Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Pesticides & Agrochemicals

Rating :
50/99

BSE: 512070 | NSE: UPL

712.75
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  700.10
  •  717.75
  •  699.75
  •  698.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3981290
  •  28337.23
  •  864.70
  •  416.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54,506.03
  • 17.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 73,323.03
  • 1.40%
  • 2.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.96%
  • 0.92%
  • 7.91%
  • FII
  • DII
  • Others
  • 35.13%
  • 17.33%
  • 10.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.56
  • 18.86
  • 21.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.88
  • 22.88
  • 17.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.87
  • 10.13
  • 24.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.89
  • 20.17
  • 20.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.33
  • 3.52
  • 2.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 10.99
  • 10.57

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
10,567.00
8,939.00
18.21%
8,515.00
7,833.00
8.71%
12,796.00
11,141.00
14.86%
9,126.00
8,892.00
2.63%
Expenses
8,636.00
7,272.00
18.76%
6,741.00
6,129.00
9.99%
10,145.00
9,237.00
9.83%
6,924.00
6,822.00
1.50%
EBITDA
1,931.00
1,667.00
15.84%
1,774.00
1,704.00
4.11%
2,651.00
1,904.00
39.23%
2,202.00
2,070.00
6.38%
EBIDTM
18.27%
18.65%
20.83%
21.75%
20.72%
17.09%
24.13%
23.28%
Other Income
47.00
75.00
-37.33%
48.00
195.00
-75.38%
49.00
21.00
133.33%
67.00
52.00
28.85%
Interest
359.00
343.00
4.66%
607.00
551.00
10.16%
421.00
187.00
125.13%
745.00
515.00
44.66%
Depreciation
566.00
533.00
6.19%
551.00
522.00
5.56%
576.00
595.00
-3.19%
542.00
495.00
9.49%
PBT
1,013.00
655.00
54.66%
601.00
801.00
-24.97%
1,623.00
972.00
66.98%
1,060.00
1,037.00
2.22%
Tax
249.00
112.00
122.32%
-152.00
143.00
-
322.00
211.00
52.61%
109.00
199.00
-45.23%
PAT
764.00
543.00
40.70%
753.00
658.00
14.44%
1,301.00
761.00
70.96%
951.00
838.00
13.48%
PATM
7.23%
6.07%
8.84%
8.40%
10.17%
6.83%
10.42%
9.42%
EPS
8.29
6.05
37.02%
8.85
7.20
22.92%
13.90
8.07
72.24%
10.38
9.16
13.32%

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
41,004.00
38,694.00
35,756.00
21,837.00
17,378.00
16,312.00
14,048.00
12,090.52
10,770.88
9,185.70
7,671.32
Net Sales Growth
11.41%
8.22%
63.74%
25.66%
6.54%
16.12%
16.19%
12.25%
17.26%
19.74%
 
