Market Closed -
Bombay S.E.
03:40:21 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
493.6
INR
|
-0.98%
|
|
-2.94%
|
-15.99%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,86,858
|
2,49,348
|
4,90,670
|
5,88,003
|
5,38,523
|
3,70,462
|
-
|
-
|
Enterprise Value (EV)
1 |
7,43,838
|
4,66,368
|
6,78,610
|
7,70,143
|
7,16,483
|
5,85,845
|
5,58,605
|
5,44,983
|
P/E ratio
|
33.7
x
|
14
x
|
17.6
x
|
16.8
x
|
15.7
x
|
-38.5
x
|
17.4
x
|
11
x
|
Yield
|
0.84%
|
1.84%
|
1.56%
|
1.3%
|
1.39%
|
1.63%
|
1.9%
|
2.05%
|
Capitalization / Revenue
|
2.23
x
|
0.7
x
|
1.27
x
|
1.27
x
|
1.01
x
|
0.88
x
|
0.77
x
|
0.72
x
|
EV / Revenue
|
3.41
x
|
1.3
x
|
1.75
x
|
1.67
x
|
1.34
x
|
1.39
x
|
1.16
x
|
1.06
x
|
EV / EBITDA
|
18.1
x
|
6.56
x
|
7.93
x
|
8.08
x
|
6.42
x
|
11.6
x
|
6.41
x
|
5.39
x
|
EV / FCF
|
75.4
x
|
6.42
x
|
12.1
x
|
17.2
x
|
11.8
x
|
15.6
x
|
10.5
x
|
8.91
x
|
FCF Yield
|
1.33%
|
15.6%
|
8.24%
|
5.81%
|
8.48%
|
6.41%
|
9.55%
|
11.2%
|
Price to Book
|
3.33
x
|
1.29
x
|
2.74
x
|
2.72
x
|
2
x
|
1.35
x
|
1.25
x
|
1.16
x
|
Nbr of stocks (in thousands)
|
7,63,899
|
7,63,933
|
7,64,045
|
7,63,938
|
7,50,608
|
7,50,608
|
-
|
-
|
Reference price
2 |
637.3
|
326.4
|
642.2
|
769.7
|
717.4
|
493.6
|
493.6
|
493.6
|
Announcement Date
|
17/05/19
|
22/05/20
|
12/05/21
|
09/05/22
|
08/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,18,370
|
3,57,560
|
3,86,940
|
4,62,400
|
5,35,760
|
4,21,252
|
4,82,455
|
5,12,181
|
EBITDA
1 |
41,120
|
71,040
|
85,590
|
95,290
|
1,11,600
|
50,300
|
87,130
|
1,01,092
|
EBIT
1 |
31,430
|
50,920
|
61,790
|
71,700
|
76,490
|
24,945
|
59,758
|
72,375
|
Operating Margin
|
14.39%
|
14.24%
|
15.97%
|
15.51%
|
14.28%
|
5.92%
|
12.39%
|
14.13%
|
Earnings before Tax (EBT)
1 |
16,700
|
27,610
|
41,810
|
48,320
|
51,500
|
-17,564
|
30,758
|
48,700
|
Net income
1 |
14,470
|
17,760
|
28,710
|
36,260
|
35,700
|
-11,087
|
25,216
|
34,382
|
Net margin
|
6.63%
|
4.97%
|
7.42%
|
7.84%
|
6.66%
|
-2.63%
|
5.23%
|
6.71%
|
EPS
2 |
18.94
|
23.24
|
36.40
|
45.87
|
45.79
|
-12.81
|
28.30
|
44.91
|
Free Cash Flow
1 |
9,860
|
72,640
|
55,930
|
44,740
|
60,790
|
37,526
|
53,361
|
61,156
|
FCF margin
|
4.52%
|
20.32%
|
14.45%
|
9.68%
|
11.35%
|
8.91%
|
11.06%
|
11.94%
|
FCF Conversion (EBITDA)
|
23.98%
|
102.25%
|
65.35%
|
46.95%
|
54.47%
|
74.6%
|
61.24%
|
60.5%
|
FCF Conversion (Net income)
|
68.14%
|
409.01%
|
194.81%
|
123.39%
|
170.28%
|
-
|
211.62%
|
177.87%
|
Dividend per Share
2 |
5.333
|
6.000
|
10.00
|
10.00
|
10.00
|
8.055
|
9.400
|
10.10
|
Announcement Date
|
17/05/19
|
22/05/20
|
12/05/21
|
09/05/22
|
08/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Net sales
1 |
1,67,720
|
91,260
|
1,27,960
|
85,150
|
1,05,670
|
1,12,970
|
1,58,610
|
1,08,210
|
1,25,070
|
