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

Pesticides & Agrochemicals

Rating :
N/A

BSE: 531719 | NSE: BHAGCHEM

319.30
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  327.90
  •  327.90
  •  311.00
  •  323.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  513903
  •  1639.66
  •  447.70
  •  137.69

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,936.50
  • 181.57
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,964.40
  • 0.03%
  • 6.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.27%
  • 44.90%
  • 29.84%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.00%
  • 4.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.28
  • 10.66
  • -2.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.01
  • 20.46
  • -8.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.20
  • 22.86
  • -20.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.57
  • 34.57
  • 35.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.96
  • 4.96
  • 5.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.80
  • 31.80
  • 34.00

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
1.95
P/E Ratio
178.29
Revenue
407
EBITDA
43
Net Income
20
ROA
4
P/Bk Ratio
8.67
ROE
5.55
FCFF
-49.06
FCFF Yield
-1.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
103.73
122.01
-14.98%
111.39
100.01
11.38%
111.25
122.57
-9.24%
74.37
126.00
-40.98%
Expenses
94.02
108.56
-13.39%
99.39
92.91
6.97%
97.17
104.34
-6.87%
66.10
106.68
-38.04%
EBITDA
9.71
13.45
-27.81%
12.00
7.10
69.01%
14.08
18.22
-22.72%
8.27
19.32
-57.19%
EBIDTM
9.36%
11.03%
10.77%
7.10%
12.66%
14.87%
11.13%
15.33%
Other Income
3.25
0.13
2,400.00%
2.26
0.32
606.25%
1.47
0.22
568.18%
0.76
0.50
52.00%
Interest
1.77
2.27
-22.03%
1.34
1.72
-22.09%
2.14
1.55
38.06%
1.56
0.85
83.53%
Depreciation
3.41
2.81
21.35%
3.25
2.63
23.57%
2.85
2.58
10.47%
2.68
2.48
8.06%
PBT
7.78
8.51
-8.58%
9.67
3.07
214.98%
10.56
14.30
-26.15%
4.79
16.49
-70.95%
Tax
2.34
2.79
-16.13%
3.96
1.10
260.00%
3.34
4.91
-31.98%
1.47
4.84
-69.63%
PAT
5.44
5.72
-4.90%
5.71
1.96
191.33%
7.22
9.39
-23.11%
3.32
11.65
-71.50%
PATM
5.24%
4.69%
5.12%
1.96%
6.49%
7.66%
4.46%
9.24%
EPS
0.44
0.55
-20.00%
0.46
0.19
142.11%
0.07
0.90
-92.22%
0.32
1.12
-71.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
400.74
407.65
502.09
435.67
317.90
245.67
Net Sales Growth
-14.84%
-18.81%
15.25%
37.05%
29.40%
 
Cost Of Goods Sold
234.41
242.15
309.52
273.32
198.61
157.22
Gross Profit
166.33
165.50
192.57
162.35
119.29
88.45
GP Margin
41.50%
40.60%
38.35%
37.26%
37.52%
36.00%
Total Expenditure
356.68
364.73
424.77
367.39
271.01
228.75
Power & Fuel Cost
-
42.68
40.62
31.05
24.47
18.17
% Of Sales
-
10.47%
8.09%
7.13%
7.70%
7.40%
Employee Cost
-
30.88
27.02
22.25
17.93
17.82
% Of Sales
-
7.58%
5.38%
5.11%
5.64%
7.25%
Manufacturing Exp.
-
32.78
31.97
28.02
20.36
20.85
% Of Sales
-
8.04%
6.37%
6.43%
6.40%
8.49%
General & Admin Exp.
-
7.64
7.81
5.24
4.96
4.64
% Of Sales
-
1.87%
1.56%
1.20%
1.56%
1.89%
Selling & Distn. Exp.
-
5.31
5.34
5.07
2.76
8.50
% Of Sales
-
1.30%
1.06%
1.16%
0.87%
3.46%
Miscellaneous Exp.
-
3.30
2.47
2.44
1.92
1.54
% Of Sales
-
0.81%
0.49%
0.56%
0.60%
0.63%
EBITDA
44.06
42.92
77.32
68.28
46.89
16.92
EBITDA Margin
10.99%
10.53%
15.40%
15.67%
14.75%
6.89%
Other Income
7.74
2.68
1.26
0.85
0.64
1.67
Interest
6.81
7.69
4.99
9.09
8.27
5.48
Depreciation
12.19
10.98
9.81
8.73
8.17
6.66
PBT
32.80
26.92
63.78
51.31
31.09
6.45
Tax
11.11
8.70
18.63
15.56
8.82
2.42
Tax Rate
33.87%
32.32%
29.21%
30.33%
27.44%
27.13%
PAT
21.69
18.22
45.15
35.75
23.32
6.51
PAT before Minority Interest
21.69
18.22
45.15
35.75
23.32
6.51
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.41%
4.47%
8.99%
8.21%
7.34%
2.65%
PAT Growth
-24.48%
-59.65%
26.29%
53.30%
258.22%
 
