Excel Crop Care Ltd(Merged)

₹ 3,194 -0.21%

28 Aug 2019

excelcropcare.com BSE: 532511 NSE: EXCELCROP

About

Excel Crop Care is engaged in the business of agro chemicals and manufactures technical grade pesticides and formulations. The Company also manufactures and markets other agri inputs like soil enrichers bio-pesticides plant growth regulators and soil and plant nutrition products. The Company has presence in domestic and international markets.

[ edit about ]

[ add key points ]

Website BSE NSE

Market Cap ₹ 3,514 Cr.
Current Price ₹ 3,194
High / Low ₹ /
Stock P/E 48.4
Book Value ₹ 542
Dividend Yield 0.00 %
ROCE 25.5 %
ROE 17.0 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company has been maintaining a healthy dividend payout of 17.6%

Cons

The company has delivered a poor sales growth of 8.71% 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2016	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019
	265	267	178	236	296	385	259	207	400	409	232	273	379
	223	227	171	227	257	312	237	202	337	340	225	261	338
Operating Profit	42	40	7	9	39	72	21	5	62	68	7	12	41
OPM %	16%	15%	4%	4%	13%	19%	8%	2%	16%	17%	3%	4%	11%
	9	2	1	3	1	1	1	1	1	1	0	0	0
Interest	0	0	0	0	0	0	0	1	1	0	0	1	1
Depreciation	4	5	4	5	4	4	4	5	4	5	4	5	5
Profit before tax	47	37	4	7	36	69	17	0	59	64	3	7	35
Tax %	26%	27%	30%	16%	33%	34%	25%	447%	34%	35%	4%	27%	33%
	35	27	3	6	24	45	13	-1	38	42	2	5	24
EPS in Rs	31.69	24.47	2.44	5.45	21.74	41.05	11.71	-0.47	35.00	37.98	2.24	4.30	21.45
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	TTM
	384	479	678	614	720	672	755	952	994	862	946	1,147	1,293
	363	443	640	564	633	623	705	849	891	770	848	1,010	1,165
Operating Profit	21	36	39	50	87	49	51	103	103	92	98	137	128
OPM %	5%	8%	6%	8%	12%	7%	7%	11%	10%	11%	10%	12%	10%
	25	17	29	24	-3	1	6	12	11	10	15	3	1
Interest	10	10	15	9	10	14	13	5	6	3	1	2	2
Depreciation	7	7	8	9	13	14	14	14	17	18	17	17	20
Profit before tax	29	36	44	57	62	22	30	97	91	82	95	122	108
Tax %	39%	36%	37%	34%	29%	28%	29%	30%	29%	27%	26%	33%
	18	23	28	37	44	16	21	67	64	60	70	81	73
EPS in Rs	16.45	21.29	25.27	34.04	39.72	14.19	19.47	61.14	58.62	54.16	64.04	73.92	65.97
Dividend Payout %	23%	23%	20%	18%	9%	14%	15%	20%	21%	23%	18%	12%

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

Compounded Profit Growth
10 Years:	13%
5 Years:	31%
3 Years:	11%
TTM:	-24%

Stock Price CAGR
10 Years:	10%
5 Years:	%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	17%
5 Years:	18%
3 Years:	16%
Last Year:	17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
Equity Capital	6	6	6	6	6	6	6	6	6	6	6	6
Reserves	98	113	134	164	203	216	233	284	331	374	430	515
	122	124	148	145	123	131	75	42	71	19	-0	10
	92	122	139	167	158	218	194	298	236	243	294	382
Total Liabilities	317	365	427	482	488	571	507	629	643	642	729	912
	80	90	101	108	114	130	129	136	153	171	188	202
CWIP	1	1	2	2	3	4	6	6	7	7	11	6
Investments	7	6	3	3	7	5	5	5	9	11	1	2
	229	268	321	369	364	431	367	482	473	453	529	702
Total Assets	317	365	427	482	488	571	507	629	643	642	729	912

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
	11	25	27	35	68	59	72	55	35	94	66	17
	-15	-18	-20	-17	-30	-48	1	-14	-35	-34	-10	-28
	9	-9	-8	-19	-41	-13	-69	-42	8	-72	-52	8
Net Cash Flow	5	-2	-1	-1	-2	-2	4	-0	9	-11	4	-3

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
Debtor Days	107	87	71	98	76	89	69	57	66	69	83	79
Inventory Days	116	124	117	153	142	165	112	145	132	148	178	196
Days Payable	108	113	82	128	102	143	99	136	96	116	162	174
Cash Conversion Cycle	116	98	106	123	117	110	81	66	102	101	99	101
Working Capital Days	128	110	99	121	103	105	80	70	86	93	93	105
ROCE %	16%	20%	22%	22%	25%	12%	13%	29%	24%	19%	20%	26%

Shareholding Pattern

Numbers in percentages

	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019
	24.72%	64.97%	64.97%	64.97%	64.97%	64.97%	64.97%	64.97%	64.97%	64.97%	64.97%	64.97%
	0.09%	0.19%	0.18%	0.18%	0.20%	0.20%	0.23%	0.26%	0.23%	0.26%	0.26%	0.26%
	9.49%	9.48%	9.49%	9.49%	9.48%	7.82%	6.65%	6.72%	6.67%	6.65%	6.67%	6.68%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.51%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	65.70%	25.37%	25.36%	25.36%	25.35%	26.50%	28.15%	28.05%	28.13%	28.12%	28.11%	28.10%
No. of Shareholders	10,790	10,804	10,786	10,713	10,629	10,688	11,443	11,309	11,405	11,470	11,560	11,537

	Mar 2017	Mar 2018	Mar 2019	Jun 2019
	64.97%	64.97%	64.97%	64.97%
	0.18%	0.23%	0.26%	0.26%
	9.49%	6.65%	6.67%	6.68%
	25.36%	28.15%	28.11%	28.10%
No. of Shareholders	10,786	11,443	11,560	11,537

* 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.

Excel Crop Care Ltd(Merged)

Excel Crop Care Ltd(Merged)

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls