Super Crop Safe Ltd

Super Crop Safe Ltd

₹ 20.0 0.71%
27 Feb 4:01 p.m.
About

Incorporated in 1987, Super Crop Safe Ltd manufactures and trades Agro Chemicals,
and Pesticides Formulations[1]

Key Points

Product Portfolio:[1]
Agricultural Insecticides, Fungicides, Weedicides, Pesticides, Plant Growth Regulators, Bio-Fertilizers, etc.

  • Market Cap 80.3 Cr.
  • Current Price 20.0
  • High / Low 22.0 / 4.55
  • Stock P/E 39.6
  • Book Value 6.53
  • Dividend Yield 0.00 %
  • ROCE 6.22 %
  • ROE 3.96 %
  • Face Value 2.00

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 2.97 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -19.9% over past five years.
  • Promoter holding is low: 38.3%
  • Company has a low return on equity of -12.7% over last 3 years.
  • Company has high debtors of 440 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.

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
11.03 4.92 6.42 5.42 6.13 2.02 4.29 6.75 4.60 6.90 5.81 6.42 10.92
13.28 7.30 7.13 6.17 7.13 4.06 4.02 6.01 3.69 5.45 4.89 5.57 9.50
Operating Profit -2.25 -2.38 -0.71 -0.75 -1.00 -2.04 0.27 0.74 0.91 1.45 0.92 0.85 1.42
OPM % -20.40% -48.37% -11.06% -13.84% -16.31% -100.99% 6.29% 10.96% 19.78% 21.01% 15.83% 13.24% 13.00%
0.01 0.17 0.21 0.15 -0.01 -0.12 0.00 0.00 0.00 0.01 0.03 -0.01 0.01
Interest 0.32 0.66 0.37 0.40 0.35 0.40 0.40 0.39 0.42 0.46 0.62 0.49 0.51
Depreciation 0.24 0.22 0.19 0.19 0.20 0.19 0.16 0.14 0.14 0.19 0.12 0.13 0.13
Profit before tax -2.80 -3.09 -1.06 -1.19 -1.56 -2.75 -0.29 0.21 0.35 0.81 0.21 0.22 0.79
Tax % -1.79% 2.91% 6.60% -0.84% 8.97% -3.64% -27.59% -38.10% 22.86% 3.70% 9.52% -40.91% 3.80%
-2.85 -3.01 -0.99 -1.20 -1.42 -2.86 -0.37 0.29 0.27 0.77 0.18 0.32 0.76
EPS in Rs -0.71 -0.75 -0.25 -0.30 -0.35 -0.71 -0.09 0.07 0.07 0.19 0.04 0.08 0.19
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
43.20 55.06 60.89 63.28 72.18 74.99 68.30 64.42 52.43 44.01 20.00 22.54 30.05
41.65 53.61 58.98 61.42 69.07 70.35 60.72 56.13 48.52 47.30 24.49 19.28 25.41
Operating Profit 1.55 1.45 1.91 1.86 3.11 4.64 7.58 8.29 3.91 -3.29 -4.49 3.26 4.64
OPM % 3.59% 2.63% 3.14% 2.94% 4.31% 6.19% 11.10% 12.87% 7.46% -7.48% -22.45% 14.46% 15.44%
0.17 0.42 0.19 0.23 0.01 0.28 0.00 0.33 0.00 0.36 0.23 0.01 0.04
Interest 0.44 0.68 0.85 0.96 1.13 1.22 1.22 1.39 1.48 1.80 1.52 1.67 2.08
Depreciation 0.34 0.39 0.44 0.61 0.51 0.61 0.76 0.84 0.97 0.92 0.78 0.63 0.57
Profit before tax 0.94 0.80 0.81 0.52 1.48 3.09 5.60 6.39 1.46 -5.65 -6.56 0.97 2.03
Tax % 40.43% 42.50% 39.51% 23.08% 18.24% 10.36% 11.79% 14.87% -3.42% 2.65% 1.52% -5.15%
0.56 0.46 0.50 0.39 1.20 2.77 4.94 5.45 1.50 -5.50 -6.46 1.01 2.03
EPS in Rs 0.21 0.16 0.18 0.14 0.37 0.73 1.26 1.38 0.37 -1.37 -1.61 0.25 0.50
Dividend Payout % 48.57% 61.85% 56.90% 72.95% 32.30% 19.08% 7.95% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -9%
5 Years: -20%
3 Years: -25%
TTM: 70%
Compounded Profit Growth
10 Years: 8%
5 Years: -27%
3 Years: -13%
TTM: 173%
Stock Price CAGR
10 Years: 21%
5 Years: -1%
3 Years: 35%
1 Year: 240%
Return on Equity
10 Years: 3%
5 Years: -3%
3 Years: -13%
Last Year: 4%

