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)
[
add key points
]
- 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.
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 |
Documents
Add documentRecent announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 9h
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 25 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 11 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 11 Feb
- Standalone And Consolidated Unaudited Financial Results Of BASF India Ltd Together With Limited Review Reports For The Quarter And Nine Months Ended 31St December 2020 9 Feb
View all
Annual reports
- 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 2013 from nse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse
- Financial Year 2010 from nse