BASF India Ltd

About [ edit ]

BASF India's portfolio consists of six segments: Agricultural Solutions, Materials, Industrial solutions, Surface Technologies, Nutrition & Care and Chemicals.(Source : 202003 Annual Report Page No:77)

  • Market Cap 8,219 Cr.
  • Current Price 1,899
  • High / Low 2,150 / 795
  • Stock P/E 40.2
  • Book Value 405
  • Dividend Yield 0.16 %
  • ROCE 5.10 %
  • ROE 3.30 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 19.94% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 33.97%

Cons

  • Stock is trading at 4.69 times its book value
  • The company has delivered a poor sales growth of 9.92% over past five years.
  • Company has a low return on equity of 3.33% for last 3 years.
  • Earnings include an other income of Rs.444.82 Cr.

Peer comparison

Sector: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
1,344 1,627 1,676 1,405 1,318 1,614 2,074 2,014 1,849 1,770 2,396 2,424
1,244 1,533 1,607 1,417 1,347 1,532 1,998 1,975 1,773 1,754 2,238 2,193
Operating Profit 99 94 68 -12 -29 82 76 39 76 15 158 231
OPM % 7% 6% 4% -1% -2% 5% 4% 2% 4% 1% 7% 10%
Other Income 30 2 3 10 167 -1 -5 -11 12 2 426 5
Interest 27 24 22 19 20 24 23 21 16 12 9 6
Depreciation 37 37 37 37 36 46 46 47 42 43 43 42
Profit before tax 65 35 12 -58 83 11 3 -39 29 -38 532 188
Tax % -1% 30% 21% 33% -4% 27% 25% 17% -38% 23% 23% 42%
Net Profit 66 24 9 -38 86 8 2 -32 40 -29 411 109
EPS in Rs 15.25 5.65 2.17 -8.86 19.93 1.89 0.54 -7.48 9.33 -6.73 94.95 25.20
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
1,117 1,382 3,064 3,516 3,941 4,430 4,706 4,749 5,073 5,583 6,026 7,551 8,438
1,001 1,216 2,884 3,306 3,698 4,146 4,573 4,643 4,804 5,262 5,904 7,283 7,958
Operating Profit 115 166 180 210 242 284 133 106 270 322 121 268 480
OPM % 10% 12% 6% 6% 6% 6% 3% 2% 5% 6% 2% 4% 6%
Other Income 9 12 26 5 4 -2 39 175 29 206 183 0 445
Interest 1 1 9 14 17 16 96 148 142 113 85 83 43
Depreciation 15 26 46 52 60 71 142 163 169 153 147 180 170
Profit before tax 108 151 150 150 169 194 -66 -30 -12 261 72 5 712
Tax % 36% 36% 22% 33% 33% 34% -2% 0% -13% 6% -14% -298%
Net Profit 69 97 118 101 114 128 -67 -30 -14 246 82 19 531
EPS in Rs 24.35 23.75 27.22 23.30 26.36 29.54 -15.46 -7.02 -3.26 56.95 18.88 4.28 122.75
Dividend Payout % 29% 34% 29% 17% 15% 14% -26% -14% -31% 5% 26% 70%
Compounded Sales Growth
10 Years:19%
5 Years:10%
3 Years:14%
TTM:20%
Compounded Profit Growth
10 Years:-7%
5 Years:20%
3 Years:53%
TTM:820%
Stock Price CAGR
10 Years:14%
5 Years:19%
3 Years:-2%
1 Year:88%
Return on Equity
10 Years:2%
5 Years:-2%
3 Years:3%
Last Year:3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
28 41 43 43 43 43 43 43 43 43 43 43 43
Reserves 357 825 925 1,005 1,099 1,207 1,119 1,073 1,059 1,301 1,370 1,343 1,711
Borrowings 0 0 129 195 370 1,067 1,600 1,349 1,275 868 912 822 633
264 405 697 950 1,293 1,717 1,406 1,311 1,498 1,635 1,524 2,381 2,234
Total Liabilities 649 1,271 1,794 2,194 2,806 4,034 4,168 3,777 3,875 3,846 3,849 4,589 4,620
126 243 349 393 435 526 1,351 1,289 1,222 1,117 957 941 835
CWIP 21 10 26 95 319 792 74 55 33 27 42 23 31
Investments 9 9 0 0 0 0 0 0 0 0 0 0 303
493 1,009 1,419 1,705 2,051 2,716 2,743 2,433 2,619 2,702 2,850 3,625 3,451
Total Assets 649 1,271 1,794 2,194 2,806 4,034 4,168 3,777 3,875 3,846 3,849 4,589 4,620

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
119 51 156 182 233 8 -96 199 221 290 -77 554
-75 109 -52 -178 -383 -597 -163 199 -66 158 177 -22
-25 -24 -250 12 132 588 372 -425 -133 -465 -95 -464
Net Cash Flow 20 136 -145 15 -18 -0 113 -27 22 -16 5 68

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 % 30% 24% 16% 14% 13% 12% 0% -2% 5% 9% 1% 5%
Debtor Days 44 68 63 65 63 71 72 80 77 71 63 66
Inventory Turnover 4.49 3.19 4.59 3.69 3.42 3.08 3.29 3.97 4.28 4.18 4.10 4.52

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
73.33 73.33 73.33 73.33 73.33 73.33 73.33 73.33 73.33 73.33 73.33 73.33
2.34 1.64 1.65 1.65 1.75 2.07 2.05 2.21 3.55 2.90 1.47 1.72
7.70 8.29 8.54 8.78 8.94 9.01 9.07 9.06 7.68 7.77 7.10 7.22
16.62 16.73 16.48 16.24 15.97 15.59 15.54 15.39 15.44 16.00 18.09 17.73

Documents

Add document