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 5.44 5.69 5.69 5.69 6.46 7.55 7.85 7.90 8.04 8.04 8.04 8.04 8.04
Reserves 1.23 1.56 1.72 1.74 3.94 12.94 19.04 24.95 28.62 23.13 16.68 17.70 18.24
2.70 5.51 5.75 6.53 6.15 8.85 12.29 13.57 13.02 15.94 17.05 17.09 17.21
11.36 7.50 10.86 14.54 13.79 13.94 14.33 21.37 21.06 17.32 15.87 16.80 19.75
Total Liabilities 20.73 20.26 24.02 28.50 30.34 43.28 53.51 67.79 70.74 64.43 57.64 59.63 63.24
2.59 2.52 3.64 3.44 3.97 5.38 6.24 6.70 6.73 6.11 5.36 4.61 4.75
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 0.20 0.21 0.23 0.00 0.00 0.00 0.00 0.00
18.14 17.74 20.38 25.06 26.37 37.70 47.06 60.86 64.01 58.32 52.28 55.02 58.49
Total Assets 20.73 20.26 24.02 28.50 30.34 43.28 53.51 67.79 70.74 64.43 57.64 59.63 63.24

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
1.56 -2.48 2.28 0.97 0.71 -8.19 -0.51 -1.31 2.45 -1.27 0.37 1.40
-0.90 -0.31 -1.56 -0.44 -1.04 -1.92 -1.66 -0.99 -0.84 -0.02 0.79 0.01
-0.58 2.68 -0.64 -0.24 0.40 10.12 2.20 2.24 -1.76 1.20 -0.37 -1.53
Net Cash Flow 0.08 -0.11 0.08 0.29 0.07 0.00 0.03 -0.05 -0.14 -0.09 0.79 -0.12

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 72.16 70.20 74.75 73.60 83.13 100.85 157.22 181.14 236.98 259.67 490.56 439.81
Inventory Days 83.04 49.51 49.32 74.85 50.52 91.01 109.29 205.08 258.76 247.00 482.58 709.57
Days Payable 101.97 48.84 66.59 71.39 57.78 58.08 70.34 105.87 136.44 115.98 197.37 302.13
Cash Conversion Cycle 53.23 70.87 57.49 77.07 75.87 133.78 196.16 280.35 359.30 390.69 775.77 847.26
Working Capital Days 55.76 66.62 53.89 55.08 60.43 121.59 172.72 232.08 298.52 339.29 663.94 619.24
ROCE % 14.91% 13.38% 12.73% 10.91% 17.11% 18.83% 20.02% 18.18% 6.14% -7.96% -11.59% 6.22%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
39.12% 39.12% 39.12% 39.12% 39.12% 38.96% 38.96% 38.96% 38.71% 38.71% 38.30% 38.30%
60.88% 60.88% 60.88% 60.88% 60.88% 61.04% 61.03% 61.03% 61.29% 61.29% 61.70% 61.70%
No. of Shareholders 8,0968,4678,5648,7929,4309,5199,4189,6159,8829,88210,05410,614

Documents

Concalls