Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Super Crop Safe Ltd.

Pesticides & Agrochemicals

Rating :

N/A

BSE: 530883 | NSE: Not Listed

Watchlist

NSE BSE

20.41

06-Feb-2025

Open
High
Low
Previous Close

21.37
21.37
20.20
20.62

Volume
Traded Value (lacs)
52 Week High
52 Week Low

110708
22.77
26.44
11.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

56.30
20.15
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

91.84
N/A
1.89

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-6.81
-9.84
16.04

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.90
0.46
-

PAT CAGR (%)

10 Years
5 Years
3 Years

13.05
-2.38
-

P:E (Median)

8 Years
5 Years
3 Years

15.02
-
25.01

P:BV (Average)

8 Years
5 Years
3 Years

1.41
1.42
1.72

EV:EBITDA (Average)

8 Years
5 Years
3 Years

2.71
-3.97
-3.67

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 12.56 10.92 15.02% 12.25 6.42 90.81% 10.20 5.81 75.56% 8.10 6.90 17.39%
Expenses 11.16 9.50 17.47% 11.15 5.57 100.18% 8.38 4.89 71.37% 7.32 5.45 34.31%
EBITDA 1.40 1.42 -1.41% 1.09 0.85 28.24% 1.81 0.92 96.74% 0.78 1.45 -46.21%
EBIDTM 11.13% 13.02% 8.93% 13.25% 17.77% 15.90% 9.65% 21.00%
Other Income 0.01 0.01 0.00% 0.02 -0.01 - 0.03 0.03 0.00% 0.04 0.01 300.00%
Interest 0.44 0.51 -13.73% 0.46 0.49 -6.12% 0.45 0.62 -27.42% 0.45 0.46 -2.17%
Depreciation 0.14 0.13 7.69% 0.08 0.13 -38.46% 0.15 0.12 25.00% 0.19 0.19 0.00%
PBT 0.82 0.79 3.80% 0.57 0.22 159.09% 1.23 0.21 485.71% 0.18 0.80 -77.50%
Tax -0.10 0.03 - 0.00 -0.09 - 0.00 0.02 -100.00% 0.10 0.03 233.33%
PAT 0.92 0.76 21.05% 0.57 0.32 78.12% 1.23 0.18 583.33% 0.08 0.77 -89.61%
PATM 7.29% 6.95% 4.65% 4.93% 12.09% 3.15% 0.93% 11.13%
EPS 0.23 0.19 21.05% 0.14 0.08 75.00% 0.31 0.05 520.00% 0.02 0.19 -89.47%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 43.11 31.25 22.54 20.00 44.03 52.45 64.42 68.29 74.98 72.17 63.29 Net Sales Growth 43.46% 38.64% 12.70% -54.58% -16.05% -18.58% -5.67% -8.92% 3.89% 14.03% Cost Of Goods Sold 32.15 21.44 13.76 18.16 38.11 40.61 47.68 52.77 61.40 61.34 54.76 Gross Profit 10.96 9.80 8.78 1.85 5.92 11.85 16.74 15.52 13.58 10.83 8.53 GP Margin 25.43% 31.36% 38.95% 9.25% 13.45% 22.59% 25.99% 22.73% 18.11% 15.01% 13.48% Total Expenditure 38.01 27.27 19.28 24.49 47.33 48.56 56.14 60.75 70.36 69.06 61.43 Power & Fuel Cost - 0.00 0.18 0.17 0.25 0.16 0.22 0.19 0.19 0.19 0.13 % Of Sales - 0% 0.80% 0.85% 0.57% 0.31% 0.34% 0.28% 0.25% 0.26% 0.21% Employee Cost - 2.65 2.58 2.62 2.75 3.09 2.62 2.58 1.72 1.51 1.47 % Of Sales - 8.48% 11.45% 13.10% 6.25% 5.89% 4.07% 3.78% 2.29% 2.09% 2.32% Manufacturing Exp. - 0.00 0.23 0.26 0.30 0.25 0.27 0.24 3.12 3.21 2.48 % Of Sales - 0% 1.02% 1.30% 0.68% 0.48% 0.42% 0.35% 4.16% 4.45% 3.92% General & Admin Exp. - 3.17 1.77 1.98 2.27 2.51 2.28 2.19 1.32 0.84 0.71 % Of Sales - 10.14% 7.85% 9.90% 5.16% 4.79% 3.54% 3.21% 1.76% 1.16% 1.12% Selling & Distn. Exp. - 0.00 0.74 1.06 1.53 1.78 3.01 2.68 2.45 1.97 1.88 % Of Sales - 0% 3.28% 5.30% 3.47% 3.39% 4.67% 3.92% 3.27% 2.73% 2.97% Miscellaneous Exp. - 0.00 0.03 0.24 2.13 0.17 0.06 0.09 0.16 0.00 1.88 % Of Sales - 0% 0.13% 1.20% 4.84% 0.32% 0.09% 0.13% 0.21% 0% 0% EBITDA 5.08 3.98 3.26 -4.49 -3.30 3.89 8.28 7.54 4.62 3.11 1.86 EBITDA Margin 11.78% 12.74% 14.46% -22.45% -7.49% 7.42% 12.85% 11.04% 6.16% 4.31% 2.94% Other Income 0.10 0.06 0.01 0.12 0.36 0.01 0.33 0.05 0.32 0.01 0.23 Interest 1.80 2.07 1.67 1.52 1.80 1.48 1.39 1.23 1.25 1.13 0.96 Depreciation 0.56 0.57 0.63 0.78 0.92 0.97 0.84 0.76 0.61 0.51 0.61 PBT 2.80 1.40 0.96 -6.67 -5.65 1.45 6.39 5.60 3.09 1.47 0.52 Tax 0.00 0.06 -0.05 -0.10 -0.15 -0.05 0.94 0.66 0.33 0.27 0.12 Tax Rate 0.00% 4.29% -5.21% 1.52% 2.65% -3.45% 14.71% 11.79% 10.68% 18.37% 23.08% PAT 2.80 1.33 1.01 -6.46 -5.50 1.50 5.45 4.94 2.77 1.20 0.39 PAT before Minority Interest 2.80 1.33 1.01 -6.46 -5.50 1.50 5.45 4.94 2.77 1.20 0.39 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 6.50% 4.26% 4.48% -32.30% -12.49% 2.86% 8.46% 7.23% 3.69% 1.66% 0.62% PAT Growth 37.93% 31.68% - - - -72.48% 10.32% 78.34% 130.83% 207.69% EPS 0.70 0.33 0.25 -1.61 -1.37 0.37 1.36 1.23 0.69 0.30 0.10

