Bayer CropScience Ltd

Bayer CropScience Ltd

₹ 5,719 0.04%
22 Apr 11:28 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

  • Market Cap 25,702 Cr.
  • Current Price 5,719
  • High / Low 6,202 / 4,028
  • Stock P/E 32.1
  • Book Value 697
  • Dividend Yield 2.26 %
  • ROCE 33.7 %
  • ROE 25.9 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 95.4%

Cons

  • Stock is trading at 8.21 times its book value

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
918 734 1,416 1,365 990 963 1,667 1,452 1,038 982 1,740 1,617 955
812 651 1,094 1,143 924 763 1,272 1,214 952 777 1,315 1,312 827
Operating Profit 106 83 322 222 66 201 395 238 85 206 425 305 128
OPM % 12% 11% 23% 16% 7% 21% 24% 16% 8% 21% 24% 19% 13%
18 22 15 14 68 16 14 14 116 24 21 16 15
Interest 4 4 2 2 3 6 4 8 3 7 8 4 3
Depreciation 14 22 15 14 14 21 23 15 14 27 31 12 15
Profit before tax 106 80 320 220 118 190 382 229 184 195 406 306 124
Tax % 143% 22% 21% 30% 28% 19% 21% 29% 27% 19% 19% 27% 25%
-45 62 254 154 85 153 303 163 134 158 328 223 93
EPS in Rs -10.04 13.77 56.45 34.29 18.87 33.98 67.33 36.18 29.93 35.27 73.09 49.60 20.72
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
2,233 2,682 3,188 3,660 2,769 2,803 2,710 3,167 3,609 4,261 4,734 5,140 5,294
1,980 2,321 2,768 3,144 2,334 2,389 2,300 2,684 2,883 3,450 3,923 4,216 4,231
Operating Profit 254 362 419 516 435 414 410 483 726 812 812 924 1,063
OPM % 11% 13% 13% 14% 16% 15% 15% 15% 20% 19% 17% 18% 20%
-14 1,242 91 88 82 70 39 51 -64 69 112 168 75
Interest 2 4 5 5 10 7 11 10 14 13 13 22 22
Depreciation 34 37 65 25 25 29 33 44 65 74 64 80 85
Profit before tax 204 1,563 441 574 482 448 404 480 583 794 847 990 1,031
Tax % 32% 26% 34% 33% 35% 35% 26% 30% 19% 38% 24% 23%
139 1,162 290 383 315 291 300 337 474 493 645 758 803
EPS in Rs 35.19 294.11 79.06 104.59 89.13 82.31 87.41 98.18 105.58 109.72 143.58 168.71 178.68
Dividend Payout % 12% 2% 7% 20% 19% 21% 21% 18% 24% 105% 104% 77%
Compounded Sales Growth
10 Years: 7%
5 Years: 14%
3 Years: 13%
TTM: 3%
Compounded Profit Growth
10 Years: 9%
5 Years: 18%
3 Years: 6%
TTM: 18%
Stock Price CAGR
10 Years: 15%
5 Years: 6%
3 Years: 4%
1 Year: 39%
Return on Equity
10 Years: 20%
5 Years: 22%
3 Years: 23%
Last Year: 26%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 40 40 37 37 35 35 34 34 45 45 45 45 45
Reserves 753 1,892 1,706 1,996 1,804 2,021 1,744 2,205 2,528 2,505 2,479 2,667 3,086
0 0 0 0 0 0 0 0 2 26 86 74 64
1,048 484 645 740 597 769 756 1,310 1,262 1,663 1,742 1,893 2,018
Total Liabilities 1,841 2,415 2,387 2,773 2,437 2,825 2,535 3,549 3,836 4,239 4,353 4,679 5,214
248 219 228 322 290 342 334 440 468 425 468 462 543
CWIP 9 127 217 1 17 24 36 47 56 76 98 109 7
Investments 4 4 4 29 68 50 0 0 41 52 38 41 43
1,580 2,066 1,939 2,422 2,062 2,410 2,164 3,062 3,270 3,686 3,749 4,066 4,621
Total Assets 1,841 2,415 2,387 2,773 2,437 2,825 2,535 3,549 3,836 4,239 4,353 4,679 5,214

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
107 138 282 200 206 157 121 433 666 687 216 609
88 427 -290 485 16 -8 38 -113 -29 7 64 83
-128 -21 -480 -42 -590 -73 -581 -158 -148 -556 -703 -613
Net Cash Flow 67 544 -488 644 -367 76 -421 162 489 138 -424 79

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 42 44 47 57 53 72 89 81 73 65 77 69
Inventory Days 128 106 98 85 169 178 175 294 206 226 235 268
Days Payable 67 42 51 40 52 67 67 164 101 142 127 129
Cash Conversion Cycle 103 108 94 102 171 184 197 211 177 149 185 208
Working Capital Days 9 79 88 53 92 104 134 116 77 62 87 89
ROCE % 34% 29% 24% 31% 25% 23% 22% 25% 30% 31% 31% 34%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
71.43% 71.43% 71.43% 71.43% 71.43% 71.44% 71.44% 71.44% 71.44% 71.44% 71.44% 71.44%
2.97% 3.05% 2.99% 2.90% 2.95% 3.10% 3.19% 3.18% 3.18% 3.30% 3.53% 3.62%
11.34% 12.23% 12.53% 12.90% 13.10% 12.76% 12.78% 12.74% 13.06% 13.23% 12.70% 12.80%
14.26% 13.28% 13.05% 12.77% 12.51% 12.71% 12.59% 12.64% 12.32% 12.05% 12.33% 12.15%
No. of Shareholders 65,09362,32162,17860,23057,76057,89657,04857,25348,40445,32946,90745,852

* 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

Concalls