INSECTICIDES (INDIA) LIMITED Financials Insecticides (India) Limited NSE India S.E.
Equities
INSECTICID
INE070I01018
Agricultural Chemicals
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 705.4 INR | +0.96% |
|
+3.59% | +4.29% |
| 29/05 | Transcript : Insecticides Limited, Q4 2024 Earnings Call, May 29, 2024 | |
| 28/05 | Insecticides Limited Announces Directorate Changes | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,627 | 6,471 | 9,793 | 12,109 | 13,828 | 20,847 | - | - |
| Enterprise Value (EV) 1 | 13,627 | 7,685 | 10,669 | 12,225 | 13,828 | 14,467 | 20,847 | 20,847 |
| P/E ratio | 11.1 x | 7.52 x | 10.5 x | 11.4 x | 22 x | 14.1 x | 18.4 x | 12 x |
| Yield | 0.3% | 1.28% | 0.42% | 0.49% | 0.64% | 0.57% | - | - |
| Capitalization / Revenue | 1.14 x | 0.47 x | 0.69 x | 0.81 x | 0.77 x | 0.74 x | 0.93 x | 0.81 x |
| EV / Revenue | 1.14 x | 0.47 x | 0.69 x | 0.81 x | 0.77 x | 0.74 x | 0.93 x | 0.81 x |
| EV / EBITDA | 7.16 x | 4.15 x | 6.43 x | 7.14 x | 11.3 x | 8.86 x | 11 x | 9.06 x |
| EV / FCF | -7.97 x | 3.04 x | 9.15 x | 17.9 x | -14.3 x | 10.3 x | 80.2 x | 71.9 x |
| FCF Yield | -12.6% | 32.9% | 10.9% | 5.58% | -6.98% | 9.74% | 1.25% | 1.39% |
| Price to Book | 2.06 x | 0.89 x | 1.2 x | 1.4 x | 1.51 x | 2.07 x | - | - |
| Nbr of stocks (in thousands) | 31,002 | 31,002 | 31,002 | 29,598 | 29,598 | 29,598 | - | - |
| Reference price 2 | 439.6 | 208.7 | 315.9 | 409.1 | 467.2 | 706.2 | 706.2 | 706.2 |
| Announcement Date | 28/05/19 | 25/06/20 | 18/06/21 | 26/05/22 | 30/05/23 | 28/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,919 | 13,632 | 14,202 | 15,040 | 18,013 | 19,664 | 22,514 | 25,853 |
| EBITDA 1 | 1,902 | 1,559 | 1,523 | 1,697 | 1,219 | 1,632 | 1,900 | 2,300 |
| EBIT 1 | 1,705 | 1,318 | 1,277 | 1,433 | 957.9 | 1,509 | - | - |
| Operating Margin | 14.31% | 9.67% | 8.99% | 9.53% | 5.32% | 7.49% | - | - |
| Earnings before Tax (EBT) 1 | 1,530 | 1,105 | 1,190 | 1,410 | 836.1 | 1,326 | 1,516 | 1,980 |
| Net income 1 | 1,224 | 860.4 | 934.3 | 1,070 | 629.9 | 1,026 | 1,137 | 1,485 |
| Net margin | 10.27% | 6.31% | 6.58% | 7.12% | 3.5% | 5.22% | 5.05% | 5.74% |
| EPS 2 | 39.61 | 27.75 | 30.14 | 35.98 | 21.28 | 34.67 | 38.40 | 58.75 |
| Free Cash Flow 1 | -1,710 | 2,128 | 1,071 | 675.7 | -964.8 | 1,409 | 260 | 290 |
| FCF margin | -14.35% | 15.61% | 7.54% | 4.49% | -5.36% | 7.16% | 1.15% | 1.12% |
| FCF Conversion (EBITDA) | - | 136.55% | 70.28% | 39.82% | - | 86.32% | 13.68% | 12.61% |
| FCF Conversion (Net income) | - | 247.36% | 114.58% | 63.14% | - | 137.28% | 22.87% | 19.53% |
| Dividend per Share 2 | 1.333 | 2.667 | 1.333 | 2.000 | 3.000 | 4.000 | - | - |
| Announcement Date | 28/05/19 | 25/06/20 | 18/06/21 | 26/05/22 | 30/05/23 | 28/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Maart | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,654 | 2,992 | 2,556 | 4,683 | - | 3,138 | 5,607 | 5,822 | 3,565 | 3,019 | 6,400 | 6,166 | 3,640 | 3,090 |
| EBITDA 1 | 1,171 | 150.7 | 286.9 | 530.8 | - | 185.8 | 584.5 | 684.5 | 233.1 | -283.3 | 456.5 | 705 | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | -349.7 | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | -11.58% | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | 506.2 | 596 | 124.2 | -390.3 | 379 | 610 | - | - |
| Net income 1 | - | - | - | - | 417.6 | - | 380 | 448.3 | 93.34 | -290.1 | 290.3 | 443.5 | 100 | 250 |
| Net margin | - | - | - | - | - | - | 6.78% | 7.7% | 2.62% | -9.61% | 4.54% | 7.19% | 2.75% | 8.09% |
| EPS | - | - | - | - | - | - | - | - | - | -9.800 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 09/11/20 | 05/02/21 | 18/06/21 | 10/08/21 | 12/11/21 | 10/02/22 | 12/08/22 | 07/11/22 | 13/02/23 | 30/05/23 | 10/08/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 1,213 | 875 | 116 | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.7786 x | 0.5747 x | 0.0681 x | - | - | - | - |
| Free Cash Flow 1 | -1,710 | 2,128 | 1,071 | 676 | -965 | 1,409 | 260 | 290 |
| ROE (net income / shareholders' equity) | 20.3% | 12.4% | 12.1% | 12.7% | 7.07% | 10.7% | 10.2% | 13.9% |
| ROA (Net income/ Total Assets) | - | - | 6.88% | 7.68% | 4.08% | 6.03% | 6.1% | 7.2% |
| Assets 1 | - | - | 13,585 | 13,938 | 15,437 | 17,017 | 18,639 | 20,625 |
| Book Value Per Share 2 | 213.0 | 236.0 | 264.0 | 293.0 | 309.0 | 341.0 | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 379 | 290 | 483 | 669 | 859 | 437 | 203 | 228 |
| Capex / Sales | 3.18% | 2.13% | 3.4% | 4.45% | 4.77% | 2.22% | 0.9% | 0.88% |
| Announcement Date | 28/05/19 | 25/06/20 | 18/06/21 | 26/05/22 | 30/05/23 | 28/05/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.26% | 3.1B | |
| -39.14% | 1.63B | |
| -17.38% | 1.5B | |
| -14.80% | 1.44B | |
| -33.00% | 1.43B | |
| -11.88% | 1.17B | |
| -10.65% | 1.01B | |
| +60.81% | 897M | |
| -33.00% | 883M |
- Stock Market
- Equities
- INSECTICID Stock
- INSECTICID Stock
- Financials Insecticides (India) Limited
