Excel Crop Care Ltd(Merged)

Excel Crop Care Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

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.

[ add key points ]
Website BSE NSE
  • Market Cap ₹ 3,514 Cr.
  • Current Price ₹ 3,194
  • High / Low ₹ /
  • Stock P/E 43.3
  • Book Value ₹ 554
  • Dividend Yield 0.00 %
  • ROCE 24.8 %
  • ROE 16.5 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 17.0%

Cons

  • The company has delivered a poor sales growth of 8.37% 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Mar 2019 Jun 2019
403 273 379
340 261 338
Operating Profit 63 12 41
OPM % 16% 4% 11%
1 0 0
Interest 1 1 1
Depreciation 4 5 5
Profit before tax 59 7 35
Tax % 34% 28% 33%
39 5 23
EPS in Rs 35.39 4.53 21.11
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
401 494 694 618 734 690 769 970 1,007 880 951 1,149
379 455 646 567 648 639 718 867 906 786 853 1,012
Operating Profit 21 38 48 51 86 50 51 103 101 95 98 137
OPM % 5% 8% 7% 8% 12% 7% 7% 11% 10% 11% 10% 12%
27 18 30 24 -3 0 6 12 10 9 20 3
Interest 10 10 15 9 10 14 13 5 6 3 1 2
Depreciation 7 7 8 9 13 14 14 14 17 18 17 17
Profit before tax 31 39 55 57 60 23 30 95 88 83 100 122
Tax % 37% 35% 36% 34% 30% 28% 30% 31% 30% 28% 24% 33%
20 25 34 37 42 17 21 66 63 61 75 81
EPS in Rs 17.84 23.16 31.05 33.76 38.64 15.34 19.35 60.05 57.49 55.75 68.47 73.77
Dividend Payout % 21% 22% 16% 19% 10% 13% 16% 21% 22% 22% 17% 12%
Compounded Sales Growth
10 Years: 9%
5 Years: 8%
3 Years: 4%
TTM: 21%
Compounded Profit Growth
10 Years: 12%
5 Years: 31%
3 Years: 11%
TTM: 27%
Stock Price CAGR
10 Years: 19%
5 Years: -2%
3 Years: %
1 Year: %
Return on Equity
10 Years: 17%
5 Years: 17%
3 Years: 16%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 102 118 146 174 213 226 243 295 338 384 443 529
122 124 148 146 123 132 76 44 74 19 0 10
97 125 140 169 163 224 199 305 239 245 296 382
Total Liabilities 327 372 440 494 504 587 524 649 656 654 744 926
80 90 101 109 115 131 129 137 154 171 188 202
CWIP 1 1 2 2 3 4 6 6 7 7 11 6
Investments 7 5 3 3 5 2 2 2 4 5 0 0
239 276 334 380 381 450 386 505 491 471 545 718
Total Assets 327 372 440 494 504 587 524 649 656 654 744 926

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
12 29 25 35 72 61 67 52 35 96 75 15
-15 -18 -20 -18 -35 -48 9 -12 -37 -33 -13 -28
9 -9 -8 -19 -40 -12 -71 -41 9 -74 -52 8
Net Cash Flow 6 2 -3 -2 -3 1 5 -1 7 -11 9 -4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 82 69 96 77 88 71 60 67 72 83 79
Inventory Days 112 124 119 155 140 162 112 145 135 148 179 198
Days Payable 109 112 82 128 103 143 101 137 98 115 163 174
Cash Conversion Cycle 110 95 106 123 114 107 83 68 105 105 100 103
Working Capital Days 125 107 100 124 102 103 82 72 89 96 93 106
ROCE % 17% 21% 26% 21% 24% 12% 13% 28% 23% 20% 20% 25%

Shareholding Pattern

Numbers in percentages

Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 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 10,79010,80410,78610,71310,62910,68811,44311,30911,40511,47011,56011,537

* 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.

Documents

Announcements

Annual reports

Credit ratings

Concalls

  • Aug 2018
    Transcript
    Notes
    PPT