Bayer CropScience Ltd
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]
- Market Cap ₹ 17,979 Cr.
- Current Price ₹ 4,001
- High / Low ₹ 5,668 / 3,949
- Stock P/E 26.5
- Book Value ₹ 641
- Dividend Yield 2.50 %
- ROCE 30.9 %
- ROE 23.7 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 77.6%
Cons
- The company has delivered a poor sales growth of 11.0% 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
Sector: Agro Chemicals Industry: Pesticides / Agrochemicals - Multinational
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,097 | 2,233 | 2,682 | 3,188 | 3,660 | 2,769 | 2,803 | 2,710 | 3,167 | 3,609 | 4,261 | 4,734 | 5,120 | |
1,874 | 1,980 | 2,321 | 2,768 | 3,144 | 2,334 | 2,389 | 2,300 | 2,684 | 2,883 | 3,450 | 3,923 | 4,201 | |
Operating Profit | 223 | 254 | 362 | 419 | 516 | 435 | 414 | 410 | 483 | 726 | 812 | 812 | 919 |
OPM % | 11% | 11% | 13% | 13% | 14% | 16% | 15% | 15% | 15% | 20% | 19% | 17% | 18% |
17 | -14 | 1,242 | 91 | 88 | 82 | 70 | 39 | 51 | -64 | 69 | 112 | 160 | |
Interest | 8 | 2 | 4 | 5 | 5 | 10 | 7 | 11 | 10 | 14 | 13 | 13 | 20 |
Depreciation | 33 | 34 | 37 | 65 | 25 | 25 | 29 | 33 | 44 | 65 | 74 | 64 | 74 |
Profit before tax | 199 | 204 | 1,563 | 441 | 574 | 482 | 448 | 404 | 480 | 583 | 794 | 847 | 984 |
Tax % | 34% | 32% | 26% | 34% | 33% | 35% | 35% | 26% | 30% | 19% | 38% | 24% | |
Net Profit | 132 | 139 | 1,162 | 290 | 383 | 315 | 291 | 300 | 337 | 474 | 493 | 645 | 752 |
EPS in Rs | 33.32 | 35.19 | 294.11 | 79.06 | 104.59 | 89.13 | 82.31 | 87.41 | 98.18 | 105.58 | 109.72 | 143.58 | 167.42 |
Dividend Payout % | 12% | 12% | 2% | 7% | 20% | 19% | 21% | 21% | 18% | 24% | 105% | 104% |
Compounded Sales Growth | |
---|---|
10 Years: | 8% |
5 Years: | 11% |
3 Years: | 14% |
TTM: | 14% |
Compounded Profit Growth | |
---|---|
10 Years: | 13% |
5 Years: | 16% |
3 Years: | 21% |
TTM: | 34% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | -1% |
3 Years: | 8% |
1 Year: | -14% |
Return on Equity | |
---|---|
10 Years: | 19% |
5 Years: | 20% |
3 Years: | 22% |
Last Year: | 24% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
40 | 40 | 40 | 37 | 37 | 35 | 35 | 34 | 34 | 45 | 45 | 45 | 45 | |
Reserves | 634 | 753 | 1,892 | 1,706 | 1,996 | 1,804 | 2,021 | 1,744 | 2,205 | 2,528 | 2,505 | 2,479 | 2,834 |
108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 26 | 86 | 83 | |
778 | 1,048 | 484 | 645 | 740 | 597 | 769 | 756 | 1,310 | 1,262 | 1,663 | 1,742 | 1,668 | |
Total Liabilities | 1,560 | 1,841 | 2,415 | 2,387 | 2,773 | 2,437 | 2,825 | 2,535 | 3,549 | 3,836 | 4,239 | 4,353 | 4,630 |
348 | 248 | 219 | 228 | 322 | 290 | 342 | 334 | 440 | 468 | 425 | 468 | 560 | |
CWIP | 6 | 9 | 127 | 217 | 1 | 17 | 24 | 36 | 47 | 56 | 76 | 98 | 14 |
Investments | 4 | 4 | 4 | 4 | 29 | 68 | 50 | 0 | 0 | 41 | 52 | 38 | 39 |
1,202 | 1,580 | 2,066 | 1,939 | 2,422 | 2,062 | 2,410 | 2,164 | 3,062 | 3,270 | 3,686 | 3,749 | 4,017 | |
Total Assets | 1,560 | 1,841 | 2,415 | 2,387 | 2,773 | 2,437 | 2,825 | 2,535 | 3,549 | 3,836 | 4,239 | 4,353 | 4,630 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
122 | 107 | 138 | 282 | 200 | 206 | 157 | 121 | 433 | 666 | 687 | 216 | |
195 | 88 | 427 | -290 | 485 | 16 | -8 | 38 | -113 | -29 | 7 | 64 | |
-32 | -128 | -21 | -480 | -42 | -590 | -73 | -581 | -158 | -148 | -556 | -703 | |
Net Cash Flow | 285 | 67 | 544 | -488 | 644 | -367 | 76 | -421 | 162 | 489 | 138 | -424 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 49 | 42 | 44 | 47 | 57 | 53 | 72 | 89 | 81 | 73 | 65 | 77 |
Inventory Days | 119 | 128 | 106 | 98 | 85 | 169 | 178 | 175 | 294 | 206 | 226 | 235 |
Days Payable | 80 | 67 | 42 | 51 | 40 | 52 | 67 | 67 | 164 | 101 | 142 | 127 |
Cash Conversion Cycle | 88 | 103 | 108 | 94 | 102 | 171 | 184 | 197 | 211 | 177 | 149 | 185 |
Working Capital Days | 46 | 9 | 79 | 88 | 53 | 92 | 104 | 134 | 116 | 77 | 62 | 87 |
ROCE % | 29% | 34% | 29% | 24% | 31% | 25% | 23% | 22% | 25% | 30% | 31% | 31% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 20 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 16 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 14 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 4 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 1 Mar
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
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 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptPPT
-
Nov 2021Transcript PPT
-
May 2021TranscriptNotesPPT
-
Nov 2020Transcript PPT
-
May 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Jun 2018TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
Feb 2017TranscriptNotesPPT
-
Jul 2016TranscriptNotesPPT
-
Nov 2015TranscriptNotesPPT
Business Areas