Bayer CropScience Ltd

₹ 5,188 -0.76%

17 Sep 10:51 a.m.

About

Bayer CropScience is engaged in Agri Care business which primarily includes manufacture, sale and distribution of insecticides, fungicides, herbicide and various other agrochemical products and corn seeds.^[1]

Key Points

Business Areas

Website BSE NSE

Market Cap ₹ 23,318 Cr.
Current Price ₹ 5,188
High / Low ₹ 6,920 / 4,217
Stock P/E 39.3
Book Value ₹ 634
Dividend Yield 2.40 %
ROCE 24.8 %
ROE 20.0 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company has been maintaining a healthy dividend payout of 86.9%

Cons

Stock is trading at 8.23 times its book value
The company has delivered a poor sales growth of 8.68% over past five years.

* 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

Commodities Chemicals Fertilizers & Agrochemicals Pesticides & Agrochemicals

Part of BSE 500 Nifty 500 BSE MidCap BSE Allcap BSE Commodities BSE 250 SmallCap Index BSE 400 MidSmallCap Index Nifty MidSmallcap 400 Nifty Smallcap 250 Nifty 500 Multicap 50:25:25 Nifty Total Market Nifty500 Equal Weight Nifty500 LargeMidSmall Equal-Cap Weighted

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	1,667	1,452	1,038	982	1,740	1,617	955	792	1,631	1,738	1,057	1,046	1,915
	1,272	1,214	952	777	1,315	1,312	827	695	1,317	1,554	1,037	876	1,566
Operating Profit	395	238	85	206	425	305	128	97	314	184	20	171	348
OPM %	24%	16%	8%	21%	24%	19%	13%	12%	19%	11%	2%	16%	18%
	14	14	116	24	21	16	15	29	27	24	32	37	19
Interest	4	8	3	7	8	4	3	5	4	3	4	6	5
Depreciation	23	15	14	27	31	12	15	16	22	14	15	34	27
Profit before tax	382	229	184	195	406	306	124	105	316	190	34	168	335
Tax %	21%	29%	27%	19%	19%	27%	25%	9%	20%	28%	-2%	15%	17%
	303	163	134	158	328	223	93	96	254	136	34	143	279
EPS in Rs	67.33	36.18	29.93	35.27	73.09	49.60	20.72	21.36	56.56	30.33	7.61	31.89	62.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	3,188	3,660	2,769	2,803	2,710	3,167	3,609	4,261	4,734	5,140	5,106	5,473	5,756
	2,768	3,144	2,334	2,389	2,300	2,684	2,883	3,450	3,923	4,216	4,147	4,783	5,033
Operating Profit	419	516	435	414	410	483	726	812	812	924	959	691	723
OPM %	13%	14%	16%	15%	15%	15%	20%	19%	17%	18%	19%	13%	13%
	91	88	82	70	39	51	-64	69	112	168	76	118	112
Interest	5	5	10	7	11	10	14	13	13	22	20	17	18
Depreciation	65	25	25	29	33	44	65	74	64	80	74	85	91
Profit before tax	441	574	482	448	404	480	583	794	847	990	941	707	727
Tax %	34%	33%	35%	35%	26%	30%	19%	38%	24%	23%	21%	20%
	290	383	315	291	300	337	474	493	645	758	740	568	592
EPS in Rs	79.06	104.59	89.13	82.31	87.41	98.18	105.58	109.72	143.58	168.71	164.77	126.38	131.84
Dividend Payout %	7%	20%	19%	21%	21%	18%	24%	105%	104%	77%	85%	99%

Compounded Sales Growth
10 Years:	4%
5 Years:	9%
3 Years:	5%
TTM:	15%

Compounded Profit Growth
10 Years:	4%
5 Years:	0%
3 Years:	-2%
TTM:	-11%

Stock Price CAGR
10 Years:	3%
5 Years:	-4%
3 Years:	3%
1 Year:	-20%

Return on Equity
10 Years:	21%
5 Years:	23%
3 Years:	24%
Last Year:	20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	37	37	35	35	34	34	45	45	45	45	45	45
Reserves	1,706	1,996	1,804	2,021	1,744	2,205	2,528	2,505	2,479	2,667	2,804	2,806
	0	0	0	0	0	0	2	26	86	74	47	105
	645	740	597	769	756	1,310	1,262	1,663	1,742	1,893	1,701	2,290
Total Liabilities	2,387	2,773	2,437	2,825	2,535	3,549	3,836	4,239	4,353	4,679	4,597	5,246
	228	322	290	342	334	440	468	425	468	462	414	470
CWIP	217	1	17	24	36	47	56	76	98	109	119	119
Investments	4	29	68	50	0	0	41	52	38	41	54	35
	1,939	2,422	2,062	2,410	2,164	3,062	3,270	3,686	3,749	4,066	4,010	4,622
Total Assets	2,387	2,773	2,437	2,825	2,535	3,549	3,836	4,239	4,353	4,679	4,597	5,246

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	282	200	206	157	121	433	666	687	216	609	952	262
	-290	485	16	-8	38	-113	-29	7	64	83	0	86
	-480	-42	-590	-73	-581	-158	-148	-556	-703	-613	-656	-619
Net Cash Flow	-488	644	-367	76	-421	162	489	138	-424	79	296	-272

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	47	57	53	72	89	81	73	65	77	69	69	63
Inventory Days	98	85	169	178	175	294	206	226	235	268	222	319
Days Payable	51	40	52	67	67	164	101	142	127	129	87	148
Cash Conversion Cycle	94	102	171	184	197	211	177	149	185	208	204	234
Working Capital Days	88	53	92	104	134	116	77	61	84	86	78	88
ROCE %	24%	31%	25%	23%	22%	25%	30%	31%	31%	34%	34%	25%

Shareholding Pattern

Numbers in percentages

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	71.44%	71.44%	71.44%	71.44%	71.44%	71.44%	71.44%	71.44%	71.44%	71.44%	71.44%	71.44%
	3.10%	3.19%	3.18%	3.18%	3.30%	3.53%	3.62%	3.63%	3.30%	3.42%	3.49%	3.64%
	12.76%	12.78%	12.74%	13.06%	13.23%	12.70%	12.80%	12.47%	12.08%	11.69%	11.56%	11.38%
	12.71%	12.59%	12.64%	12.32%	12.05%	12.33%	12.15%	12.47%	13.18%	13.45%	13.53%	13.55%
No. of Shareholders	57,896	57,048	57,253	48,404	45,329	46,907	45,852	46,201	51,289	54,289	54,216	55,753

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Jun 2025
	68.58%	68.69%	68.69%	71.43%	71.43%	71.43%	71.44%	71.44%	71.44%	71.44%
	7.61%	4.43%	3.62%	2.17%	2.87%	2.90%	3.18%	3.62%	3.49%	3.64%
	12.57%	14.42%	15.88%	13.86%	12.49%	12.90%	12.74%	12.80%	11.56%	11.38%
	11.24%	12.46%	11.80%	12.53%	13.21%	12.77%	12.64%	12.15%	13.53%	13.55%
No. of Shareholders	22,176	44,345	44,093	57,059	65,285	60,230	57,253	45,852	54,216	55,753

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Aug 2024
Transcript PPT
Jun 2023
Transcript PPT
Jun 2022
Transcript PPT
Nov 2021
Transcript PPT
May 2021

Transcript

Notes
PPT
Nov 2020

Transcript

Notes
PPT
May 2020

Transcript

Notes
PPT
Nov 2019

Transcript

Notes
PPT
May 2019

Transcript

Notes
PPT
Nov 2018

Transcript

Notes
PPT
Jun 2018

Transcript

Notes
PPT
Aug 2017

Transcript

Notes
PPT
Feb 2017

Transcript

Notes
PPT
Jul 2016

Transcript

Notes
PPT
Nov 2015

Transcript

Notes
PPT