Nifty
Sensex
:
:
18534.40
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)

Pesticides & Agrochemicals

Rating :
46/99

BSE: 512070 | NSE: UPL

685.10
31-May-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 684.25
  • 691.05
  • 682.00
  • 689.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3370272
  •  23125.26
  •  807.00
  •  607.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51,514.20
  • 14.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71,260.20
  • 1.46%
  • 1.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.35%
  • 1.17%
  • 7.89%
  • FII
  • DII
  • Others
  • 38.7%
  • 13.01%
  • 6.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.54
  • 21.62
  • 8.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.26
  • 22.15
  • 7.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.19
  • 11.38
  • 26.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.89
  • 18.48
  • 17.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.32
  • 2.79
  • 2.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.11
  • 9.58
  • 8.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
16,569.00
15,861.00
4.46%
13,679.00
11,297.00
21.09%
12,507.00
10,567.00
18.36%
10,821.00
8,515.00
27.08%
Expenses
13,847.00
12,481.00
10.94%
10,795.00
8,853.00
21.94%
10,063.00
8,636.00
16.52%
8,675.00
6,741.00
28.69%
EBITDA
2,722.00
3,380.00
-19.47%
2,884.00
2,444.00
18.00%
2,444.00
1,931.00
26.57%
2,146.00
1,774.00
20.97%
EBIDTM
16.43%
21.31%
21.08%
21.63%
19.54%
18.27%
19.83%
20.83%
Other Income
211.00
116.00
81.90%
115.00
70.00
64.29%
78.00
47.00
65.96%
73.00
48.00
52.08%
Interest
906.00
800.00
13.25%
894.00
529.00
69.00%
644.00
359.00
79.39%
519.00
607.00
-14.50%
Depreciation
727.00
642.00
13.24%
624.00
600.00
4.00%
608.00
566.00
7.42%
588.00
551.00
6.72%
PBT
1,271.00
1,886.00
-32.61%
1,461.00
1,332.00
9.68%
1,227.00
1,013.00
21.13%
1,034.00
601.00
72.05%
Tax
311.00
265.00
17.36%
135.00
167.00
-19.16%
231.00
249.00
-7.23%
59.00
-152.00
-
PAT
960.00
1,621.00
-40.78%
1,326.00
1,165.00
13.82%
996.00
764.00
30.37%
975.00
753.00
29.48%
PATM
5.79%
10.22%
9.69%
10.31%
7.96%
7.23%
9.01%
8.84%
EPS
10.56
18.03
-41.43%
14.49
12.24
18.38%
10.85
8.29
30.88%
11.69
8.85
32.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
53,576.00
46,240.00
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
Net Sales Growth
15.87%
19.50%
8.22%
63.74%
25.66%
6.54%
16.12%
16.19%
12.25%
17.26%
 
