Dharmaj Crop Guard, 543687, DHARMAJ Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

839.02
21.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

974.93
N/A
2.12

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
18.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
7.25

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
15.65

P:E (Median)

8 Years
5 Years
3 Years

-
-
20.34

P:BV (Average)

8 Years
5 Years
3 Years

-
-
2.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
14.70

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 311.33 257.08 21.10% 255.28 157.53 62.05% 116.07 68.79 68.73% 123.42 101.07 22.11%
Expenses 276.84 223.86 23.67% 228.33 138.52 64.84% 116.09 68.23 70.15% 114.58 92.38 24.03%
EBITDA 34.48 33.22 3.79% 26.95 19.01 41.77% -0.01 0.56 - 8.84 8.69 1.73%
EBIDTM 11.08% 12.92% 10.56% 12.07% -0.01% 0.81% 7.16% 8.59%
Other Income 0.30 0.60 -50.00% 0.38 2.42 -84.30% 0.16 3.08 -94.81% 0.25 0.55 -54.55%
Interest 2.99 0.44 579.55% 2.68 0.66 306.06% 2.01 0.36 458.33% 0.33 0.67 -50.75%
Depreciation 4.59 0.07 6,457.14% 4.44 1.25 255.20% 3.08 1.53 101.31% 1.03 1.18 -12.71%
PBT 27.20 33.31 -18.34% 20.21 19.51 3.59% -4.95 1.75 - 7.73 7.40 4.46%
Tax 6.17 7.78 -20.69% 5.14 5.00 2.80% -1.56 0.50 - 1.89 1.90 -0.53%
PAT 21.03 25.53 -17.63% 15.07 14.51 3.86% -3.39 1.25 - 5.84 5.50 6.18%
PATM 6.75% 9.93% 5.90% 9.21% -2.92% 1.81% 4.73% 5.44%
EPS 6.22 7.55 -17.62% 4.46 4.29 3.96% -1.00 0.37 - 1.73 1.63 6.13%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 806.10 654.10 524.30 394.21 302.41 Net Sales Growth 37.92% 24.76% 33.00% 30.36% Cost Of Goods Sold 626.84 519.28 431.28 308.61 232.91 Gross Profit 179.26 134.82 93.02 85.60 69.50 GP Margin 22.24% 20.61% 17.74% 21.71% 22.98% Total Expenditure 735.84 591.17 483.17 349.87 271.35 Power & Fuel Cost - 3.79 1.56 1.41 0.93 % Of Sales - 0.58% 0.30% 0.36% 0.31% Employee Cost - 26.94 18.27 12.69 11.20 % Of Sales - 4.12% 3.48% 3.22% 3.70% Manufacturing Exp. - 9.30 3.43 9.52 6.52 % Of Sales - 1.42% 0.65% 2.41% 2.16% General & Admin Exp. - 13.70 16.64 7.23 5.87 % Of Sales - 2.09% 3.17% 1.83% 1.94% Selling & Distn. Exp. - 13.34 10.06 9.81 13.50 % Of Sales - 2.04% 1.92% 2.49% 4.46% Miscellaneous Exp. - 4.81 1.93 0.60 0.43 % Of Sales - 0.74% 0.37% 0.15% 0.14% EBITDA 70.26 62.93 41.13 44.34 31.06 EBITDA Margin 8.72% 9.62% 7.84% 11.25% 10.27% Other Income 1.09 3.43 4.51 2.08 1.16 Interest 8.01 3.45 2.33 2.62 1.42 Depreciation 13.14 5.44 5.08 5.27 2.60 PBT 50.19 57.49 38.22 38.53 28.19 Tax 11.64 13.11 11.36 9.84 7.23 Tax Rate 23.19% 22.80% 29.72% 25.54% 25.65% PAT 38.55 44.38 26.86 28.69 20.96 PAT before Minority Interest 38.55 44.38 26.86 28.69 20.96 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.78% 6.78% 5.12% 7.28% 6.93% PAT Growth -17.61% 65.23% -6.38% 36.88% EPS 11.41 13.13 7.95 8.49 6.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 359.37 315.18 84.92 56.34 Share Capital 33.80 33.80 24.68 16.46 Total Reserves 325.57 281.38 60.23 39.89 Non-Current Liabilities 77.87 31.12 27.73 17.30 Secured Loans 76.11 25.99 17.48 12.49 Unsecured Loans 0.00 7.52 7.84 2.75 Long Term Provisions 1.90 0.58 0.41 0.33 Current Liabilities 125.73 83.00 106.66 55.23 Trade Payables 67.44 36.53 91.37 39.13 Other Current Liabilities 33.79 27.41 7.58 4.14 Short Term Borrowings 24.21 18.39 7.26 11.68 Short Term Provisions 0.28 0.66 0.46 0.28 Total Liabilities 562.97 429.30 219.31 128.87 Net Block 312.43 39.95 40.06 39.09 Gross Block 336.75 59.20 54.61 48.84 Accumulated Depreciation 24.31 19.25 14.55 9.75 Non Current Assets 318.63 140.40 65.52 45.84 Capital Work in Progress 2.06 90.00 18.40 1.14 Non Current Investment 0.00 0.48 0.49 0.00 Long Term Loans & Adv. 3.79 9.76 3.97 4.90 Other Non Current Assets 0.34 0.21 2.60 0.70 Current Assets 244.34 288.89 153.79 83.03 Current Investments 0.00 0.00 0.00 0.00 Inventories 93.38 72.86 62.88 43.58 Sundry Debtors 118.68 72.71 85.98 36.18 Cash & Bank 3.00 125.45 0.95 0.95 Other Current Assets 29.27 3.11 0.93 0.82 Short Term Loans & Adv. 26.49 14.77 3.05 1.50 Net Current Assets 118.61 205.90 47.13 27.80 Total Assets 562.97 429.29 219.31 128.87

