Cropster Agro Ltd

Cropster Agro Ltd

₹ 537 4.99%
28 Feb - close price
About

Incorporated in 1985. Planter's Polysacks
Ltd is engaged in manufacturing and trading
of containers, packaging, textile and textile related products and also involved in real
estate activities.

Key Points

Product Profile:[1]
Company trades in chemicals, plastic, and rubber products viz., soda ash, acids, bases, bleaching powder, heat reaction chemicals, polypropylene bags, plastic sheets, and plastic containers. Company also derives other income from loans.

  • Market Cap 1,343 Cr.
  • Current Price 537
  • High / Low 944 / 130
  • Stock P/E 251
  • Book Value 10.0
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 53.6 times its book value

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.74 13.91 17.61
0.01 0.01 0.05 0.01 0.01 0.01 0.05 0.03 0.01 0.03 1.78 12.99 12.57
Operating Profit -0.01 -0.01 -0.05 -0.01 -0.01 -0.01 -0.05 -0.03 -0.01 -0.03 -0.04 0.92 5.04
OPM % -2.30% 6.61% 28.62%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.01 -0.01 -0.05 -0.01 -0.01 -0.01 -0.05 -0.03 -0.01 -0.03 -0.04 0.92 5.04
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.22% 7.94%
-0.01 -0.01 -0.05 -0.01 -0.01 -0.01 -0.05 -0.03 -0.01 -0.03 -0.04 0.78 4.64
EPS in Rs -0.71 -0.71 -3.57 -0.71 -0.71 -0.71 -3.57 -2.14 -0.71 -2.14 -2.86 0.31 1.86
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.46 0.00 2.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 33.26
0.53 0.07 2.79 0.03 0.04 0.04 0.04 0.04 0.06 0.07 0.07 0.11 27.37
Operating Profit -0.07 -0.07 -0.10 -0.03 -0.04 -0.04 -0.04 -0.04 -0.06 -0.07 -0.07 -0.11 5.89
OPM % -15.22% -3.72% 17.71%
0.00 0.00 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.07 -0.07 0.02 -0.03 -0.04 -0.04 -0.04 -0.04 -0.06 -0.07 -0.07 -0.12 5.89
Tax % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-0.07 -0.07 0.02 -0.03 -0.04 -0.04 -0.04 -0.04 -0.06 -0.07 -0.07 -0.12 5.35
EPS in Rs -0.50 -0.50 1.43 -2.14 -2.86 -2.86 -2.86 -2.86 -4.29 -5.00 -5.00 -8.57 -2.83
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: -12%
5 Years: %
3 Years: %
TTM: 5450%
Stock Price CAGR
10 Years: 35%
5 Years: 58%
3 Years: 159%
1 Year: 236%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 1.40 1.40 1.40 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 25.00
Reserves -1.41 -1.48 -1.46 -0.23 -0.27 -0.30 -0.34 -0.38 -0.45 -0.51 -0.59 -0.70 0.04
0.09 0.12 0.10 0.10 0.13 0.16 0.20 0.24 0.30 0.37 0.44 0.55 0.01
0.02 0.00 0.00 -0.01 0.00 0.01 0.00 0.00 0.02 0.00 0.01 0.08 0.79
Total Liabilities 0.10 0.04 0.04 0.00 0.00 0.01 0.00 0.00 0.01 0.00 0.00 0.07 25.84
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.04
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.10 0.04 0.04 0.00 0.00 0.01 0.00 0.00 0.01 0.00 0.00 0.02 25.80
Total Assets 0.10 0.04 0.04 0.00 0.00 0.01 0.00 0.00 0.01 0.00 0.00 0.07 25.84

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0.11 0.00 0.01 -0.03 -0.03 -0.03 -0.04 -0.04 -0.06 -0.06 -0.07 -0.08
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.05
0.09 0.03 -0.01 0.00 0.03 0.04 0.04 0.04 0.06 0.06 0.07 0.15
Net Cash Flow -0.02 0.03 0.00 -0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 47.61 0.00
Inventory Days 0.00 0.00
Days Payable
Cash Conversion Cycle 47.61 0.00
Working Capital Days 55.54 0.00
ROCE % -93.33% -116.67% 50.00% -120.00% -800.00%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 99.99% 99.99% 100.00% 100.00% 100.00%
No. of Shareholders 299301304342344344349344341343339368

Documents