.55%
  • 11.41%
  • FII
  • DII
  • Others
  • 2.74%
  • 6.29%
  • 2.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.35
  • 9.52
  • 9.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.08
  • 17.85
  • 6.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.26
  • 24.81
  • 13.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 51.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 34.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
542.02
752.99
-28.02%
903.48
1,120.60
-19.38%
724.24
985.81
-26.53%
651.57
664.07
-1.88%
Expenses
476.20
632.55
-24.72%
715.54
842.57
-15.08%
643.61
798.25
-19.37%
571.00
555.13
2.86%
EBITDA
65.82
120.44
-45.35%
187.94
278.03
-32.40%
80.63
187.56
-57.01%
80.57
108.95
-26.05%
EBIDTM
12.14%
15.99%
20.80%
24.81%
11.13%
19.03%
12.37%
16.41%
Other Income
26.87
13.17
104.02%
24.57
10.54
133.11%
17.53
4.66
276.18%
16.48
7.36
123.91%
Interest
1.22
1.31
-6.87%
1.24
1.38
-10.14%
1.34
1.31
2.29%
1.39
0.72
93.06%
Depreciation
16.12
11.39
41.53%
15.77
15.21
3.68%
13.53
11.24
20.37%
14.04
11.45
22.62%
PBT
75.35
120.91
-37.68%
195.49
271.99
-28.13%
83.30
179.66
-53.63%
81.62
104.13
-21.62%
Tax
20.63
30.42
-32.18%
52.05
70.52
-26.19%
21.63
41.53
-47.92%
9.50
29.48
-67.77%
PAT
54.73
90.48
-39.51%
143.45
201.47
-28.80%
61.68
138.13
-55.35%
72.13
74.65
-3.38%
PATM
10.10%
12.02%
15.88%
17.98%
8.52%
14.01%
11.07%
11.24%
EPS
1.10
1.81
-39.23%
2.87
4.04
-28.96%
1.24
2.77
-55.23%
1.45
1.50
-3.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,821.31
3,510.97
3,061.22
2,644.91
2,424.75
2,228.42
Net Sales Growth
-19.93%
14.69%
15.74%
9.08%
8.81%
 
Cost Of Goods Sold
1,829.76
2,068.97
1,725.98
1,485.65
1,468.76
1,288.89
Gross Profit
991.55
1,442.00
1,335.24
1,159.26
955.99
939.53
GP Margin
35.14%
41.07%
43.62%
43.83%
39.43%
42.16%
Total Expenditure
2,406.35
2,850.12
2,459.49
2,156.67
2,089.99
1,937.66
Power & Fuel Cost
-
38.64
34.64
26.51
27.50
26.03
% Of Sales
-
1.10%
1.13%
1.00%
1.13%
1.17%
Employee Cost
-
218.37
202.01
194.28
179.26
158.40
% Of Sales
-
6.22%
6.60%
7.35%
7.39%
7.11%
Manufacturing Exp.
-
264.66
247.12
229.32
200.22
233.70
% Of Sales
-
7.54%
8.07%
8.67%
8.26%
10.49%
General & Admin Exp.
-
53.81
43.27
51.10
57.62
51.80
% Of Sales
-
1.53%
1.41%
1.93%
2.38%
2.32%
Selling & Distn. Exp.
-
143.65
152.61
111.52
105.15
108.76
% Of Sales
-
4.09%
4.99%
4.22%
4.34%
4.88%
Miscellaneous Exp.
-
62.02
53.87
58.29
51.48
70.09
% Of Sales
-
1.77%
1.76%
2.20%
2.12%
3.15%
EBITDA
414.96
660.85
601.73
488.24
334.76
290.76
EBITDA Margin
14.71%
18.82%
19.66%
18.46%
13.81%
13.05%
Other Income
85.45
51.41
26.79
18.57
10.71
7.56
Interest
5.19
6.21
7.98
6.93
7.09
3.72
Depreciation
59.46
51.88
44.81
46.58
40.97
27.80
PBT
435.76
654.18
575.73
453.30
297.41
266.80
Tax
103.81
151.97
152.19
107.89
61.83
94.05
Tax Rate
23.82%
23.23%
26.43%
23.80%
23.20%
36.20%
PAT
331.99
502.21
423.56
345.31
204.69
165.80
PAT before Minority Interest
331.98
502.21
423.55
345.41
204.69
165.80
Minority Interest
-0.01
0.00
0.01
-0.10
0.00
0.00
PAT Margin
11.77%
14.30%
13.84%
13.06%
8.44%
7.44%
PAT Growth
-34.22%
18.57%
22.66%
68.70%
23.46%
 
