Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Bhagiradha Chemicals & Industries Ltd.

Pesticides & Agrochemicals

Rating :

N/A

BSE: 531719 | NSE: BHAGCHEM

Watchlist

NSE BSE

256.10

05-Jul-2024

Open
High
Low
Previous Close

257.08
259.27
254.88
257.08

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

173624
445.84
447.70
137.69

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,885.48
179.22
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,913.38
0.03%
6.20

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

34.12
34.12
35.21

P:BV (Average)

8 Years
5 Years
3 Years

4.92
4.92
5.03

EV:EBITDA (Average)

8 Years
5 Years
3 Years

30.49
30.49
32.02

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 100.22 122.01 -17.86% 110.78 100.01 10.77% 110.32 122.57 -9.99% 74.37 126.00 -40.98%
Expenses 90.47 108.45 -16.58% 98.94 92.81 6.60% 96.38 104.28 -7.58% 66.20 106.38 -37.77%
EBITDA 9.75 13.56 -28.10% 11.84 7.20 64.44% 13.95 18.29 -23.73% 8.17 19.61 -58.34%
EBIDTM 9.73% 11.12% 10.69% 7.20% 12.64% 14.92% 10.99% 15.57%
Other Income 5.24 0.48 991.67% 3.64 0.42 766.67% 2.53 0.51 396.08% 1.38 0.62 122.58%
Interest 1.65 2.26 -26.99% 1.34 1.72 -22.09% 2.14 1.55 38.06% 1.57 0.84 86.90%
Depreciation 2.91 2.70 7.78% 2.82 2.61 8.05% 2.83 2.51 12.75% 2.83 2.45 15.51%
PBT 10.43 9.08 14.87% 11.32 3.30 243.03% 11.50 14.73 -21.93% 5.16 16.94 -69.54%
Tax 2.56 2.79 -8.24% 4.09 1.10 271.82% 3.39 4.91 -30.96% 1.47 4.84 -69.63%
PAT 7.87 6.29 25.12% 7.23 2.20 228.64% 8.12 9.82 -17.31% 3.69 12.09 -69.48%
PATM 7.85% 5.16% 6.53% 2.20% 7.36% 8.01% 4.96% 9.60%
EPS 0.63 0.51 23.53% 0.58 0.18 222.22% 0.65 0.79 -17.72% 0.30 0.97 -69.07%

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

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 395.69 406.72 502.09 435.67 317.90 245.67 383.98 183.31 202.79 151.50 221.29 Net Sales Growth -15.92% -18.99% 15.25% 37.05% 29.40% -36.02% 109.47% -9.61% 33.85% -31.54% Cost Of Goods Sold 232.28 241.52 309.52 273.32 198.61 157.22 272.55 125.53 137.61 100.65 162.87 Gross Profit 163.41 165.20 192.57 162.35 119.29 88.45 111.43 57.78 65.18 50.86 58.42 GP Margin 41.30% 40.62% 38.35% 37.26% 37.52% 36.00% 29.02% 31.52% 32.14% 33.57% 26.40% Total Expenditure 351.99 363.83 424.25 367.35 270.89 228.75 342.69 171.72 191.45 147.59 210.70 Power & Fuel Cost - 42.63 40.62 31.05 24.47 18.17 26.04 16.94 21.38 18.71 19.66 % Of Sales - 10.48% 8.09% 7.13% 7.70% 7.40% 6.78% 9.24% 10.54% 12.35% 8.88% Employee Cost - 30.81 26.99 22.23 17.92 17.82 15.29 11.23 11.37 9.52 9.46 % Of Sales - 7.58% 5.38% 5.10% 5.64% 7.25% 3.98% 6.13% 5.61% 6.28% 4.27% Manufacturing Exp. - 32.77 31.94 28.02 20.36 20.85 19.14 14.62 14.64 11.66 12.09 % Of Sales - 8.06% 6.36% 6.43% 6.40% 8.49% 4.98% 7.98% 7.22% 7.70% 5.46% General & Admin Exp. - 7.61 7.42 5.23 4.85 4.64 3.29 1.79 1.96 2.79 2.19 % Of Sales - 1.87% 1.48% 1.20% 1.53% 1.89% 0.86% 0.98% 0.97% 1.84% 0.99% Selling & Distn. Exp. - 5.31 5.34 5.07 2.76 8.50 5.24 1.15 2.79 4.27 4.42 % Of Sales - 1.31% 1.06% 1.16% 0.87% 3.46% 1.36% 0.63% 1.38% 2.82% 2.00% Miscellaneous Exp. - 3.18 2.41 2.43 1.92 1.54 1.13 0.47 1.70 0.00 4.42 % Of Sales - 0.78% 0.48% 0.56% 0.60% 0.63% 0.29% 0.26% 0.84% 0% 0% EBITDA 43.71 42.89 77.84 68.32 47.01 16.92 41.29 11.59 11.34 3.91 10.59 EBITDA Margin 11.05% 10.55% 15.50% 15.68% 14.79% 6.89% 10.75% 6.32% 5.59% 2.58% 4.79% Other Income 12.79 4.81 1.84 0.87 0.64 1.67 0.59 0.77 1.98 1.04 1.07 Interest 6.70 7.69 4.98 9.08 8.26 5.48 7.94 6.92 6.94 6.61 5.71 Depreciation 11.39 10.96 9.67 8.65 8.14 6.66 4.82 2.92 3.84 3.63 2.91 PBT 38.41 29.05 65.04 51.46 31.23 6.45 29.12 2.52 2.55 -5.29 3.04 Tax 11.51 8.75 18.63 15.56 8.82 2.42 10.84 -4.45 1.56 -2.08 0.52 Tax Rate 29.97% 30.12% 28.64% 30.24% 27.32% 27.13% 37.23% 77.39% 61.18% 39.32% 17.11% PAT 26.91 20.30 46.41 35.90 23.46 6.51 18.29 -1.30 0.99 -3.21 2.52 PAT before Minority Interest 26.91 20.30 46.41 35.90 23.46 6.51 18.29 -1.30 0.99 -3.21 2.52 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 6.80% 4.99% 9.24% 8.24% 7.38% 2.65% 4.76% -0.71% 0.49% -2.12% 1.14% PAT Growth -11.48% -56.26% 29.28% 53.03% 260.37% -64.41% - - - - EPS 2.16 1.63 3.73 2.89 1.89 0.52 1.47 -0.10 0.08 -0.26 0.20