Cost Of Goods Sold
19,962.00
19,096.00
18,743.00
10,904.00
8,112.00
7,816.00
6,780.00
6,016.41
5,440.80
4,687.36
4,058.00
Gross Profit
21,042.00
19,598.00
17,013.00
10,933.00
9,266.00
8,496.00
7,268.00
6,074.11
5,330.08
4,498.34
3,613.32
GP Margin
51.32%
50.65%
47.58%
50.07%
53.32%
52.08%
51.74%
50.24%
49.49%
48.97%
47.10%
Total Expenditure
32,446.00
30,343.00
28,983.00
18,068.00
13,880.00
13,331.00
11,653.00
9,826.71
8,768.16
7,551.47
6,309.48
Power & Fuel Cost
-
581.00
464.00
402.00
291.00
339.00
359.00
435.59
433.67
349.84
263.53
% Of Sales
-
1.50%
1.30%
1.84%
1.67%
2.08%
2.56%
3.60%
4.03%
3.81%
3.44%
Employee Cost
-
3,712.00
3,391.00
2,095.00
1,713.00
1,627.00
1,434.00
1,042.80
948.18
852.62
682.96
% Of Sales
-
9.59%
9.48%
9.59%
9.86%
9.97%
10.21%
8.62%
8.80%
9.28%
8.90%
Manufacturing Exp.
-
4,123.00
3,203.00
2,462.00
2,104.00
1,795.00
1,509.00
1,090.25
912.45
766.06
635.77
% Of Sales
-
10.66%
8.96%
11.27%
12.11%
11.00%
10.74%
9.02%
8.47%
8.34%
8.29%
General & Admin Exp.
-
1,807.00
2,009.00
1,379.00
1,103.00
1,036.00
888.00
723.13
622.14
520.94
423.14
% Of Sales
-
4.67%
5.62%
6.31%
6.35%
6.35%
6.32%
5.98%
5.78%
5.67%
5.52%
Selling & Distn. Exp.
-
615.00
689.00
467.00
442.00
406.00
377.00
285.18
225.50
153.55
128.62
% Of Sales
-
1.59%
1.93%
2.14%
2.54%
2.49%
2.68%
2.36%
2.09%
1.67%
1.68%
Miscellaneous Exp.
-
409.00
484.00
359.00
115.00
312.00
306.00
233.35
185.42
221.10
128.62
% Of Sales
-
1.06%
1.35%
1.64%
0.66%
1.91%
2.18%
1.93%
1.72%
2.41%
1.53%
EBITDA
8,558.00
8,351.00
6,773.00
3,769.00
3,498.00
2,981.00
2,395.00
2,263.81
2,002.72
1,634.23
1,361.84
EBITDA Margin
20.87%
21.58%
18.94%
17.26%
20.13%
18.27%
17.05%
18.72%
18.59%
17.79%
17.75%
Other Income
211.00
259.00
266.00
320.00
429.00
448.00
316.00
91.11
131.35
107.37
92.33
Interest
2,132.00
2,060.00
1,643.00
998.00
791.00
735.00
704.00
517.04
485.29
428.96
414.64
Depreciation
2,235.00
2,173.00
2,012.00
881.00
675.00
672.00
676.00
424.52
406.94
353.72
292.38
PBT
4,297.00
4,377.00
3,384.00
2,210.00
2,461.00
2,022.00
1,331.00
1,413.36
1,241.84
958.92
747.15
Tax
528.00
686.00
586.00
198.00
275.00
189.00
165.00
244.01
221.69
203.17
128.01
Tax Rate
12.29%
16.57%
21.22%
11.26%
11.47%
9.74%
13.73%
17.30%
19.17%
21.52%
17.57%
PAT
3,769.00
2,829.00
1,773.00
1,477.00
2,115.00
1,746.00
1,025.00
1,123.09
927.70
742.27
595.34
PAT before Minority Interest
3,109.00
3,453.00
2,175.00
1,561.00
2,123.00
1,752.00
1,037.00
1,166.36
934.85
740.71
600.69
Minority Interest
-660.00
-624.00
-402.00
-84.00
-8.00
-6.00
-12.00
-43.27
-7.15
1.56
-5.35
PAT Margin
9.19%
7.31%
4.96%
6.76%
12.17%
10.70%
7.30%
9.29%
8.61%
8.08%
7.76%
PAT Growth
34.61%
59.56%
20.04%
-30.17%
21.13%
70.34%
-8.73%
21.06%
24.98%
24.68%
 
