Rallis India Ltd
Rallis India, a Tata Group company Group Co., has a history of over 150 years. The company is into manufacturing of Agrochemicals and is present across the value chain of agriculture inputs - from seeds to organic plant growth nutrients. Rallis is also in the business of contract manufacturing for global corporations. [1]
- Market Cap ₹ 6,666 Cr.
- Current Price ₹ 343
- High / Low ₹ 358 / 205
- Stock P/E 50.4
- Book Value ₹ 94.1
- Dividend Yield 0.73 %
- ROCE 11.2 %
- ROE 8.30 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 40.4%
Cons
- Stock is trading at 3.64 times its book value
- The company has delivered a poor sales growth of 5.95% over past five years.
- Company has a low return on equity of 7.94% over last 3 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 - Indian
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,315 | 1,519 | 1,493 | 1,288 | 1,386 | 1,498 | 1,984 | 2,252 | 2,429 | 2,604 | 2,967 | 2,648 | 2,649 | |
1,110 | 1,269 | 1,237 | 1,079 | 1,148 | 1,270 | 1,741 | 1,987 | 2,104 | 2,323 | 2,746 | 2,335 | 2,352 | |
Operating Profit | 205 | 250 | 255 | 209 | 238 | 228 | 243 | 265 | 325 | 281 | 221 | 313 | 297 |
OPM % | 16% | 16% | 17% | 16% | 17% | 15% | 12% | 12% | 13% | 11% | 7% | 12% | 11% |
11 | 6 | 2 | 5 | 168 | 9 | 30 | 46 | 49 | 22 | 13 | 16 | 19 | |
Interest | 15 | 10 | 7 | 10 | 4 | 6 | 8 | 10 | 7 | 7 | 14 | 19 | 20 |
Depreciation | 29 | 36 | 45 | 38 | 42 | 41 | 46 | 62 | 64 | 74 | 91 | 114 | 120 |
Profit before tax | 173 | 209 | 206 | 165 | 359 | 191 | 219 | 239 | 304 | 222 | 128 | 196 | 176 |
Tax % | 31% | 30% | 29% | 24% | 26% | 26% | 29% | 22% | 25% | 26% | 28% | 24% | |
119 | 146 | 145 | 126 | 266 | 141 | 154 | 185 | 229 | 164 | 92 | 148 | 133 | |
EPS in Rs | 6.14 | 7.53 | 7.48 | 6.49 | 13.68 | 7.28 | 7.93 | 9.54 | 11.76 | 8.45 | 4.73 | 7.60 | 6.84 |
Dividend Payout % | 37% | 32% | 33% | 39% | 27% | 34% | 32% | 26% | 26% | 36% | 53% | 33% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 6% |
3 Years: | 3% |
TTM: | -8% |
Compounded Profit Growth | |
---|---|
10 Years: | 0% |
5 Years: | -1% |
3 Years: | -13% |
TTM: | 50% |
Stock Price CAGR | |
---|---|
10 Years: | 5% |
5 Years: | 16% |
3 Years: | 3% |
1 Year: | 57% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 10% |
3 Years: | 8% |
Last Year: | 8% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves | 602 | 694 | 779 | 899 | 1,106 | 1,159 | 1,266 | 1,391 | 1,572 | 1,677 | 1,711 | 1,810 |
84 | 40 | 75 | 36 | 22 | 21 | 73 | 94 | 76 | 93 | 137 | 134 | |
361 | 384 | 359 | 356 | 404 | 533 | 801 | 944 | 920 | 1,069 | 931 | 1,040 | |
Total Liabilities | 1,066 | 1,137 | 1,232 | 1,310 | 1,551 | 1,733 | 2,159 | 2,447 | 2,587 | 2,858 | 2,798 | 3,003 |
372 | 395 | 373 | 342 | 350 | 351 | 581 | 593 | 631 | 771 | 758 | 1,008 | |
CWIP | 27 | 13 | 14 | 24 | 23 | 25 | 51 | 76 | 164 | 130 | 237 | 62 |
Investments | 193 | 219 | 232 | 305 | 534 | 390 | 109 | 302 | 283 | 212 | 223 | 251 |
474 | 510 | 614 | 639 | 644 | 968 | 1,419 | 1,476 | 1,508 | 1,745 | 1,581 | 1,683 | |
Total Assets | 1,066 | 1,137 | 1,232 | 1,310 | 1,551 | 1,733 | 2,159 | 2,447 | 2,587 | 2,858 | 2,798 | 3,003 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
147 | 155 | 64 | 218 | 353 | -5 | 79 | 338 | 216 | 166 | 217 | 269 | |
