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

Pesticides & Agrochemicals

Rating :
N/A

BSE: 542920 | NSE: SUMICHEM

525.70
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  517.50
  •  536.00
  •  508.40
  •  517.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  644244
  •  3364.63
  •  628.30
  •  336.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,107.82
  • 54.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,465.94
  • 1.13%
  • 9.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.60%
  • 10.39%
  • FII
  • DII
  • Others
  • 3.49%
  • 6.57%
  • 1.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.91
  • 3.24
  • -2.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.66
  • 7.26
  • -4.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.65
  • 12.54
  • -4.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 52.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 35.27

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
7.4
10.56
12.92
15.33
P/E Ratio
73.18
51.28
41.92
35.32
Revenue
2833
3281
3853
4462
EBITDA
475
667
819
974
Net Income
370
525
648
766
ROA
11.1
P/Bk Ratio
11.07
9.38
8.14
6.93
ROE
15.32
20.23
21.62
21.64
FCFF
738.12
313.08
353.71
448.53
FCFF Yield
2.77
1.18
1.33
1.68

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
988.30
903.48
9.39%
838.89
724.24
15.83%
674.20
651.57
3.47%
542.02
752.99
-28.02%
Expenses
743.02
715.54
3.84%
677.79
643.61
5.31%
534.02
571.00
-6.48%
476.20
632.55
-24.72%
EBITDA
245.27
187.94
30.50%
161.10
80.63
99.80%
140.18
80.57
73.99%
65.82
120.44
-45.35%
EBIDTM
24.82%
20.80%
19.20%
11.13%
20.79%
12.37%
12.14%
15.99%
Other Income
31.24
24.57
27.15%
26.01
17.53
48.37%
26.70
16.48
62.01%
26.87
13.17
104.02%
Interest
1.22
1.24
-1.61%
1.19
1.34
-11.19%
1.31
1.39
-5.76%
1.22
1.31
-6.87%
Depreciation
15.71
15.77
-0.38%
14.86
13.53
9.83%
16.77
14.04
19.44%
16.12
11.39
41.53%
PBT
259.57
195.49
32.78%
171.06
83.30
105.35%
148.80
81.62
82.31%
75.35
120.91
-37.68%
Tax
67.03
52.05
28.78%
44.36
21.63
105.09%
38.91
9.50
309.58%
20.63
30.42
-32.18%
PAT
192.54
143.45
34.22%
126.69
61.68
105.40%
109.90
72.13
52.36%
54.73
90.48
-39.51%
PATM
19.48%
15.88%
15.10%
8.52%
16.30%
11.07%
10.10%
12.02%
EPS
3.85
2.87
34.15%
2.54
1.24
104.84%
2.20
1.45
51.72%
1.10
1.81
-39.23%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
3,043.41
2,843.95
3,510.97
3,061.22
2,644.91
2,424.75
2,228.42
Net Sales Growth
0.37%
-19.00%
14.69%
15.74%
9.08%
8.81%
 
Cost Of Goods Sold
1,799.34
1,636.17
2,068.97
1,725.98
1,485.65
1,468.76
1,288.89
Gross Profit
1,244.07
1,207.78
1,442.00
1,335.24
1,159.26
955.99
939.53
GP Margin
40.88%
42.47%
41.07%
43.62%
43.83%
39.43%
42.16%
Total Expenditure
2,431.03
2,368.79
2,850.12
2,459.49
2,156.67
2,089.99
1,937.66
Power & Fuel Cost
-
35.59
38.64
34.64
26.51
27.50
26.03
% Of Sales
-
1.25%
1.10%
1.13%
1.00%
1.13%
1.17%
Employee Cost
-
232.01
218.37
202.01
194.28
179.26
158.40
% Of Sales
-
8.16%
6.22%
6.60%
7.35%
7.39%
7.11%
Manufacturing Exp.
-
221.05
264.66
247.12
229.32
200.22
233.70
% Of Sales
-
7.77%
7.54%
8.07%
8.67%
8.26%
10.49%
General & Admin Exp.
-
62.95
53.81
43.27
51.10
57.62
51.80
% Of Sales
-
2.21%
1.53%
1.41%
1.93%
2.38%
2.32%
Selling & Distn. Exp.
-
119.08
143.65
152.61
111.52
105.15
108.76
% Of Sales
-
4.19%
4.09%
4.99%
4.22%
4.34%
4.88%
Miscellaneous Exp.
-
61.93
62.02
53.87
58.29
51.48
70.09
% Of Sales
-
2.18%
1.77%
1.76%
2.20%
2.12%
3.15%
EBITDA
612.37
475.16
660.85
601.73
488.24
334.76
290.76
EBITDA Margin
20.12%
16.71%
18.82%
19.66%
18.46%
13.81%
13.05%
Other Income
110.82
95.67
51.41
26.79
18.57
10.71
7.56
Interest
4.94
5.69
6.21
7.98
6.93
7.09
3.72
Depreciation
63.46
62.19
51.88
44.81
46.58
40.97
27.80
PBT
654.78
502.95
654.18
575.73
453.30
297.41
266.80
Tax
170.93
133.20
151.97
152.19
107.89
61.83
94.05
Tax Rate
26.10%
26.48%
23.23%
26.43%
23.80%
23.20%
36.20%
PAT
483.86
369.54
502.21
423.56
345.31
204.69
165.80
PAT before Minority Interest
483.40
369.74
502.21
423.55
345.41
204.69
165.80
Minority Interest
-0.46
-0.20
0.00
0.01
-0.10
0.00
0.00
PAT Margin
15.90%
12.99%
14.30%
13.84%
13.06%
8.44%
7.44%
PAT Growth
31.58%
-26.42%
18.57%
22.66%
68.70%
23.46%
 