EPS
53.71
40.32
25.27
21.05
30.14
24.88
14.61
16.01
13.22
10.58
8.48

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
20,886.00
19,283.00
14,715.00
9,169.00
7,397.00
5,889.00
5,860.33
5,247.42
4,645.22
4,173.11
Share Capital
3,139.00
3,139.00
102.00
102.00
183.00
86.00
85.72
85.72
88.52
92.36
Total Reserves
17,747.00
16,144.00
14,613.00
9,067.00
7,212.00
2,004.00
5,774.61
5,161.70
4,556.70
4,080.75
Non-Current Liabilities
24,559.00
29,150.00
28,004.00
5,684.00
5,253.00
2,378.00
2,385.76
2,699.41
3,245.21
2,723.18
Secured Loans
0.00
0.00
2.00
3.00
4.00
7.00
8.07
9.48
17.00
62.71
Unsecured Loans
22,146.00
27,371.00
26,380.00
5,870.00
5,346.00
2,259.00
1,686.01
2,244.80
2,795.32
2,314.50
Long Term Provisions
38.00
24.00
20.00
20.00
16.00
21.00
34.13
52.98
51.40
50.84
Current Liabilities
19,627.00
16,685.00
16,262.00
7,642.00
7,028.00
8,168.00
5,993.47
4,640.15
4,198.32
3,123.03
Trade Payables
12,525.00
10,233.00
9,847.00
5,675.00
4,875.00
3,954.00
3,211.87
2,691.92
2,099.45
1,503.50
Other Current Liabilities
4,303.00
3,661.00
2,429.00
1,112.00
1,216.00
1,477.00
1,313.54
1,026.45
723.83
675.82
Short Term Borrowings
1,414.00
1,298.00
2,478.00
634.00
708.00
2,505.00
1,087.37
606.68
1,114.70
770.29
Short Term Provisions
1,385.00
1,493.00
1,508.00
221.00
229.00
232.00
380.69
315.10
260.34
173.42
Total Liabilities
68,765.00
68,430.00
62,435.00
22,514.00
19,711.00
16,479.00
14,283.92
12,759.05
12,322.98
10,269.22
Net Block
34,765.00
35,322.00
32,149.00
4,437.00
4,071.00
3,862.00
4,030.80
3,820.93
3,489.21
3,222.94
Gross Block
47,257.00
45,999.00
41,123.00
11,220.00
10,025.00
9,732.00
7,984.49
7,676.92
6,662.59
5,827.97
Accumulated Depreciation
12,492.00
10,677.00
8,974.00
6,783.00
5,954.00
5,870.00
3,953.69
3,855.99
3,173.38
2,605.03
Non Current Assets
38,695.00
39,188.00
35,713.00
7,490.00
6,013.00
5,272.00
5,795.38
5,207.51
4,885.49
4,519.18
Capital Work in Progress
2,117.00
2,073.00
1,855.00
1,319.00
792.00
484.00
583.10
227.77
377.62
305.65
Non Current Investment
581.00
558.00
706.00
1,034.00
378.00
335.00
763.63
737.28
741.45
669.52
Long Term Loans & Adv.
774.00
750.00
562.00
446.00
475.00
439.00
417.85
421.53
277.21
321.07
Other Non Current Assets
458.00
485.00
441.00
254.00
297.00
152.00
0.00
0.00
0.00
0.00
Current Assets
30,070.00
29,242.00
26,722.00
15,024.00
13,698.00
11,207.00
8,488.54
7,551.54
7,437.49
5,750.04
Current Investments
37.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
283.70
125.00
Inventories
9,422.00
7,850.00
9,133.00
4,538.00
4,156.00
3,787.00
2,937.60
2,480.07
2,068.70
1,877.86
Sundry Debtors
12,591.00
11,867.00
11,679.00
6,056.00
5,656.00
5,100.00
3,793.04
3,208.46
2,684.99
2,445.34
Cash & Bank
4,853.00
6,752.00
2,851.00
2,894.00
2,895.00
1,189.00
1,009.81
1,022.78
1,548.23
700.18
Other Current Assets
3,167.00
2,126.00
1,936.00
1,102.00
991.00
1,131.00
748.09
840.23
851.87
601.66
Short Term Loans & Adv.
1,180.00
647.00
1,121.00
434.00
410.00
759.00
585.71
750.12
779.30
528.57
Net Current Assets
10,443.00
12,557.00
10,460.00
7,382.00
6,670.00
3,039.00
2,495.07
2,911.39
3,239.17
2,627.01
Total Assets
68,765.00
68,430.00
62,435.00
22,514.00
19,711.00
16,479.00
14,283.92
12,759.05
12,322.98
10,269.22

