Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Pesticides & Agrochemicals

Rating :
N/A

BSE: 500042 | NSE: BASF

5699.85
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  5785.00
  •  5950.00
  •  5630.05
  •  5460.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  654343
  •  37860.63
  •  8750.00
  •  2868.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,643.60
  • 37.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,129.29
  • 0.26%
  • 7.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.33%
  • 3.44%
  • 11.08%
  • FII
  • DII
  • Others
  • 4.44%
  • 6.24%
  • 1.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.33
  • 12.63
  • 1.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.07
  • 25.96
  • -0.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 89.80
  • -1.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.23
  • 24.95
  • 27.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.23
  • 5.23
  • 5.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.43
  • 18.75
  • 16.88

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
130.13
168.3
204.4
251.9
P/E Ratio
44.78
34.63
28.51
23.13
Revenue
13767
15361
16820
18429
EBITDA
928
1300
1500
1631
Net Income
563
728
885
1091
ROA
8.2
12.8
13.9
15
P/Bk Ratio
7.83
6.68
5.56
4.59
ROE
19.02
FCFF
743.36
FCFF Yield
3.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
4,247.72
0.00
0
3,966.90
0.00
0
3,359.97
0.00
0
3,326.26
0.00
0
Expenses
4,046.82
0.00
0
3,654.48
0.00
0
3,114.33
0.00
0
3,113.78
0.00
0
EBITDA
200.90
0.00
0
312.42
0.00
0
245.64
0.00
0
212.48
0.00
0
EBIDTM
4.73%
0.00%
7.88%
0.00%
7.31%
0.00%
6.39%
0.00%
Other Income
18.36
0.00
0
22.03
0.00
0
24.70
0.00
0
26.51
0.00
0
Interest
2.95
0.00
0
4.82
0.00
0
2.75
0.00
0
2.79
0.00
0
Depreciation
45.12
0.00
0
46.77
0.00
0
48.26
0.00
0
48.80
0.00
0
PBT
171.19
0.00
0
296.64
0.00
0
219.33
0.00
0
187.40
0.00
0
Tax
43.26
0.00
0
76.07
0.00
0
57.90
0.00
0
47.34
0.00
0
PAT
127.93
0.00
0
220.57
0.00
0
161.43
0.00
0
140.06
0.00
0
PATM
3.01%
0.00%
5.56%
0.00%
4.80%
0.00%
4.21%
0.00%
EPS
29.55
0.00
0
50.95
0.00
0
37.29
0.00
0
32.35
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
-
13,767.48
1,626.99
1,316.09
1,053.64
846.60
682.57
Net Sales Growth
-
746.19%
23.62%
24.91%
24.46%
24.03%
 
Cost Of Goods Sold
-
11,315.91
1,063.51
892.58
675.61
538.76
417.73
Gross Profit
-
2,451.57
563.48
423.51
378.03
307.84
264.84
GP Margin
-
17.81%
34.63%
32.18%
35.88%
36.36%
38.80%
Total Expenditure
-
12,885.19
1,455.10
1,212.69
947.72
757.39
593.07
Power & Fuel Cost
-
102.45
23.06
23.78
21.26
22.57
18.90
% Of Sales
-
0.74%
1.42%
1.81%
2.02%
2.67%
2.77%
Employee Cost
-
392.14
109.59
90.80
84.52
72.13
55.05
% Of Sales
-
2.85%
6.74%
6.90%
8.02%
8.52%
8.07%
Manufacturing Exp.
-
263.03
68.08
53.74
48.73
39.65
31.00
% Of Sales
-
1.91%
4.18%
4.08%
4.62%
4.68%
4.54%
General & Admin Exp.
-
372.18
127.73
99.37
85.67
61.18
45.26
% Of Sales
-
2.70%
7.85%
7.55%
8.13%
7.23%
6.63%
Selling & Distn. Exp.
-
322.23
61.17
51.11
31.32
23.38
22.75
% Of Sales
-
2.34%
3.76%
3.88%
2.97%
2.76%
3.33%
Miscellaneous Exp.
-
117.25
1.96
1.31
0.61
0.30
2.38
% Of Sales
-
0.85%
0.12%
0.10%
0.06%
0.04%
0.35%
EBITDA
-
882.29
171.89
103.40
105.92
89.21
89.50
EBITDA Margin
-
6.41%
10.56%
7.86%
10.05%
10.54%
13.11%
Other Income
-
83.32
7.95
7.74
3.71
3.46
5.40
Interest
-
15.53
1.67
6.58
3.60
2.77
2.36
Depreciation
-
191.21
27.54
16.53
14.73
11.68
22.05
PBT
-
758.87
150.63
88.03
91.30
78.22
70.49
Tax
-
195.60
54.56
39.42
33.84
28.17
25.19
Tax Rate
-
25.78%
36.22%
44.78%
37.06%
36.01%
35.74%
PAT
-
563.27
96.07
48.61
57.46
50.05
45.30
PAT before Minority Interest
-
563.27
96.07
48.61
57.46
50.05
45.30
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.09%
5.90%
3.69%
5.45%
5.91%
6.64%
PAT Growth
-
486.31%
97.63%
-15.40%
14.81%
10.49%
 