Cost Of Goods Sold
26,720.00
22,072.00
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
Gross Profit
26,856.00
24,168.00
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
GP Margin
50.13%
52.27%
50.65%
47.58%
50.07%
53.32%
52.08%
51.74%
50.24%
49.49%
48.97%
Total Expenditure
43,380.00
36,726.00
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
Power & Fuel Cost
-
890.00
581.00
464.00
402.00
291.00
339.00
359.00
435.59
433.67
349.84
% Of Sales
-
1.92%
1.50%
1.30%
1.84%
1.67%
2.08%
2.56%
3.60%
4.03%
3.81%
Employee Cost
-
4,622.00
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
% Of Sales
-
10.00%
9.59%
9.48%
9.59%
9.86%
9.97%
10.21%
8.62%
8.80%
9.28%
Manufacturing Exp.
-
5,204.00
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
% Of Sales
-
11.25%
10.66%
8.96%
11.27%
12.11%
11.00%
10.74%
9.02%
8.47%
8.34%
General & Admin Exp.
-
2,411.00
1,807.00
2,009.00
1,379.00
1,103.00
1,036.00
888.00
723.13
622.14
520.94
% Of Sales
-
5.21%
4.67%
5.62%
6.31%
6.35%
6.35%
6.32%
5.98%
5.78%
5.67%
Selling & Distn. Exp.
-
803.00
615.00
689.00
467.00
442.00
406.00
377.00
285.18
225.50
153.55
% Of Sales
-
1.74%
1.59%
1.93%
2.14%
2.54%
2.49%
2.68%
2.36%
2.09%
1.67%
Miscellaneous Exp.
-
724.00
409.00
484.00
359.00
115.00
312.00
306.00
233.35
185.42
153.55
% Of Sales
-
1.57%
1.06%
1.35%
1.64%
0.66%
1.91%
2.18%
1.93%
1.72%
2.41%
EBITDA
10,196.00
9,514.00
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
EBITDA Margin
19.03%
20.58%
21.58%
18.94%
17.26%
20.13%
18.27%
17.05%
18.72%
18.59%
17.79%
Other Income
477.00
296.00
259.00
266.00
320.00
429.00
448.00
316.00
91.11
131.35
107.37
Interest
2,963.00
2,295.00
2,060.00
1,643.00
998.00
791.00
735.00
704.00
517.04
485.29
428.96
Depreciation
2,547.00
2,359.00
2,173.00
2,012.00
881.00
675.00
672.00
676.00
424.52
406.94
353.72
PBT
4,993.00
5,156.00
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
Tax
736.00
529.00
686.00
586.00
198.00
275.00
189.00
165.00
244.01
221.69
203.17
Tax Rate
14.74%
10.95%
16.57%
21.22%
11.26%
11.47%
9.74%
13.73%
17.30%
19.17%
21.52%
PAT
4,257.00
3,626.00
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
PAT before Minority Interest
3,413.00
4,437.00
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
Minority Interest
-844.00
-811.00
-624.00
-402.00
-84.00
-8.00
-6.00
-12.00
-43.27
-7.15
1.56
PAT Margin
7.95%
7.84%
7.31%
4.96%
6.76%
12.17%
10.70%
7.30%
9.29%
8.61%
8.08%
PAT Growth
-1.07%
28.17%
59.56%
20.04%
-30.17%
21.13%
70.34%
-8.73%
21.06%
24.98%
 
