Bhaskar Agrochemicals Ltd
Incorporated in 1988, Bhaskar Agrochemicals Ltd manufactures Agrochemical Formulations
- Market Cap ₹ 34.1 Cr.
- Current Price ₹ 65.5
- High / Low ₹ 78.1 / 33.0
- Stock P/E 26.3
- Book Value ₹ 25.4
- Dividend Yield 0.00 %
- ROCE 12.2 %
- ROE 1.93 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 2.58 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 1.30% over past five years.
- Company has a low return on equity of 7.66% over last 3 years.
- Debtor days have increased from 68.9 to 111 days.
- Working capital days have increased from 58.2 days to 89.3 days
* 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: Agro Chemicals Industry: Pesticides / Agrochemicals - Indian
Quarterly Results
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
20.07 | 23.14 | 27.47 | 26.49 | 27.82 | 27.80 | 51.80 | 51.67 | 51.84 | 63.82 | 62.46 | 55.25 | 66.95 | |
18.84 | 21.29 | 26.02 | 25.29 | 25.78 | 25.64 | 49.89 | 48.79 | 48.87 | 60.61 | 57.27 | 50.48 | 61.57 | |
Operating Profit | 1.23 | 1.85 | 1.45 | 1.20 | 2.04 | 2.16 | 1.91 | 2.88 | 2.97 | 3.21 | 5.19 | 4.77 | 5.38 |
OPM % | 6.13% | 7.99% | 5.28% | 4.53% | 7.33% | 7.77% | 3.69% | 5.57% | 5.73% | 5.03% | 8.31% | 8.63% | 8.04% |
-0.22 | -0.79 | 0.18 | 0.12 | 0.02 | -0.06 | 0.00 | 0.00 | 0.01 | 0.00 | -0.75 | 0.00 | 0.00 | |
Interest | 0.04 | 0.00 | 0.03 | 0.03 | 0.16 | 0.80 | 0.96 | 1.39 | 1.38 | 1.34 | 1.37 | 1.71 | 1.87 |
Depreciation | 0.14 | 0.16 | 0.22 | 0.24 | 0.31 | 0.45 | 0.56 | 0.77 | 0.99 | 1.02 | 1.13 | 1.21 | 1.48 |
Profit before tax | 0.83 | 0.90 | 1.38 | 1.05 | 1.59 | 0.85 | 0.39 | 0.72 | 0.61 | 0.85 | 1.94 | 1.85 | 2.03 |
Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 44.33% | 87.57% | |
0.84 | 0.91 | 1.37 | 1.05 | 1.58 | 0.86 | 0.39 | 0.72 | 0.61 | 0.85 | 1.09 | 0.23 | 1.30 | |
EPS in Rs | 1.61 | 1.75 | 2.63 | 2.02 | 3.03 | 1.65 | 0.75 | 1.38 | 1.17 | 1.63 | 2.09 | 0.44 | 2.49 |
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: | 9% |
5 Years: | 1% |
3 Years: | 2% |
TTM: | 24% |
Compounded Profit Growth | |
---|---|
10 Years: | -18% |
5 Years: | -10% |
3 Years: | -28% |
TTM: | 913% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 25% |
3 Years: | 23% |
1 Year: | -10% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 8% |
3 Years: | 8% |
Last Year: | 2% |
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 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 | 5.20 |
Reserves | -6.78 | -5.88 | -4.50 | -3.46 | -1.88 | 2.42 | 2.79 | 3.54 | 4.15 | 5.04 | 6.61 | 6.87 | 8.04 |
Preference Capital | 0.00 | 3.25 | 3.25 | 3.25 | 3.25 | 0.00 | 1.52 | 1.67 | 1.83 | 2.02 | 2.22 | 2.44 | |
6.52 | 3.72 | 3.68 | 2.72 | 6.72 | 8.04 | 10.49 | 11.22 | 9.43 | 8.65 | 14.20 | 15.53 | 16.32 | |
5.24 | 7.49 | 8.38 | 9.37 | 8.36 | 5.40 | 8.46 | 10.67 | 10.81 | 12.68 | 18.03 | 19.67 | 38.11 | |
Total Liabilities | 10.18 | 10.53 | 12.76 | 13.83 | 18.40 | 21.06 | 26.94 | 30.63 | 29.59 | 31.57 | 44.04 | 47.27 | 67.67 |
5.90 | 6.53 | 7.96 | 8.98 | 8.96 | 13.67 | 14.14 | 18.84 | 18.45 | 18.00 | 16.87 | 17.14 | 18.55 | |
CWIP | 0.47 | 0.17 | 0.26 | 0.00 | 3.78 | 1.10 | 3.52 | 0.00 | 0.00 | 0.22 | 0.00 | 0.03 | 0.06 |
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 |
3.81 | 3.83 | 4.54 | 4.85 | 5.66 | 6.29 | 9.28 | 11.79 | 11.14 | 13.35 | 27.17 | 30.10 | 49.06 | |
Total Assets | 10.18 | 10.53 | 12.76 | 13.83 | 18.40 | 21.06 | 26.94 | 30.63 | 29.59 | 31.57 | 44.04 | 47.27 | 67.67 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.25 | 0.25 | 1.80 | 1.64 | 0.81 | 1.33 | 0.64 | 2.43 | 3.44 | 2.47 | -3.84 | 2.94 | |
-1.01 | -0.49 | -1.76 | -1.04 | -4.22 | -2.03 | -3.71 | -1.95 | -0.60 | -0.79 | -0.60 | -2.86 | |
-0.23 | 0.22 | -0.04 | -0.59 | 3.41 | 0.72 | 3.05 | -0.47 | -2.84 | -1.69 | 4.44 | -0.07 | |
Net Cash Flow | 0.01 | -0.01 | 0.00 | 0.01 | -0.01 | 0.02 | -0.02 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 |
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 | 3.09 | 2.84 | 2.52 | 6.61 | 10.23 | 7.22 | 8.24 | 19.57 | 38.09 | 20.02 | 75.97 | 110.79 |
Inventory Days | 76.87 | 68.68 | 66.36 | 73.43 | 73.43 | 96.94 | 65.11 | 75.35 | 48.06 | 66.42 | 109.41 | 113.53 |
Days Payable | 71.31 | 52.86 | 50.71 | 65.03 | 34.37 | 39.37 | 28.14 | 33.89 | 29.66 | 71.05 | 90.54 | 108.07 |
Cash Conversion Cycle | 8.65 | 18.66 | 18.18 | 15.01 | 49.30 | 64.79 | 45.22 | 61.03 | 56.49 | 15.39 | 94.84 | 116.25 |
Working Capital Days | -29.64 | -13.57 | -14.08 | -17.22 | -6.95 | 4.07 | 7.47 | 12.08 | 10.07 | 15.67 | 69.77 | 89.32 |
ROCE % | 30.10% | 20.26% | 14.08% | 16.67% | 11.95% | 7.57% | 10.14% | 9.42% | 10.55% | 16.52% | 12.22% |
Documents
Announcements
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2000
from bse
Product Profile:[1]
a) Emulsion Concentrates
b) Soluble Concentrates
c) Soluble Liquids
d) Wettable Powders
e) Soluble Powders
f) Water Dispersible Granules
g) Coated Granules
h) Dusting Powders
i) Micronutrients
j) Fertilizers