EPS
9.69
7.40
10.06
8.49
6.92
4.10
3.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
2,441.57
2,381.78
1,927.21
1,541.20
1,221.75
1,048.40
Share Capital
499.15
499.15
499.15
499.15
499.15
274.59
Total Reserves
1,942.36
1,882.63
1,428.06
1,042.05
722.61
549.25
Non-Current Liabilities
67.28
53.93
60.97
49.58
43.45
30.23
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
25.88
22.56
22.34
29.20
25.14
15.64
Current Liabilities
800.70
933.00
1,021.45
1,081.05
839.87
781.34
Trade Payables
430.05
490.21
517.19
591.25
490.95
480.78
Other Current Liabilities
359.70
433.64
492.35
482.33
331.84
266.39
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
19.75
Short Term Provisions
10.95
9.14
11.91
7.47
17.08
14.42
Total Liabilities
3,312.53
3,368.71
3,009.63
2,671.93
2,105.07
1,859.97
Net Block
562.51
429.81
390.36
309.33
319.48
279.30
Gross Block
815.31
670.67
583.10
461.01
425.54
345.21
Accumulated Depreciation
252.80
240.86
192.74
151.68
106.06
65.91
Non Current Assets
639.66
581.17
487.60
367.57
359.47
318.28
Capital Work in Progress
22.69
71.20
35.22
14.21
10.27
8.06
Non Current Investment
0.12
0.12
0.12
0.12
0.13
0.14
Long Term Loans & Adv.
53.55
48.71
37.70
43.86
29.52
30.51
Other Non Current Assets
0.80
31.32
24.21
0.06
0.07
0.27
Current Assets
2,672.86
2,787.55
2,522.03
2,304.36
1,745.60
1,541.68
Current Investments
345.74
238.76
356.02
290.24
85.99
0.00
Inventories
610.41
888.70
937.76
754.36
588.00
680.58
Sundry Debtors
715.91
946.06
843.13
848.24
849.77
671.01
Cash & Bank
183.32
302.85
79.12
242.06
93.51
51.35
Other Current Assets
817.47
29.49
33.85
13.55
128.34
138.74
Short Term Loans & Adv.
770.86
381.69
272.15
155.91
98.27
114.24
Net Current Assets
1,872.16
1,854.55
1,500.58
1,223.31
905.73
760.35
Total Assets
3,312.52
3,368.72
3,009.63
2,671.93
2,105.07
1,859.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
757.17
389.38
221.78
425.41
221.40
77.76
PBT
502.95
654.18
575.73
453.30
266.52
259.84
Adjustment
-6.70
38.48
46.29
54.49
45.71
38.34
Changes in Working Capital
389.96
-135.17
-257.63
25.56
-9.42
-132.29
Cash after chg. in Working capital
886.22
557.49
364.39
533.35
302.81
165.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-129.04
-168.11
-142.61
-107.94
-81.41
-88.13
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
-420.38
-327.19
-290.20
-282.65
-117.86
-35.40
Net Fixed Assets
-18.64
-123.55
-143.10
-39.40
-82.54
Net Investments
-185.18
117.26
-65.53
-204.24
-85.98
Others
-216.56
-320.90
-81.57
-39.01
50.66
Cash from Financing Activity
-337.05
-72.55
-62.64
-47.06
-61.39
-65.45
Net Cash Inflow / Outflow
-0.26
-10.36
-131.06
95.69
42.15
-23.08
Opening Cash & Equivalents
46.89
57.25
188.31
92.61
50.46
73.55
Closing Cash & Equivalent
46.64
46.89
57.25
188.31
92.61
50.46

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
48.91
47.72
38.61
30.88
24.48
30.00
ROA
11.07%
15.75%
14.91%
14.46%
10.32%
9.42%
ROE
15.33%
23.31%
24.42%
25.00%
20.01%
21.35%
ROCE
21.09%
30.65%
33.66%
33.31%
23.90%
25.94%
Fixed Asset Turnover
4.34
6.32
5.86
5.97
6.29
6.85
Receivable days
94.05
82.40
100.83
117.16
114.46
100.14
Inventory Days
84.84
84.12
100.88
92.62
95.48
105.63
Payable days
102.65
88.86
117.20
132.94
93.26
94.00
Cash Conversion Cycle
76.24
77.65
84.51
76.85
116.68
111.78
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.02
Interest Cover
89.34
106.41
73.17
66.45
38.61
70.93

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.