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

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 417.35 314.81 190.17 155.83 132.24 128.10 101.83 51.19 46.15 49.36 Share Capital 10.41 10.41 8.33 8.33 8.33 8.33 7.82 5.08 5.08 5.08 Total Reserves 321.83 304.40 181.84 147.50 123.91 119.76 91.68 46.11 41.07 44.28 Non-Current Liabilities 36.63 32.70 19.27 22.15 8.27 6.08 6.21 9.00 18.07 23.28 Secured Loans 15.93 15.69 9.12 13.12 2.23 5.62 10.52 8.82 12.86 15.84 Unsecured Loans 1.01 0.89 0.91 6.10 5.19 1.04 1.26 1.44 3.94 4.09 Long Term Provisions 0.00 0.00 0.04 0.00 0.96 0.06 0.89 0.81 0.00 0.00 Current Liabilities 113.54 98.85 132.57 95.12 83.10 137.12 126.75 142.07 115.00 122.74 Trade Payables 62.89 58.64 54.59 46.31 24.17 82.50 65.53 77.25 60.99 64.52 Other Current Liabilities 10.51 10.79 11.15 9.69 27.36 17.66 18.64 16.10 12.97 7.94 Short Term Borrowings 38.68 28.71 65.63 38.85 31.58 35.46 42.55 48.72 41.03 49.67 Short Term Provisions 1.45 0.70 1.20 0.28 0.00 1.50 0.02 0.00 0.01 0.61 Total Liabilities 567.52 446.36 342.01 273.10 223.61 271.30 234.79 202.26 179.22 195.38 Net Block 175.95 164.02 149.02 144.75 138.28 105.89 76.65 68.73 66.34 52.12 Gross Block 262.78 242.27 217.84 205.28 191.35 152.30 118.41 110.41 104.18 86.37 Accumulated Depreciation 86.84 78.26 68.82 60.54 53.07 46.41 41.76 41.68 37.84 34.25 Non Current Assets 273.68 219.15 167.78 159.09 145.05 113.99 80.01 71.27 70.66 71.99 Capital Work in Progress 5.34 5.96 3.33 1.38 3.62 3.84 0.44 0.00 0.00 16.14 Non Current Investment 42.00 42.00 9.00 8.01 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 47.53 4.48 3.86 2.56 2.67 3.43 2.14 1.77 4.32 3.73 Other Non Current Assets 2.85 2.70 2.57 2.40 0.48 0.83 0.78 0.77 0.00 0.00 Current Assets 293.84 227.20 174.22 114.01 78.57 157.31 154.78 130.98 108.56 123.39 Current Investments 38.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 110.15 91.32 67.93 50.38 56.25 57.51 96.67 106.16 72.10 63.11 Sundry Debtors 106.01 128.77 96.59 59.66 11.49 84.23 35.57 17.13 27.83 49.09 Cash & Bank 7.71 3.11 3.01 0.58 3.72 3.06 3.59 0.69 1.44 0.69 Other Current Assets 31.48 1.87 2.04 1.41 7.10 12.51 18.95 7.02 7.19 10.50 Short Term Loans & Adv. 29.54 2.14 4.65 1.99 6.56 11.84 9.26 6.75 3.40 1.89 Net Current Assets 180.31 128.36 41.66 18.89 -4.53 20.18 28.03 -11.08 -6.44 0.65 Total Assets 567.52 446.35 342.00 273.10 223.62 271.30 234.79 202.25 179.22 195.38