EPS
1.74
1.46
3.63
2.87
1.87
0.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
413.71
313.25
189.87
155.69
132.24
Share Capital
10.41
10.41
8.33
8.33
8.33
Total Reserves
318.19
302.84
181.54
147.35
123.91
Non-Current Liabilities
36.81
32.91
19.48
22.36
8.27
Secured Loans
15.93
15.69
9.12
13.12
2.23
Unsecured Loans
1.01
0.89
0.91
6.10
5.19
Long Term Provisions
0.02
0.00
0.04
0.00
0.96
Current Liabilities
125.52
100.75
132.67
95.14
83.10
Trade Payables
65.25
58.82
54.59
46.31
24.17
Other Current Liabilities
20.13
12.52
11.26
9.71
27.36
Short Term Borrowings
38.68
28.71
65.63
38.85
31.58
Short Term Provisions
1.46
0.70
1.20
0.28
0.00
Total Liabilities
576.04
446.91
342.02
273.19
223.61
Net Block
214.04
173.46
156.70
152.38
138.28
Gross Block
301.43
251.96
225.63
212.94
191.35
Accumulated Depreciation
87.39
78.50
68.92
60.56
53.07
Non Current Assets
295.76
218.66
168.09
159.09
145.05
Capital Work in Progress
67.61
27.79
4.74
1.75
3.62
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
11.26
14.71
4.07
2.56
2.67
Other Non Current Assets
2.85
2.70
2.57
2.40
0.48
Current Assets
280.28
228.25
173.93
114.11
78.57
Current Investments
38.49
0.00
0.00
0.00
0.00
Inventories
111.49
91.32
67.93
50.38
56.25
Sundry Debtors
107.10
128.77
96.59
59.66
11.49
Cash & Bank
10.92
3.88
3.04
0.61
3.72
Other Current Assets
12.28
1.87
2.04
1.41
7.10
Short Term Loans & Adv.
10.01
2.42
4.34
2.05
6.56
Net Current Assets
154.76
127.50
41.26
18.97
-4.53
Total Assets
576.04
446.91
342.02
273.20
223.62

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
34.29
13.89
6.61
3.56
48.16
PBT
26.92
63.78
51.31
32.14
8.92
Adjustment
14.96
12.31
13.97
13.22
10.41
Changes in Working Capital
-2.83
-50.25
-50.62
-36.21
32.05
Cash after chg. in Working capital
39.05
25.84
14.66
9.15
51.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.76
-11.94
-8.05
-5.59
-3.22
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
-120.62
-59.61
-17.12
-20.76
-38.60
Net Fixed Assets
-19.89
-27.06
-14.51
-11.69
Net Investments
-38.49
-33.00
-0.99
-8.01
Others
-62.24
0.45
-1.62
-1.06
Cash from Financing Activity
88.31
46.47
12.42
14.80
-9.12
Net Cash Inflow / Outflow
1.98
0.75
1.91
-2.40
0.44
Opening Cash & Equivalents
2.94
2.20
0.33
2.73
2.29
Closing Cash & Equivalent
4.92
2.94
2.20
0.33
2.73

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
31.58
30.10
200.19
164.15
159.12
ROA
3.56%
11.45%
11.62%
9.39%
2.91%
ROE
5.68%
17.95%
20.69%
16.20%
4.92%
ROCE
8.26%
21.72%
24.75%
20.60%
8.26%
Fixed Asset Turnover
1.47
2.10
1.99
1.57
1.28
Receivable days
105.60
81.91
65.45
40.85
17.07
Inventory Days
90.79
57.88
49.56
61.21
83.58
Payable days
93.51
66.87
67.37
64.76
38.87
Cash Conversion Cycle
102.88
72.93
47.64
37.30
61.79
Total Debt/Equity
0.19
0.16
0.42
0.40
0.32
Interest Cover
4.50
13.77
6.65
4.89
2.63

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.