1,36,790
|
1,65,690
|
89,630
|
1,08,468
|
1,06,909
|
1,23,783
|
-
|
-
|
EBITDA
1 |
35,120
|
22,080
|
28,390
|
18,630
|
19,310
|
24,440
|
33,800
|
21,460
|
24,440
|
28,840
|
30,150
|
12,730
|
19,738
|
14,372
|
14,540
|
15,645
|
-
|
EBIT
1 |
-
|
16,600
|
20,750
|
12,230
|
13,650
|
18,440
|
27,380
|
15,580
|
18,360
|
22,600
|
19,950
|
6,370
|
10,116
|
3,739
|
4,638
|
-
|
-
|
Operating Margin
|
-
|
18.19%
|
16.22%
|
14.36%
|
12.92%
|
16.32%
|
17.26%
|
14.4%
|
14.68%
|
16.52%
|
12.04%
|
7.11%
|
9.33%
|
3.5%
|
3.75%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
10,600
|
16,830
|
5,970
|
10,230
|
13,460
|
18,860
|
10,340
|
12,270
|
14,610
|
13,910
|
-620
|
7,308
|
13,392
|
3,410
|
-
|
-
|
Net income
1 |
-
|
7,940
|
10,630
|
6,770
|
6,340
|
9,360
|
13,790
|
8,770
|
8,140
|
10,870
|
7,920
|
1,660
|
4,129
|
1,435
|
-204
|
-
|
-
|
Net margin
|
-
|
8.7%
|
8.31%
|
7.95%
|
6%
|
8.29%
|
8.69%
|
8.1%
|
6.51%
|
7.95%
|
4.78%
|
1.85%
|
3.81%
|
1.34%
|
-0.16%
|
-
|
-
|
EPS
2 |
-
|
10.38
|
12.75
|
8.080
|
8.290
|
11.46
|
18.04
|
10.76
|
10.83
|
13.52
|
10.68
|
1.330
|
9.160
|
9.230
|
-0.0767
|
-
|
0.5500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/10/20
|
29/01/21
|
12/05/21
|
30/07/21
|
29/10/21
|
31/01/22
|
09/05/22
|
01/08/22
|
01/11/22
|
31/01/23
|
08/05/23
|
31/07/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,56,980
|
2,17,020
|
1,87,940
|
1,82,140
|
1,77,960
|
2,15,382
|
1,88,143
|
1,74,521
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.25
x
|
3.055
x
|
2.196
x
|
1.911
x
|
1.595
x
|
4.282
x
|
2.159
x
|
1.726
x
|
Free Cash Flow
1 |
9,860
|
72,640
|
55,930
|
44,740
|
60,790
|
37,526
|
53,361
|
61,156
|
ROE (net income / shareholders' equity)
|
12.2%
|
10.4%
|
18%
|
18.3%
|
14.7%
|
-2.67%
|
8.42%
|
10.8%
|
ROA (Net income/ Total Assets)
|
3.36%
|
2.67%
|
4.37%
|
4.74%
|
4.17%
|
-1%
|
6.8%
|
4.1%
|
Assets
1 |
4,30,450
|
6,66,242
|
6,57,040
|
7,65,544
|
8,56,279
|
11,08,748
|
3,70,632
|
8,38,585
|
Book Value Per Share
2 |
191.0
|
252.0
|
234.0
|
283.0
|
358.0
|
366.0
|
395.0
|
426.0
|
Cash Flow per Share
2 |
10.20
|
114.0
|
91.40
|
84.90
|
99.40
|
130.0
|
154.0
|
-
|
Capex
1 |
13,700
|
14,750
|
16,190
|
20,220
|
16,720
|
21,012
|
24,258
|
26,578
|
Capex / Sales
|
6.27%
|
4.13%
|
4.18%
|
4.37%
|
3.12%
|
4.99%
|
5.03%
|
5.19%
|
Announcement Date
|
17/05/19
|
22/05/20
|
12/05/21
|
09/05/22
|
08/05/23
|
-
|
-
|
-
|
Last Close Price
493.6
INR Average target price
562.5
INR Spread / Average Target +13.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.99% | 4.44B | | +19.30% | 39.89B | | -.--% | 11.22B | | -1.90% | 7.72B | | +2.38% | 6.54B | | -5.50% | 5.97B | | -4.27% | 5.7B | | -11.80% | 5.52B | | +29.81% | 5.13B | | +2.90% | 3.84B |
Other Agricultural Chemicals
|