EPS
6.65
10.06
8.49
6.92
4.10
3.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
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
274.59
Total Reserves
1,882.63
1,428.06
1,042.05
722.61
549.25
Non-Current Liabilities
53.93
60.97
49.58
43.45
30.23
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
22.56
22.34
29.20
25.14
15.64
Current Liabilities
933.40
1,021.45
1,081.05
839.87
781.34
Trade Payables
490.61
517.19
591.25
490.95
480.78
Other Current Liabilities
433.64
492.35
482.33
331.84
266.39
Short Term Borrowings
0.00
0.00
0.00
0.00
19.75
Short Term Provisions
9.14
11.91
7.47
17.08
14.42
Total Liabilities
3,369.11
3,009.63
2,671.93
2,105.07
1,859.97
Net Block
429.81
390.36
309.33
319.48
279.30
Gross Block
670.67
583.10
461.01
425.54
345.21
Accumulated Depreciation
240.86
192.74
151.68
106.06
65.91
Non Current Assets
581.17
487.60
367.57
359.47
318.28
Capital Work in Progress
71.20
35.22
14.21
10.27
8.06
Non Current Investment
0.12
0.12
0.12
0.13
0.14
Long Term Loans & Adv.
48.71
37.70
43.86
29.52
30.51
Other Non Current Assets
31.32
24.21
0.06
0.07
0.27
Current Assets
2,787.95
2,522.03
2,304.36
1,745.60
1,541.68
Current Investments
238.76
356.02
290.24
85.99
0.00
Inventories
888.70
937.76
754.36
588.00
680.58
Sundry Debtors
946.06
843.13
848.24
849.77
671.01
Cash & Bank
302.85
79.12
242.06
93.51
51.35
Other Current Assets
411.58
33.85
13.55
30.07
138.74
Short Term Loans & Adv.
382.09
272.15
155.91
98.27
114.24
Net Current Assets
1,854.55
1,500.58
1,223.31
905.73
760.35
Total Assets
3,369.12
3,009.63
2,671.93
2,105.07
1,859.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
389.38
221.78
425.41
221.40
77.76
PBT
654.18
575.73
453.30
266.52
259.84
Adjustment
38.48
46.29
54.49
45.71
38.34
Changes in Working Capital
-135.17
-257.63
25.56
-9.42
-132.29
Cash after chg. in Working capital
557.49
364.39
533.35
302.81
165.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-168.11
-142.61
-107.94
-81.41
-88.13
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-327.19
-290.20
-282.65
-117.86
-35.40
Net Fixed Assets
-123.55
-143.10
-39.40
-82.54
Net Investments
117.26
-65.53
-204.24
-85.98
Others
-320.90
-81.57
-39.01
50.66
Cash from Financing Activity
-72.55
-62.64
-47.06
-61.39
-65.45
Net Cash Inflow / Outflow
-10.36
-131.06
95.69
42.15
-23.08
Opening Cash & Equivalents
57.25
188.31
92.61
50.46
73.55
Closing Cash & Equivalent
46.89
57.25
188.31
92.61
50.46

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
47.72
38.61
30.88
24.48
30.00
ROA
15.75%
14.91%
14.46%
10.32%
9.42%
ROE
23.31%
24.42%
25.00%
20.01%
21.35%
ROCE
30.65%
33.66%
33.31%
23.90%
25.94%
Fixed Asset Turnover
6.32
5.86
5.97
6.29
6.85
Receivable days
82.40
100.83
117.16
114.46
100.14
Inventory Days
84.12
100.88
92.62
95.48
105.63
Payable days
88.90
117.20
132.94
93.26
94.00
Cash Conversion Cycle
77.62
84.51
76.85
116.68
111.78
Total Debt/Equity
0.00
0.00
0.00
0.00
0.02
Interest Cover
106.41
73.17
66.45
38.61
70.93

News Update:


  • Sumitomo Chemical India - Quarterly Results
    1st Feb 2024, 14:00 PM

    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.