Paushak Ltd

Paushak is engaged in Speciality Chemicals and Intermediates.(Source : 201903 Annual Report Page No: 22)

  • Market Cap: 1,228 Cr.
  • Current Price: 3,985
  • 52 weeks High / Low 4315.00 / 1301.80
  • Book Value: 737.29
  • Stock P/E: 36.66
  • Dividend Yield: 0.15 %
  • ROCE: 20.70 %
  • ROE: 15.89 %
  • Sales Growth (3Yrs): 24.00 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company is virtually debt free.
Company has delivered good profit growth of 21.99% CAGR over last 5 years
Debtor days have improved from 96.39 to 69.29 days.
Cons:

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

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
20.27 29.09 37.74 29.86 33.00 38.09 38.55 35.87 34.45 38.30 29.28 32.24
14.17 21.28 27.06 21.42 23.88 28.49 25.50 24.62 24.53 24.48 21.46 21.98
Operating Profit 6.10 7.81 10.68 8.44 9.12 9.60 13.05 11.25 9.92 13.82 7.82 10.26
OPM % 30.09% 26.85% 28.30% 28.27% 27.64% 25.20% 33.85% 31.36% 28.80% 36.08% 26.71% 31.82%
Other Income 0.89 0.95 0.21 10.77 0.84 0.57 0.61 3.17 0.75 1.60 1.49 1.35
Interest 0.02 0.03 0.05 0.05 0.05 0.01 0.02 0.02 0.02 0.02 0.01 0.02
Depreciation 0.85 0.85 0.87 0.94 0.95 0.98 1.00 1.07 1.08 1.12 1.12 1.14
Profit before tax 6.12 7.88 9.97 18.22 8.96 9.18 12.64 13.33 9.57 14.28 8.18 10.45
Tax % 20.59% 36.80% 21.97% 21.46% 13.62% 21.35% 23.34% 24.68% 21.84% 22.83% 22.13% 17.42%
Net Profit 4.86 4.98 7.78 14.31 7.74 7.22 9.69 10.04 7.48 11.02 6.37 8.63
EPS in Rs 15.14 15.52 24.26 45.34 25.37 23.51 31.43 32.56 24.28 35.75 20.67 28.01
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
28 25 30 34 51 54 69 78 72 105 140 138 134
22 21 24 29 39 43 52 61 60 75 99 95 92
Operating Profit 6 5 6 5 12 11 17 17 12 29 40 43 42
OPM % 22% 18% 20% 15% 23% 20% 25% 22% 17% 28% 29% 31% 31%
Other Income 1 1 1 1 1 4 3 3 5 3 13 7 5
Interest 1 1 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 2 2 2 2 2 3 3 3 4 4 4
Profit before tax 5 3 5 4 11 13 18 17 14 29 49 45 42
Tax % 28% 31% 23% 17% 27% 30% 28% 25% 22% 26% 20% 23%
Net Profit 4 2 4 3 8 9 13 12 11 21 39 35 34
EPS in Rs 10.56 6.32 11.21 10.40 23.79 26.99 39.91 38.11 34.12 66.95 126.40 113.27 108.71
Dividend Payout % 18% 30% 17% 19% 12% 11% 7% 8% 9% 4% 4% 5%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:18.55%
5 Years:14.86%
3 Years:24.00%
TTM:-7.72%
Compounded Profit Growth
10 Years:31.19%
5 Years:21.99%
3 Years:72.38%
TTM:1.92%
Stock Price CAGR
10 Years:47.79%
5 Years:30.83%
3 Years:76.99%
1 Year:82.52%
Return on Equity
10 Years:17.89%
5 Years:17.44%
3 Years:18.86%
Last Year:15.89%

Balance Sheet Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
3 3 3 3 3 3 3 3 3 3 3 3
Reserves 21 22 25 28 35 42 54 65 80 110 174 224
Borrowings 2 2 2 3 1 0 0 1 0 1 0 0
11 8 6 7 8 8 11 13 11 31 36 43
Total Liabilities 38 36 37 41 47 54 69 82 94 144 214 270
12 11 11 11 10 9 18 20 35 37 38 41
CWIP 0 1 0 1 0 4 1 12 0 1 6 16
Investments 14 14 14 14 14 18 19 18 33 53 116 163
12 10 11 16 23 23 30 31 26 54 54 50
Total Assets 38 36 37 41 47 54 69 82 94 144 214 270

Cash Flows Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
6 2 1 1 2 9 9 14 12 10 24 41
-2 -1 -0 -1 0 -7 -8 -13 -11 -10 -0 -39
-5 -1 -1 -0 -3 -2 -1 -1 -2 -1 -23 -2
Net Cash Flow 0 0 0 0 0 0 0 0 -0 0 0 0

Ratios Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 21% 14% 18% 14% 30% 30% 32% 25% 12% 29% 27% 21%
Debtor Days 71 85 73 81 102 96 114 97 83 135 85 69
Inventory Turnover 2.69 2.75 3.31 3.02 3.36 3.64 4.40 4.31 3.24 4.00 3.90 2.98

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
66.68 66.68 66.68 66.44 66.44 66.60 66.71 66.71 66.71 66.71 66.71 66.71
0.17 0.17 0.18 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.00
33.15 33.15 33.14 33.54 33.54 33.39 33.29 33.29 33.29 33.28 33.29 33.29