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 27.06 25.74 24.73 31.17 36.66 34.70 26.89 22.06 10.40 7.42 Share Capital 8.04 8.04 8.04 8.04 8.04 7.90 7.85 7.55 6.46 5.69 Total Reserves 19.02 17.70 16.68 23.13 28.62 24.95 19.04 12.94 3.94 1.74 Non-Current Liabilities 22.95 0.37 0.67 0.58 0.92 0.47 0.45 0.25 0.36 0.50 Secured Loans 0.10 0.15 0.21 0.13 0.16 0.12 0.24 0.08 0.34 0.45 Unsecured Loans 22.21 0.00 0.00 0.08 0.14 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.67 0.59 0.70 0.52 0.52 0.40 0.35 0.31 0.00 0.00 Current Liabilities 37.85 33.14 31.91 32.45 33.05 32.58 26.03 20.83 19.58 20.58 Trade Payables 16.08 11.39 9.82 12.11 15.18 13.83 10.17 9.78 9.71 10.71 Other Current Liabilities 4.23 4.27 4.77 4.17 4.08 4.20 2.96 1.77 3.23 3.55 Short Term Borrowings 16.86 16.88 16.58 15.40 12.32 13.21 11.97 8.74 5.69 5.53 Short Term Provisions 0.68 0.60 0.74 0.78 1.47 1.34 0.92 0.54 0.95 0.78 Total Liabilities 87.86 59.25 57.31 64.20 70.63 67.75 53.37 43.14 30.34 28.50 Net Block 4.66 4.61 5.36 6.11 6.73 6.70 6.24 5.38 3.97 3.44 Gross Block 13.69 13.33 13.69 13.73 13.50 12.69 11.39 9.99 8.00 6.99 Accumulated Depreciation 9.03 8.72 8.33 7.62 6.77 5.98 5.15 4.61 4.03 3.55 Non Current Assets 20.76 4.62 5.37 6.13 6.76 6.96 6.49 5.61 4.01 3.48 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.23 0.21 0.20 0.00 0.00 Long Term Loans & Adv. 14.65 0.00 0.00 0.00 0.02 0.02 0.02 0.02 0.04 0.04 Other Non Current Assets 1.45 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 Current Assets 67.10 54.63 51.93 58.07 63.87 60.78 46.89 37.53 26.34 25.02 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 34.97 26.75 24.01 25.79 28.79 26.79 15.80 15.31 8.49 11.23 Sundry Debtors 16.61 27.16 26.88 31.31 34.04 31.97 29.42 20.72 16.44 12.76 Cash & Bank 0.13 0.13 0.25 0.18 0.29 0.45 0.51 0.46 0.50 0.42 Other Current Assets 15.40 0.01 0.02 0.01 0.75 1.56 1.16 1.04 0.93 0.61 Short Term Loans & Adv. 15.37 0.58 0.78 0.79 0.67 1.52 1.11 1.04 0.90 0.61 Net Current Assets 29.25 21.49 20.02 25.62 30.82 28.20 20.85 16.70 6.76 4.44 Total Assets 87.86 59.25 57.30 64.20 70.63 67.74 53.38 43.14 30.35 28.50