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
7,212.00
8,739.00
2,356.00
2,839.00
2,585.00
1,396.00
1,409.02
1,440.80
1,699.23
161.96
PBT
4,181.00
2,764.00
2,210.00
2,461.00
2,022.00
1,331.00
1,418.24
1,257.39
979.10
769.32
Adjustment
3,970.00
3,744.00
1,515.00
1,010.00
923.00
1,272.00
876.13
847.04
794.62
663.54
Changes in Working Capital
-214.00
3,050.00
-564.00
-322.00
44.00
-704.00
-552.91
-397.01
104.33
-1,127.11
Cash after chg. in Working capital
7,937.00
9,558.00
3,161.00
3,149.00
2,989.00
1,899.00
1,741.46
1,707.42
1,878.05
305.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-725.00
-819.00
-354.00
-249.00
-341.00
-442.00
-277.76
-175.77
-143.84
-124.21
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
-4.88
-15.55
-19.94
-1.13
Extra & Other Items
0.00
0.00
-451.00
-61.00
-63.00
-61.00
-49.80
-75.30
-15.04
-18.45
Cash From Investing Activity
-2,101.00
-2,643.00
-30,920.00
-2,093.00
-999.00
-1,719.00
-331.40
-418.08
-814.71
-659.85
Net Fixed Assets
-1,021.00
-1,175.00
-1,011.00
-780.00
-427.00
-4,140.36
-531.05
-260.52
-232.66
-645.38
Net Investments
-35.00
35.00
-847.00
-1.00
-5.00
284.72
-201.57
232.90
-121.93
229.68
Others
-1,045.00
-1,503.00
-29,062.00
-1,312.00
-567.00
2,136.64
401.22
-390.46
-460.12
-244.15
Cash from Financing Activity
-6,713.00
-2,175.00
28,894.00
-801.00
140.00
469.00
-991.32
-1,680.00
-71.99
-178.20
Net Cash Inflow / Outflow
-1,602.00
3,921.00
330.00
-55.00
1,726.00
146.00
86.30
-657.28
812.53
-676.09
Opening Cash & Equivalents
6,724.00
2,826.00
2,859.00
2,877.00
1,177.00
1,046.00
1,018.36
1,685.02
822.69
1,518.49
Closing Cash & Equivalent
4,797.00
6,724.00
2,827.00
2,859.00
2,880.00
1,177.00
973.46
1,018.36
1,685.02
822.69

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.)
233.99
213.03
192.35
119.86
96.54
32.40
91.15
81.62
69.97
60.24
ROA
5.03%
3.32%
3.68%
10.06%
9.68%
6.74%
8.63%
7.45%
6.56%
6.51%
ROE
20.19%
14.03%
13.07%
25.76%
37.26%
26.09%
21.00%
18.90%
16.80%
15.21%
ROCE
13.40%
9.59%
9.24%
21.57%
21.49%
18.79%
21.73%
18.82%
16.73%
16.37%
Fixed Asset Turnover
0.98
0.96
0.98
2.01
1.69
1.62
1.54
1.50
1.47
1.49
Receivable days
97.92
102.45
125.56
100.30
117.68
113.15
105.68
99.86
101.93
93.37
Inventory Days
69.15
73.90
96.79
74.46
86.91
85.56
81.78
77.07
78.41
78.11
Payable days
132.56
132.02
140.15
141.01
123.97
112.79
110.01
100.69
90.37
73.75
Cash Conversion Cycle
34.51
44.33
82.21
33.75
80.62
85.92
77.46
76.24
89.96
97.73
Total Debt/Equity
1.13
1.49
1.98
0.72
0.86
2.52
0.56
0.64
0.90
0.81
Interest Cover
3.01
2.68
2.76
4.03
3.64
2.71
3.73
3.38
3.20
2.76

News Update:


  • UPL - Quarterly Results
    29th Oct 2021, 16:26 PM

    Read More
  • UPL’s arm to acquire 80% stake in PT Excel Meg Indo
    21st Oct 2021, 15:10 PM

    The acquisition is likely to be completed by December 31, 2021

    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.