EPS
-
130.09
22.19
11.23
13.27
11.56
10.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Shareholder's Funds
3,223.50
842.94
363.14
337.62
303.25
276.29
Share Capital
43.29
40.77
28.19
28.19
28.19
28.19
Total Reserves
3,176.71
802.17
334.95
309.43
275.06
248.10
Non-Current Liabilities
135.37
-8.59
21.69
24.91
29.71
1.50
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
21.94
27.27
31.81
4.99
Long Term Provisions
70.36
0.00
0.00
0.00
0.00
0.00
Current Liabilities
4,024.57
464.68
289.06
211.19
170.89
126.82
Trade Payables
3,548.01
389.41
242.19
164.66
127.04
84.83
Other Current Liabilities
226.99
20.24
11.91
12.61
14.13
13.66
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
249.57
55.03
34.96
33.92
29.72
28.33
Total Liabilities
7,383.44
1,299.03
673.89
573.72
503.85
404.61
Net Block
758.74
253.81
137.81
128.28
110.00
63.92
Gross Block
2,053.76
644.81
378.74
354.49
337.92
281.38
Accumulated Depreciation
1,295.02
391.00
240.93
226.21
227.92
217.46
Non Current Assets
1,088.93
264.17
159.07
135.25
117.92
82.87
Capital Work in Progress
61.48
10.36
21.26
4.07
5.02
14.50
Non Current Investment
0.00
0.00
0.00
2.90
2.90
2.90
Long Term Loans & Adv.
268.36
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.35
0.00
0.00
0.00
0.00
0.00
Current Assets
6,294.51
1,034.86
514.82
438.47
385.93
321.74
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,116.05
402.19
222.52
151.41
137.83
117.86
Sundry Debtors
2,521.93
312.54
177.50
193.38
171.15
149.90
Cash & Bank
624.29
169.94
30.27
10.61
7.31
3.01
Other Current Assets
1,032.24
2.34
1.10
1.52
69.64
50.97
Short Term Loans & Adv.
985.21
147.85
83.43
81.55
69.14
50.00
Net Current Assets
2,269.94
570.18
225.76
227.28
215.04
194.92
Total Assets
7,383.44
1,299.03
673.89
573.72
503.85
404.61

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
807.24
45.95
97.47
65.47
48.22
51.24
PBT
758.87
150.63
88.03
91.30
78.22
70.49
Adjustment
134.49
21.62
22.80
19.80
12.47
23.01
Changes in Working Capital
117.40
-60.39
25.44
-11.30
-13.23
-13.86
Cash after chg. in Working capital
1,010.76
111.86
136.27
99.80
77.46
79.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-203.52
-65.91
-38.80
-34.33
-29.24
-28.40
Other Direct Exp. Paid
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
Cash From Investing Activity
-449.89
-22.99
-42.19
-31.15
-45.67
-23.45
Net Fixed Assets
-1,476.10
-254.35
-39.68
-13.53
-43.64
Net Investments
8.99
0.00
2.90
0.00
-8.95
Others
1,017.22
231.36
-5.41
-17.62
6.92
Cash from Financing Activity
-102.07
-46.71
-35.62
-31.02
1.75
-26.63
Net Cash Inflow / Outflow
255.28
-23.75
19.66
3.30
4.30
1.16
Opening Cash & Equivalents
366.59
30.27
10.61
7.31
3.01
1.85
Closing Cash & Equivalent
621.87
169.94
30.27
10.61
7.31
3.01

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
743.82
206.75
128.82
119.77
107.57
98.01
ROA
12.97%
9.74%
7.79%
10.66%
11.02%
11.20%
ROE
27.73%
15.93%
13.87%
17.93%
17.27%
16.40%
ROCE
38.09%
24.80%
25.23%
27.12%
26.28%
25.90%
Fixed Asset Turnover
10.53
3.37
3.96
3.43
3.09
2.74
Receivable days
36.42
51.90
46.62
56.03
61.23
70.91
Inventory Days
32.35
66.16
47.00
44.46
48.76
55.75
Payable days
63.50
78.47
64.24
59.48
53.38
54.96
Cash Conversion Cycle
5.27
39.60
29.38
41.01
56.61
71.70
Total Debt/Equity
0.00
0.00
0.06
0.08
0.10
0.02
Interest Cover
49.86
91.20
14.38
26.36
29.24
30.87

News Update:


  • BASF India gets in-principle nod to demerge agricultural solutions business
    20th Dec 2024, 10:22 AM

    This will enable operational flexibility, leverage differentiated steering and create value

    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.