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -18.37 1.40 0.37 -1.27 2.45 -1.31 -0.51 -8.19 0.71 0.97 PBT 1.40 0.96 -6.56 -5.65 1.45 6.39 5.60 3.09 1.47 0.52 Adjustment 2.63 2.33 2.22 2.68 2.56 1.96 2.06 1.69 1.58 1.29 Changes in Working Capital -22.40 -1.90 4.72 2.56 -1.56 -9.22 -7.62 -12.68 -2.20 -0.54 Cash after chg. in Working capital -18.37 1.40 0.37 -0.42 2.45 -0.87 0.04 -7.89 0.86 1.26 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 -0.85 0.00 -0.44 -0.54 -0.30 -0.15 -0.29 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 -1.75 0.01 0.79 -0.02 -0.84 -0.99 -1.66 -1.92 -1.04 -0.44 Net Fixed Assets -0.36 0.36 0.04 -0.23 -0.81 -1.30 -1.40 -1.99 -1.01 -0.36 Net Investments 0.00 0.00 0.00 0.00 0.23 -0.02 -0.01 -0.20 0.00 0.00 Others -1.39 -0.35 0.75 0.21 -0.26 0.33 -0.25 0.27 -0.03 -0.08 Cash from Financing Activity 20.12 -1.53 -0.37 1.20 -1.76 2.24 2.20 10.12 0.40 -0.24 Net Cash Inflow / Outflow 0.00 -0.12 0.79 -0.09 -0.14 -0.05 0.03 0.00 0.07 0.29 Opening Cash & Equivalents 0.05 0.17 0.08 0.17 0.32 0.37 0.34 0.33 0.42 0.13 Closing Cash & Equivalent 0.06 0.05 0.87 0.08 0.17 0.32 0.37 0.34 0.50 0.42

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 6.73 6.40 6.15 7.75 9.12 8.31 6.85 5.43 3.22 2.61 ROA 1.81% 1.74% -10.63% -8.16% 2.17% 8.99% 10.23% 7.53% 4.09% 1.49% ROE 5.04% 4.01% -23.12% -16.22% 4.32% 18.23% 20.84% 17.91% 13.49% 5.29% ROCE 6.35% 6.25% -11.36% -8.00% 6.00% 17.78% 19.50% 18.29% 17.05% 10.85% Fixed Asset Turnover 2.31 1.67 1.46 3.23 4.01 5.35 6.56 8.95 10.26 9.88 Receivable days 255.59 437.48 530.94 270.88 229.67 173.90 130.51 84.20 69.26 68.39 Inventory Days 360.46 411.02 454.43 226.23 193.37 120.65 80.98 53.93 46.77 49.97 Payable days 233.73 281.29 220.46 130.67 130.36 77.80 63.22 48.89 55.43 58.29 Cash Conversion Cycle 382.32 567.21 764.90 366.44 292.68 216.75 148.27 89.24 60.60 60.08 Total Debt/Equity 1.45 0.66 0.69 0.51 0.35 0.41 0.46 0.43 0.59 0.88 Interest Cover 1.67 1.58 -3.30 -2.15 1.98 5.61 5.53 3.48 2.31 1.54

Top Investors:

investor education and protection fund (iepf)

patel pratik vinodchandra

Annual Reports:

News Update:

Super Crop Safe - Quarterly Results
14th Feb 2025, 15:02 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.

Feedback