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 7.38 -23.72 16.41 12.88 PBT 57.49 38.22 38.53 28.19 Adjustment 9.46 4.58 7.61 3.25 Changes in Working Capital -45.88 -55.10 -19.78 -11.58 Cash after chg. in Working capital 21.07 -12.29 26.36 19.86 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -13.69 -11.42 -9.95 -6.98 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -62.02 -190.98 -23.86 -17.73 Net Fixed Assets -189.61 -76.19 -23.03 Net Investments 0.48 0.01 -0.49 Others 127.11 -114.80 -0.34 Cash from Financing Activity 57.22 214.16 7.45 5.50 Net Cash Inflow / Outflow 2.58 -0.53 0.00 0.65 Opening Cash & Equivalents 0.42 0.95 0.95 0.30 Closing Cash & Equivalent 3.00 0.42 0.95 0.95

Financial Ratios

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 106.33 93.26 34.40 22.83 ROA 8.94% 8.28% 16.48% 18.95% ROE 13.16% 13.43% 40.62% 45.68% ROCE 14.53% 16.57% 40.12% 42.65% Fixed Asset Turnover 3.30 9.21 7.62 7.73 Receivable days 53.40 55.24 56.56 41.95 Inventory Days 46.38 47.25 49.28 42.96 Payable days 36.54 54.12 77.17 56.68 Cash Conversion Cycle 63.24 48.36 28.67 28.23 Total Debt/Equity 0.31 0.17 0.43 0.48 Interest Cover 17.68 17.39 15.73 20.87

Top Investors:

unico global opportunities fund limited

gymkhana partners ll.p.

llp

Annual Reports:

FY 2024

FY 2023

FY 2022

News Update:

Dharmaj Crop Guard gets nod to incorporates wholly-owned subsidiary
19th Dec 2024, 10:27 AM

The Board of Directors of the company at its meeting held on December 18, 2024 has approved the same
Read More
Dharmaj Crop Guard to incorporate new wholly-owned subsidiary in Brazil
11th Nov 2024, 14:26 PM

The Wholly Owned Subsidiary once incorporated in Brazil shall carry out business in the field of Agro- Chemical
Read More
Dharmaj Crop Guard - Quarterly Results
9th Nov 2024, 16:13 PM

Read More

Dharmaj Crop Guard Ltd.

Pesticides & Agrochemicals

BSE: 543687 | NSE: DHARMAJ

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Dharmaj Crop Guard Ltd.

Pesticides & Agrochemicals

BSE: 543687 | NSE: DHARMAJ

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: