Nifty

:

23850.90

Sensex

:

78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Login

Nifty
Sensex

:
:

23850.90
78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

India Pesticides Ltd.

Pesticides & Agrochemicals

Rating :

N/A

BSE: 543311 | NSE: IPL

Watchlist

NSE BSE

221.84

05-Jul-2024

Open
High
Low
Previous Close

227.89
227.89
220.10
225.97

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

446924
998.07
431.75
173.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,234.17
34.89
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,139.96
0.39%
2.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
7.25
-1.69

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-1.43
-16.53

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-2.87
-27.51

P:E (Median)

8 Years
5 Years
3 Years

-
-
25.59

P:BV (Average)

8 Years
5 Years
3 Years

-
-
4.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
17.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 220.36 201.44 9.39% 126.53 198.18 -36.15% 150.68 217.64 -30.77% 201.97 250.66 -19.42%
Expenses 191.77 178.47 7.45% 122.65 156.02 -21.39% 117.60 170.99 -31.22% 174.84 197.69 -11.56%
EBITDA 28.59 22.97 24.47% 3.88 42.16 -90.80% 33.08 46.65 -29.09% 27.13 52.97 -48.78%
EBIDTM 12.97% 11.40% 3.07% 21.27% 21.95% 21.43% -141.38% -141.38%
Other Income 3.85 3.36 14.58% 3.64 2.90 25.52% 4.31 4.63 -6.91% 4.15 2.39 73.64%
Interest 0.92 1.19 -22.69% 1.27 1.36 -6.62% 0.60 1.58 -62.03% 0.74 1.80 -58.89%
Depreciation 4.11 3.52 16.76% 3.92 3.02 29.80% 3.84 3.02 27.15% 3.66 2.74 33.58%
PBT 27.41 21.62 26.78% 2.33 40.68 -94.27% 32.95 46.68 -29.41% 26.88 50.82 -47.11%
Tax 7.35 5.71 28.72% 1.30 10.51 -87.63% 8.54 11.65 -26.70% 7.05 12.92 -45.43%
PAT 20.06 15.91 26.08% 1.03 30.17 -96.59% 24.41 35.03 -30.32% 19.83 37.90 -47.68%
PATM 9.10% 7.90% 0.81% 15.22% 16.20% 16.10% 56.25% 56.25%
EPS 1.74 1.38 26.09% 0.09 2.62 -96.56% 2.12 3.04 -30.26% 1.72 3.29 -47.72%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 220.36 201.44 9.39% 126.32 198.18 -36.26% 150.68 217.64 -30.77% 201.97 250.66 -19.42%
Expenses 192.22 178.68 7.58% 122.49 156.07 -21.52% 117.61 171.11 -31.27% 175.01 198.11 -11.66%
EBITDA 28.14 22.76 23.64% 3.83 42.11 -90.90% 33.07 46.53 -28.93% 26.96 52.55 -48.70%
EBIDTM 12.77% 11.30% 3.03% 21.25% 21.95% 21.38% -4.88% -4.88%
Other Income 3.74 3.32 12.65% 3.56 2.91 22.34% 4.03 4.59 -12.20% 4.13 2.36 75.00%
Interest 1.06 1.34 -20.90% 1.42 1.52 -6.58% 0.74 1.76 -57.95% 0.88 2.01 -56.22%
Depreciation 4.16 3.55 17.18% 3.96 3.05 29.84% 3.87 3.06 26.47% 3.69 2.78 32.73%
PBT 26.66 21.19 25.81% 2.01 40.45 -95.03% 32.49 46.30 -29.83% 26.52 50.12 -47.09%
Tax 7.18 5.67 26.63% 0.95 10.46 -90.92% 8.50 11.52 -26.22% 7.02 12.91 -45.62%
PAT 19.48 15.52 25.52% 1.06 29.99 -96.47% 23.99 34.78 -31.02% 19.50 37.21 -47.59%
PATM 8.84% 7.70% 0.84% 15.13% 15.92% 15.98% -10.84% -10.84%
EPS 1.69 1.35 25.19% 0.09 2.60 -96.54% 2.08 3.02 -31.13% -0.96 -0.96 -

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
Net Sales 699.54 680.62 884.94 716.14 648.95 479.63 340.69 248.09 Net Sales Growth -19.40% -23.09% 23.57% 10.35% 35.30% 40.78% 37.33% Cost Of Goods Sold 275.43 376.66 468.29 312.74 292.34 235.35 173.38 115.44 Gross Profit 424.11 303.96 416.65 403.40 356.61 244.28 167.31 132.64 GP Margin 60.63% 44.66% 47.08% 56.33% 54.95% 50.93% 49.11% 53.46% Total Expenditure 606.86 593.56 687.39 502.29 465.85 386.07 275.41 192.69 Power & Fuel Cost - 29.95 40.42 32.70 28.29 22.37 17.18 12.76 % Of Sales - 4.40% 4.57% 4.57% 4.36% 4.66% 5.04% 5.14% Employee Cost - 42.21 35.47 29.68 22.50 16.40 13.45 12.06 % Of Sales - 6.20% 4.01% 4.14% 3.47% 3.42% 3.95% 4.86% Manufacturing Exp. - 95.09 92.90 71.86 70.93 75.92 45.31 29.00 % Of Sales - 13.97% 10.50% 10.03% 10.93% 15.83% 13.30% 11.69% General & Admin Exp. - 26.62 24.09 16.84 15.77 14.56 12.47 11.29 % Of Sales - 3.91% 2.72% 2.35% 2.43% 3.04% 3.66% 4.55% Selling & Distn. Exp. - 16.25 20.12 23.10 27.16 18.63 12.37 9.59 % Of Sales - 2.39% 2.27% 3.23% 4.19% 3.88% 3.63% 3.87% Miscellaneous Exp. - 6.78 6.10 15.37 8.85 2.85 1.25 2.55 % Of Sales - 1.00% 0.69% 2.15% 1.36% 0.59% 0.37% 1.03% EBITDA 92.68 87.06 197.55 213.85 183.10 93.56 65.28 55.40 EBITDA Margin 13.25% 12.79% 22.32% 29.86% 28.21% 19.51% 19.16% 22.33% Other Income 15.95 15.45 13.19 13.16 6.42 10.10 5.35 2.66 Interest 3.53 3.80 6.46 6.51 3.43 5.22 5.58 4.36 Depreciation 15.53 14.93 11.25 8.45 6.13 5.07 3.96 3.50 PBT 89.57 83.78 193.03 212.07 179.97 93.37 61.10 50.18 Tax 24.24 22.59 48.58 53.68 45.42 22.59 17.18 17.38 Tax Rate 27.06% 26.96% 25.17% 25.31% 25.24% 24.19% 28.12% 34.64% PAT 65.33 61.19 144.45 158.38 134.54 70.78 43.92 32.81 PAT before Minority Interest 65.33 61.19 144.45 158.38 134.54 70.78 43.92 32.81 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.34% 8.99% 16.32% 22.12% 20.73% 14.76% 12.89% 13.23% PAT Growth -45.11% -57.64% -8.80% 17.72% 90.08% 61.16% 33.86% EPS 5.67 5.31 12.54 13.75 11.68 6.14 3.81 2.85

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 699.33 680.41 884.94 716.14 648.95 Net Sales Growth -19.42% -23.11% 23.57% 10.35% Cost Of Goods Sold 1,275.78 376.45 468.29 312.74 292.34 Gross Profit -576.45 303.96 416.65 403.40 356.61 GP Margin -82.43% 44.67% 47.08% 56.33% 54.95% Total Expenditure 607.33 593.79 688.00 502.37 465.87 Power & Fuel Cost - 29.95 40.43 32.70 28.29 % Of Sales - 4.40% 4.57% 4.57% 4.36% Employee Cost - 42.25 35.47 29.68 22.50 % Of Sales - 6.21% 4.01% 4.14% 3.47% Manufacturing Exp. - 95.30 93.11 71.86 70.93 % Of Sales - 14.01% 10.52% 10.03% 10.93% General & Admin Exp. - 26.82 24.47 16.88 15.77 % Of Sales - 3.94% 2.77% 2.36% 2.43% Selling & Distn. Exp. - 16.25 20.12 23.10 27.16 % Of Sales - 2.39% 2.27% 3.23% 4.19% Miscellaneous Exp. - 6.77 6.11 15.40 8.87 % Of Sales - 0.99% 0.69% 2.15% 1.37% EBITDA 92.00 86.62 196.94 213.77 183.08 EBITDA Margin 13.16% 12.73% 22.25% 29.85% 28.21% Other Income 15.46 15.14 13.23 13.16 6.42 Interest 4.10 4.38 7.15 6.85 3.43 Depreciation 15.68 15.08 11.38 8.51 6.13 PBT 87.68 82.30 191.64 211.57 179.94 Tax 23.65 22.13 48.40 53.62 45.41 Tax Rate 26.97% 26.89% 25.26% 25.34% 25.24% PAT 64.03 60.17 143.24 157.95 134.53 PAT before Minority Interest 63.76 60.17 143.24 157.95 134.53 Minority Interest -0.27 0.00 0.00 0.00 0.00 PAT Margin 9.16% 8.84% 16.19% 22.06% 20.73% PAT Growth -45.51% -57.99% -9.31% 17.41% EPS 5.56 5.22 12.43 13.71 11.68

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
Shareholder's Funds 827.77 775.01 638.38 389.49 256.82 187.02 143.91 Share Capital 11.52 11.52 11.52 11.18 3.18 3.18 3.18 Total Reserves 816.25 763.49 626.86 378.31 253.64 183.84 140.73 Non-Current Liabilities 19.63 14.91 13.49 16.35 18.41 19.22 14.43 Secured Loans 2.02 1.71 1.97 0.89 0.67 2.02 5.17 Unsecured Loans 0.00 0.00 1.58 6.55 9.79 9.24 1.58 Long Term Provisions 1.70 1.43 1.28 0.69 0.54 0.37 0.25 Current Liabilities 166.41 171.72 185.62 155.48 112.76 128.31 97.65 Trade Payables 92.56 95.44 94.58 74.05 61.54 54.90 36.74 Other Current Liabilities 35.13 23.49 23.16 10.94 14.48 11.99 12.09 Short Term Borrowings 14.78 1.20 10.15 22.51 13.54 43.77 32.55 Short Term Provisions 23.94 51.59 57.72 47.98 23.20 17.66 16.27 Total Liabilities 1,013.81 961.64 837.49 561.32 387.99 334.55 255.99 Net Block 267.21 237.12 162.89 124.47 99.42 69.96 69.01 Gross Block 315.78 271.03 185.87 139.51 108.36 77.38 72.50 Accumulated Depreciation 48.57 33.91 22.98 15.04 8.93 7.42 3.49 Non Current Assets 394.67 332.62 233.88 150.26 110.56 83.80 79.81 Capital Work in Progress 40.84 26.83 44.41 11.88 1.16 5.00 2.75 Non Current Investment 40.66 16.70 20.27 9.90 3.04 3.06 3.30 Long Term Loans & Adv. 15.40 14.38 4.49 3.15 3.70 2.96 1.87 Other Non Current Assets 30.56 37.59 1.82 0.85 3.25 2.82 2.88 Current Assets 619.14 629.02 603.61 411.07 277.43 250.75 176.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 207.63 224.97 139.69 70.08 38.57 35.53 19.22 Sundry Debtors 238.67 262.07 247.93 214.22 183.17 178.31 124.78 Cash & Bank 109.29 58.99 106.78 42.96 8.03 2.84 3.49 Other Current Assets 63.55 0.69 1.98 0.39 47.66 34.06 28.70 Short Term Loans & Adv. 60.61 82.30 107.24 83.42 46.76 33.03 27.46 Net Current Assets 452.73 457.30 417.99 255.59 164.67 122.44 78.54 Total Assets 1,013.81 961.64 837.49 561.33 387.99 334.55 256.00

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 824.91 773.15 637.92 389.48 Share Capital 11.52 11.52 11.52 11.18 Total Reserves 813.39 761.63 626.41 378.30 Non-Current Liabilities 24.27 21.36 20.66 16.35 Secured Loans 2.02 1.70 1.97 0.89 Unsecured Loans 0.00 0.00 1.58 6.55 Long Term Provisions 1.70 1.43 1.28 0.69 Current Liabilities 169.10 172.46 186.75 155.49 Trade Payables 94.64 103.14 94.58 74.05 Other Current Liabilities 35.69 16.53 24.28 10.95 Short Term Borrowings 14.78 1.20 10.15 22.51 Short Term Provisions 23.99 51.59 57.73 47.98 Total Liabilities 1,018.77 966.97 845.33 561.32 Net Block 279.01 248.27 173.65 124.47 Gross Block 327.36 282.31 196.69 139.51 Accumulated Depreciation 48.35 34.04 23.04 15.04 Non Current Assets 395.87 335.91 241.73 149.46 Capital Work in Progress 58.40 27.35 44.41 11.88 Non Current Investment 12.25 12.05 17.17 9.11 Long Term Loans & Adv. 11.21 9.84 3.91 3.15 Other Non Current Assets 35.00 38.40 2.59 0.85 Current Assets 622.90 631.06 603.60 411.85 Current Investments 0.00 0.00 0.00 0.00 Inventories 208.02 224.96 139.69 70.08 Sundry Debtors 238.46 262.07 247.93 214.22 Cash & Bank 112.61 61.09 106.80 43.74 Other Current Assets 63.81 0.52 1.95 0.39 Short Term Loans & Adv. 61.34 82.42 107.24 83.42 Net Current Assets 453.80 458.60 416.86 256.37 Total Assets 1,018.77 966.97 845.33 561.31

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
Cash From Operating Activity 119.67 46.12 75.90 83.30 75.15 -3.38 16.04 PBT 83.78 193.03 212.07 179.97 93.37 61.10 50.18 Adjustment 7.72 12.88 16.18 9.83 7.49 7.18 6.26 Changes in Working Capital 49.37 -112.54 -97.95 -61.61 -3.42 -54.36 -24.77 Cash after chg. in Working capital 140.87 93.37 130.29 128.19 97.44 13.92 31.67 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -21.20 -47.25 -54.38 -44.89 -22.29 -17.30 -15.63 Other Direct Exp. Paid 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 Cash From Investing Activity -125.42 -22.95 -132.10 -84.02 -31.07 -6.64 -12.79 Net Fixed Assets -58.76 -67.58 -78.89 -41.87 -27.14 -7.13 Net Investments -23.96 3.57 -10.37 -6.86 0.02 0.24 Others -42.70 41.06 -42.84 -35.29 -3.95 0.25 Cash from Financing Activity 2.30 -28.92 70.55 -4.08 -38.99 9.29 -2.17 Net Cash Inflow / Outflow -3.45 -5.75 14.35 -4.81 5.09 -0.72 1.07 Opening Cash & Equivalents 10.52 16.27 1.91 6.72 1.63 2.35 1.28 Closing Cash & Equivalent 7.07 10.52 16.26 1.91 6.72 1.63 2.35

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 114.56 45.45 75.82 83.27 PBT 82.30 191.48 211.57 179.94 Adjustment 8.59 13.70 16.59 9.83 Changes in Working Capital 44.88 -112.48 -97.96 -61.60 Cash after chg. in Working capital 135.77 92.70 130.20 128.16 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -21.21 -47.25 -54.38 -44.89 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 -119.56 -24.25 -133.35 -83.22 Net Fixed Assets -58.76 -67.58 -78.89 Net Investments -23.96 3.57 -10.37 Others -36.84 39.76 -44.09 Cash from Financing Activity 2.80 -24.86 71.13 -4.08 Net Cash Inflow / Outflow -2.20 -3.66 13.60 -4.03 Opening Cash & Equivalents 12.59 16.28 2.69 6.72 Closing Cash & Equivalent 10.39 12.62 16.28 2.69

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 71.86 67.28 55.43 34.84 8068.58 5875.59 4521.36 ROA 6.20% 16.06% 22.65% 28.35% 19.59% 14.87% 12.82% ROE 7.64% 20.44% 30.82% 41.63% 31.90% 26.54% 22.80% ROCE 10.78% 27.87% 40.76% 52.05% 37.00% 30.45% 28.73% Fixed Asset Turnover 2.45 3.94 4.57 5.36 5.16 4.55 3.49 Receivable days 127.14 103.50 113.46 109.25 137.55 162.36 179.87 Inventory Days 109.84 74.00 51.50 29.87 28.20 29.33 27.71 Payable days 91.09 74.06 98.40 84.64 56.41 61.40 75.20 Cash Conversion Cycle 145.90 103.45 66.56 54.48 109.33 130.29 132.38 Total Debt/Equity 0.02 0.00 0.02 0.08 0.11 0.33 0.32 Interest Cover 23.05 30.88 33.60 53.44 18.89 11.96 12.50

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 71.61 67.11 55.39 34.84 ROA 6.06% 15.81% 22.46% 23.97% ROE 7.53% 20.30% 30.75% 34.54% ROCE 10.70% 27.82% 40.75% 43.68% Fixed Asset Turnover 2.36 3.75 4.42 4.76 Receivable days 127.13 103.50 113.46 117.79 Inventory Days 109.97 74.00 51.50 38.53 Payable days 95.88 77.06 98.41 92.46 Cash Conversion Cycle 141.22 100.44 66.55 63.87 Total Debt/Equity 0.02 0.00 0.02 0.08 Interest Cover 19.79 27.80 31.87 53.43

Top Investors:

sugandha swarup arora

sonia ajay goyal

shalini pawan agarwal

Annual Reports:

News Update:

India Pesticides - Quarterly Results
2nd Aug 2024, 20:22 PM

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.

Feedback