EPS
59.03
50.28
39.23
24.59
20.48
29.33
24.21
14.21
15.57
12.87
10.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
24,661.00
20,887.00
19,283.00
14,715.00
9,169.00
7,397.00
5,889.00
5,860.33
5,247.42
4,645.22
Share Capital
3,139.00
3,139.00
3,139.00
102.00
102.00
183.00
86.00
85.72
85.72
88.52
Total Reserves
21,502.00
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
Non-Current Liabilities
23,099.00
24,558.00
29,150.00
28,004.00
5,684.00
5,253.00
2,378.00
2,385.76
2,699.41
3,245.21
Secured Loans
0.00
0.00
0.00
2.00
3.00
4.00
7.00
8.07
9.48
17.00
Unsecured Loans
21,605.00
22,141.00
27,371.00
26,380.00
5,870.00
5,346.00
2,259.00
1,686.01
2,244.80
2,795.32
Long Term Provisions
52.00
38.00
24.00
20.00
20.00
16.00
21.00
34.13
52.98
51.40
Current Liabilities
28,196.00
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
Trade Payables
16,552.00
12,759.00
10,233.00
9,847.00
5,675.00
4,875.00
3,954.00
3,211.87
2,691.92
2,099.45
Other Current Liabilities
6,401.00
3,960.00
3,661.00
2,429.00
1,112.00
1,216.00
1,477.00
1,313.54
1,026.45
723.83
Short Term Borrowings
4,117.00
1,520.00
1,298.00
2,478.00
634.00
708.00
2,505.00
1,087.37
606.68
1,114.70
Short Term Provisions
1,126.00
1,388.00
1,493.00
1,508.00
221.00
229.00
232.00
380.69
315.10
260.34
Total Liabilities
80,603.00
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
Net Block
36,193.00
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
Gross Block
50,075.00
47,040.00
45,999.00
41,123.00
11,220.00
10,025.00
9,732.00
7,984.49
7,676.92
6,662.59
Accumulated Depreciation
13,882.00
12,275.00
10,677.00
8,974.00
6,783.00
5,954.00
5,870.00
3,953.69
3,855.99
3,173.38
Non Current Assets
40,875.00
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
Capital Work in Progress
2,501.00
2,117.00
2,073.00
1,855.00
1,319.00
792.00
484.00
583.10
227.77
377.62
Non Current Investment
1,082.00
581.00
558.00
706.00
1,034.00
378.00
335.00
763.63
737.28
741.45
Long Term Loans & Adv.
448.00
774.00
750.00
562.00
446.00
475.00
439.00
417.85
421.53
277.21
Other Non Current Assets
651.00
458.00
485.00
441.00
254.00
297.00
152.00
0.00
0.00
0.00
Current Assets
39,680.00
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
Current Investments
840.00
37.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
283.70
Inventories
13,078.00
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
Sundry Debtors
15,328.00
12,145.00
11,867.00
11,679.00
6,056.00
5,656.00
5,100.00
3,793.04
3,208.46
2,684.99
Cash & Bank
6,120.00
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
Other Current Assets
4,314.00
2,572.00
2,126.00
1,936.00
1,536.00
991.00
1,131.00
748.09
840.23
851.87
Short Term Loans & Adv.
1,036.00
1,041.00
647.00
1,121.00
434.00
410.00
759.00
585.71
750.12
779.30
Net Current Assets
11,484.00
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
Total Assets
80,555.00
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
6,496.00
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
PBT
4,966.00
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
Adjustment
4,301.00
3,970.00
3,744.00
1,515.00
1,010.00
923.00
1,272.00
876.13
847.04
794.62
Changes in Working Capital
-1,767.00
-214.00
3,050.00
-564.00
-322.00
44.00
-704.00
-552.91
-397.01
104.33
Cash after chg. in Working capital
7,500.00
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,004.00
-725.00
-819.00
-354.00
-249.00
-341.00
-442.00
-277.76
-175.77
-143.84
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-4.88
-15.55
-19.94
Extra & Other Items
0.00
0.00
0.00
-451.00
-61.00
-63.00
-61.00
-49.80
-75.30
-15.04
Cash From Investing Activity
-3,819.00
-2,101.00
-2,643.00
-30,920.00
-2,093.00
-999.00
-1,719.00
-331.40
-418.08
-814.71
Net Fixed Assets
-1,068.00
-969.00
-1,175.00
-1,011.00
-780.00
-427.00
-4,140.36
-531.05
-260.52
-232.66
Net Investments
-933.00
-35.00
35.00
-847.00
-1.00
-5.00
284.72
-201.57
232.90
-121.93
Others
-1,818.00
-1,097.00
-1,503.00
-29,062.00
-1,312.00
-567.00
2,136.64
401.22
-390.46
-460.12
Cash from Financing Activity
-1,921.00
-6,713.00
-2,175.00
28,894.00
-801.00
140.00
469.00
-991.32
-1,680.00
-71.99
Net Cash Inflow / Outflow
756.00
-1,602.00
3,921.00
330.00
-55.00
1,726.00
146.00
86.30
-657.28
812.53
Opening Cash & Equivalents
4,797.00
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
Closing Cash & Equivalent
5,797.00
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
283.07
233.99
213.03
192.35
119.86
96.54
32.40
91.15
81.62
69.97
ROA
5.94%
5.03%
3.32%
3.68%
10.06%
9.68%
6.74%
8.63%
7.45%
6.56%
ROE
22.43%
20.19%
14.03%
13.07%
25.76%
37.26%
26.09%
21.00%
18.90%
16.80%
ROCE
15.26%
13.38%
9.59%
9.24%
21.57%
21.49%
18.79%
21.73%
18.82%
16.73%
Fixed Asset Turnover
1.13
0.98
0.96
0.98
2.01
1.69
1.62
1.54
1.50
1.47
Receivable days
91.57
96.14
102.45
125.56
100.30
117.68
113.15
105.68
99.86
101.93
Inventory Days
75.00
69.15
73.90
96.79
74.46
86.91
85.56
81.78
77.07
78.41
Payable days
242.35
219.73
132.02
140.15
141.01
123.97
112.79
110.01
100.69
90.37
Cash Conversion Cycle
-75.78
-54.45
44.33
82.21
33.75
80.62
85.92
77.46
76.24
89.96
Total Debt/Equity
1.05
1.14
1.49
1.98
0.72
0.86
2.52
0.56
0.64
0.90
Interest Cover
3.16
3.01
2.68
2.76
4.03
3.64
2.71
3.73
3.38
3.20

News Update:


  • UPL introduces two new insecticides in North American Market
    25th May 2023, 17:46 PM

    SHENZI 700 WG and 400 SC provide growers with proven solutions to protect crops against insect pests and resistance while minimizing environmental impacts

    Read More
  • UPL reports 38% fall in Q4 consolidated net profit
    8th May 2023, 14:30 PM

    Total consolidated income of the company increased by 5.03% at Rs 16780 crore for Q4FY23

    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.