-39 | -65 | -42 | -134 | -275 | 95 | -51 | -246 | -162 | -103 | -142 | -102 | |
-94 | -105 | -24 | -52 | -74 | -92 | -52 | -74 | -67 | -61 | -41 | -184 | |
Net Cash Flow | 14 | -15 | -2 | 32 | 3 | -1 | -23 | 18 | -13 | 1 | 34 | -18 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 40 | 33 | 50 | 52 | 59 | 89 | 82 | 73 | 61 | 63 | 61 | 80 |
Inventory Days | 88 | 99 | 114 | 128 | 121 | 170 | 224 | 193 | 200 | 227 | 158 | 199 |
Days Payable | 99 | 101 | 85 | 95 | 113 | 167 | 178 | 176 | 156 | 182 | 117 | 148 |
Cash Conversion Cycle | 29 | 32 | 80 | 85 | 68 | 92 | 129 | 90 | 105 | 107 | 102 | 131 |
Working Capital Days | -3 | 16 | 46 | 51 | 51 | 93 | 92 | 60 | 67 | 72 | 62 | 69 |
ROCE % | 26% | 30% | 26% | 19% | 20% | 17% | 18% | 17% | 19% | 14% | 8% | 11% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
1d - Has reference to Regulation 30(6) of the SEBI (LODR) Regulations, 2015. In accordance with the said Regulation(s), please find enclosed the details of scheduled meeting …
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
2d - Letter dated July 9, 2024, we enclose herewith a copy of the transcript of the Analyst/investors Call on the Unaudited Financial Results of the Company …
- Audio Recording Of Analysts/Investors Call Pertaining To The Unaudited Financial Results For The First Quarter Ended June 30, 2024 19 Jul
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
19 Jul - Held on July 18, 2024 has, inter alia, approved the Unaudited Financial Results of the Company for the quarter ended June 30, 2024. As per …
-
Announcement under Regulation 30 (LODR)-Investor Presentation
18 Jul - Letter dated July 9, 2024, please find enclosed a presentation for analysts/Investors on the results for the first quarter ended June 30, 2024 for the …
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
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 nse
-
Financial Year 2011
from bse
Concalls
-
Jul 2024Transcript PPT
-
Apr 2024Transcript PPT REC
-
Jan 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Jul 2023Transcript PPT
-
May 2023Transcript PPT
-
Jan 2023Transcript PPT
-
Oct 2022Transcript PPT
-
Jul 2022Transcript PPT
-
Apr 2022TranscriptPPT
-
Apr 2022Transcript PPT
-
Jan 2022Transcript PPT
-
Oct 2021Transcript PPT
-
Jul 2021TranscriptNotesPPT
-
Apr 2021TranscriptNotesPPT
-
Jan 2021TranscriptNotesPPT
-
Oct 2020TranscriptNotesPPT
-
Jul 2020Transcript PPT
-
May 2020TranscriptNotesPPT
-
Jan 2020Transcript PPT
-
Oct 2019TranscriptNotesPPT
-
Jul 2019TranscriptNotesPPT
-
Jan 2019TranscriptNotesPPT
-
Oct 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Apr 2017TranscriptNotesPPT
-
Jan 2017TranscriptNotesPPT
-
Apr 2016TranscriptNotesPPT
Parentage[1]
Managerial and operational support from TATA Chemicals Ltd (TCL) continues to benefit the company. TCL is engaged in manufacturing of soda ash, sodium bicarbonate, caustic soda and bromides. Rallis is strategically important for TCL as it is the only group company catering to agrochemical space. Further, it might be noted that TATA chemicals recently increased stake in Rallis India to 55.05% in July 2023 from 50.06% earlier further reiterating Rallis’ strategic importance to the group. In FY10, Rallis became a subsidiary of TCL; earlier, it was jointly owned by multiple Tata group companies.