Aimco Pesticides Ltd

Aimco Pesticides is engaged in the business of manufacturing and trading in agrochemical products. Its manufacturing plant is located at Taluka Khed, District Ratnagiri, Maharashtra.

Pros:
Company is virtually debt free.
Company is expected to give good quarter
Company has good consistent profit growth of 80.75% over 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 35.43%
Cons:
Promoter's stake has decreased
Promoters have pledged 52.64% of their holding
Earnings include an other income of Rs.6.86 Cr.

Peer Comparison Sector: Agro Chemicals // Industry: Pesticides / Agrochemicals - Indian

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
23.80 24.59 30.70 26.38 25.29 33.42 24.11 32.01 47.49 61.36 57.20 61.86
21.26 22.58 25.70 24.38 26.28 32.00 22.70 30.51 44.22 58.10 57.63 59.34
Operating Profit 2.54 2.01 5.00 2.00 -0.99 1.42 1.41 1.50 3.27 3.26 -0.43 2.52
OPM % 10.67% 8.17% 16.29% 7.58% -3.91% 4.25% 5.85% 4.69% 6.89% 5.31% -0.75% 4.07%
Other Income 0.04 0.01 1.83 0.01 4.30 0.01 1.10 0.86 0.18 1.58 3.38 1.72
Interest 0.04 0.06 0.04 0.06 0.10 0.07 0.07 0.09 0.10 0.05 0.39 0.27
Depreciation 0.13 0.17 0.18 0.18 0.19 0.20 0.41 0.39 0.42 0.44 0.48 0.62
Profit before tax 2.41 1.79 6.61 1.77 3.02 1.16 2.03 1.88 2.93 4.35 2.08 3.35
Tax % 0.00% 1.12% 4.84% 33.90% 30.46% 32.76% 51.23% 30.85% 27.30% 28.05% 34.62% 33.43%
Net Profit 2.40 1.78 6.28 1.17 2.10 0.78 0.99 1.30 2.13 3.14 1.35 2.23
EPS in Rs 2.60 1.92 6.80 1.28 2.27 0.85 1.06 1.36 2.22 3.27 1.41 2.33
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
11.45 14.51 26.24 48.70 197.97 45.54 139.77 163.67 95.51 98.27 108.86 197.12 227.91
13.98 16.26 26.56 51.89 199.80 62.19 137.22 159.33 91.28 87.50 104.58 190.47 219.29
Operating Profit -2.53 -1.75 -0.32 -3.19 -1.83 -16.65 2.55 4.34 4.23 10.77 4.28 6.65 8.62
OPM % -22.10% -12.06% -1.22% -6.55% -0.92% -36.56% 1.82% 2.65% 4.43% 10.96% 3.93% 3.37% 3.78%
Other Income 0.57 0.64 0.76 0.14 2.03 23.45 0.38 0.03 0.79 1.87 5.00 6.95 6.86
Interest 2.75 2.50 2.73 2.99 4.91 0.15 0.79 0.30 0.25 0.25 0.31 0.63 0.81
Depreciation 0.73 0.71 0.68 0.67 0.86 0.17 0.35 0.61 0.52 0.60 0.98 1.73 1.96
Profit before tax -5.44 -4.32 -2.97 -6.71 -5.57 6.48 1.79 3.46 4.25 11.79 7.99 11.24 12.71
Tax % 17.65% 13.19% 18.18% 9.24% -55.12% -22.07% 77.09% 10.40% -8.94% 2.71% 36.67% 29.54%
Net Profit -4.48 -3.75 -2.43 -6.09 -8.64 7.90 0.41 3.09 4.63 11.47 5.06 7.92 8.85
EPS in Rs 0.00 0.00 0.00 0.00 0.00 8.55 0.44 3.34 5.01 12.41 5.28 8.27 9.23
Dividend Payout % -0.00% -0.00% -0.00% -0.00% -0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18.93% 18.14%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:29.81%
5 Years:7.12%
3 Years:27.32%
TTM:98.48%
Compounded Profit Growth
10 Years:14.98%
5 Years:80.75%
3 Years:41.87%
TTM:71.18%
Return on Equity
10 Years:%
5 Years:39.23%
3 Years:35.43%
Last Year:24.42%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
9.24 9.24 9.24 9.24 9.24 9.24 9.24 9.24 9.24 9.24 9.58 9.58
Reserves 3.99 0.24 -2.19 -8.29 -16.92 -9.02 -8.61 -5.53 -0.90 9.24 19.49 26.13
Borrowings 30.45 31.25 32.40 5.45 4.18 9.07 0.10 0.04 0.02 0.00 0.00 0.00
10.58 9.61 15.86 44.99 99.69 39.36 63.04 48.98 48.49 41.08 41.73 65.79
Total Liabilities 54.26 50.34 55.31 51.39 96.19 48.65 63.77 52.73 56.85 59.56 70.80 101.50
6.47 5.61 5.08 4.50 4.13 4.16 4.50 4.78 3.88 7.13 14.14 16.61
CWIP 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.12 5.17 0.13 1.39
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.10 0.10 0.10 0.10 0.15 0.15
47.79 44.72 50.23 46.89 92.06 44.49 59.17 47.85 52.75 47.16 56.38 83.35
Total Assets 54.26 50.34 55.31 51.39 96.19 48.65 63.77 52.73 56.85 59.56 70.80 101.50

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-3.45 -1.10 -0.94 3.33 6.22 3.81 10.86 0.74 -0.09 6.83 -0.83 8.37
0.52 0.35 -0.12 -0.10 -0.49 -0.18 -0.78 -0.70 1.16 -8.89 -3.21 -5.46
-0.59 0.17 0.53 -4.47 -5.88 -3.34 -9.42 -0.06 -0.03 0.00 5.50 -1.71
Net Cash Flow -3.52 -0.58 -0.53 -1.24 -0.15 0.29 0.66 -0.02 1.04 -2.06 1.46 1.20

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Sep 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % -6.41% -4.62% -0.40% -16.23% -44.83% 51.50% 167.86% 43.60% 90.24% 35.88% 36.62%
Debtor Days 775.90 602.97 344.97 33.20 58.45 168.23 91.09 71.70 95.12 62.51 54.75 29.26
Inventory Turnover 0.69 1.02 1.90 3.23 8.45 10.52 13.09 6.61 5.07 4.66 5.33