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

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 38.90 12.89 6.72 3.53 48.16 48.87 -26.75 7.73 18.04 1.39 PBT 29.05 65.04 51.46 32.29 8.92 29.12 -5.75 2.55 -5.29 3.04 Adjustment 12.79 11.57 13.97 13.20 10.41 11.98 11.38 9.79 9.69 8.42 Changes in Working Capital 1.82 -51.77 -50.67 -36.37 32.05 11.48 -32.36 -4.65 13.84 -9.78 Cash after chg. in Working capital 43.66 24.83 14.77 9.12 51.38 52.58 -26.73 7.68 18.24 1.69 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.76 -11.94 -8.05 -5.59 -3.22 -3.72 -0.02 0.04 -0.20 -0.30 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 0.01 Cash From Investing Activity -127.68 -59.37 -17.14 -20.75 -38.60 -37.62 -13.03 -6.02 -0.50 -14.73 Net Fixed Assets -19.89 -27.06 -14.51 -11.69 -38.83 -37.29 -8.44 -6.23 -1.67 -14.89 Net Investments -38.49 -33.00 -0.99 -8.01 0.00 0.00 0.00 0.00 0.00 0.00 Others -69.30 0.69 -1.64 -1.05 0.23 -0.33 -4.59 0.21 1.17 0.16 Cash from Financing Activity 88.33 46.48 12.33 14.79 -9.12 -12.38 42.54 -1.74 -16.84 12.82 Net Cash Inflow / Outflow -0.45 0.00 1.92 -2.43 0.44 -1.13 2.76 -0.04 0.70 -0.52 Opening Cash & Equivalents 2.17 2.18 0.29 2.73 2.29 3.42 0.66 0.72 0.69 1.21 Closing Cash & Equivalent 1.72 2.17 2.18 0.29 2.73 2.29 3.42 0.69 1.39 0.69

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

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.) 31.93 30.25 200.51 164.30 159.12 154.12 127.63 101.24 91.28 97.63 ROA 4.00% 11.77% 11.67% 9.45% 2.63% 7.23% -0.60% 0.52% -1.71% 1.50% ROE 6.28% 18.38% 20.76% 16.29% 5.00% 16.07% -1.73% 2.03% -6.72% 5.19% ROCE 8.71% 22.05% 24.78% 20.67% 8.26% 22.03% 0.84% 8.52% 1.16% 7.94% Fixed Asset Turnover 1.61 2.18 2.06 1.60 1.43 2.84 1.63 2.04 1.72 2.93 Receivable days 105.35 81.91 65.45 40.85 71.11 56.94 51.51 37.50 85.52 62.72 Inventory Days 90.40 57.88 49.56 61.21 84.51 73.28 198.24 148.70 150.32 72.08 Payable days 91.84 66.76 67.37 64.76 85.78 83.95 155.00 126.05 135.34 81.14 Cash Conversion Cycle 103.91 73.04 47.64 37.30 69.85 46.27 94.74 60.15 100.50 53.66 Total Debt/Equity 0.18 0.16 0.42 0.40 0.32 0.36 0.60 1.25 1.33 1.44 Interest Cover 4.78 14.06 6.67 4.91 2.63 4.67 0.17 1.37 0.20 1.53

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

Top Investors:

ratnabali investment private limited

r venkata narayana

sansaar housing finance limited

emerald company private limited

derive trading and resorts private limited

plutus wealth management llp

genesis advertising private limited

dipesh k shroff

mount intra finance private limited

agrocel industries private limited

Annual Reports:

News Update:

No Latest News!

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