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 ₹ 5,277 Cr.
- Current Price ₹ 271
- High / Low ₹ 294 / 186
- Stock P/E 33.4
- Book Value ₹ 87.2
- Dividend Yield 0.00 %
- ROCE 12.8 %
- ROE 9.61 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 29.1%
Cons
- The company has delivered a poor sales growth of 9.38% over past five years.
- Company has a low return on equity of 12.1% 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
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,068 | 1,245 | 1,423 | 1,693 | 1,738 | 1,529 | 1,664 | 1,791 | 1,984 | 2,252 | 2,429 | 2,604 | |
873 | 1,039 | 1,211 | 1,429 | 1,458 | 1,298 | 1,397 | 1,524 | 1,740 | 1,989 | 2,105 | 2,323 | |
Operating Profit | 194 | 206 | 213 | 264 | 280 | 231 | 266 | 267 | 244 | 263 | 325 | 281 |
OPM % | 18% | 17% | 15% | 16% | 16% | 15% | 16% | 15% | 12% | 12% | 13% | 11% |
14 | -10 | 12 | 6 | 3 | 14 | 170 | 13 | 30 | 46 | 49 | 22 | |
Interest | 7 | 17 | 21 | 15 | 12 | 16 | 9 | 7 | 8 | 10 | 7 | 7 |
Depreciation | 17 | 29 | 32 | 41 | 50 | 44 | 48 | 46 | 46 | 62 | 64 | 74 |
Profit before tax | 184 | 149 | 172 | 214 | 222 | 186 | 380 | 227 | 220 | 237 | 304 | 222 |
Tax % | 31% | 33% | 31% | 29% | 28% | 21% | 22% | 26% | 30% | 23% | 25% | 26% |
126 | 101 | 119 | 153 | 157 | 147 | 297 | 167 | 155 | 184 | 229 | 164 | |
EPS in Rs | 6.48 | 5.10 | 6.12 | 7.81 | 8.08 | 7.37 | 15.30 | 8.62 | 7.99 | 9.50 | 11.75 | 8.44 |
Dividend Payout % | 31% | 43% | 38% | 31% | 31% | 34% | 25% | 29% | 31% | 26% | 26% | 36% |
Compounded Sales Growth | |
---|---|
10 Years: | 8% |
5 Years: | 9% |
3 Years: | 9% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | -2% |
3 Years: | 1% |
TTM: | -26% |
Stock Price CAGR | |
---|---|
10 Years: | 4% |
5 Years: | 13% |
3 Years: | -2% |
1 Year: | 43% |
Return on Equity | |
---|---|
10 Years: | 15% |
5 Years: | 13% |
3 Years: | 12% |
Last Year: | 10% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves | 485 | 534 | 601 | 699 | 795 | 869 | 1,092 | 1,171 | 1,266 | 1,390 | 1,571 | 1,677 |
117 | 154 | 131 | 77 | 125 | 90 | 39 | 25 | 73 | 94 | 76 | 93 | |
395 | 414 | 438 | 502 | 496 | 506 | 559 | 763 | 804 | 945 | 922 | 1,069 | |
Total Liabilities | 1,017 | 1,121 | 1,190 | 1,297 | 1,436 | 1,484 | 1,709 | 1,978 | 2,163 | 2,448 | 2,589 | 2,858 |
348 | 517 | 555 | 604 | 595 | 564 | 574 | 574 | 581 | 593 | 631 | 771 | |
CWIP | 159 | 60 | 35 | 21 | 26 | 40 | 42 | 47 | 51 | 76 | 164 | 130 |
Investments | 26 | 23 | 20 | 25 | 24 | 28 | 239 | 96 | 109 | 302 | 283 | 212 |
484 | 522 | 580 | 647 | 790 | 851 | 854 | 1,261 | 1,422 | 1,477 | 1,510 | 1,745 | |
Total Assets | 1,017 | 1,121 | 1,190 | 1,297 | 1,436 | 1,484 | 1,709 | 1,978 | 2,163 | 2,448 | 2,589 | 2,858 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
88 | 94 | 145 | 176 | 68 | 232 | 408 | 41 | 80 | 337 | 217 | 166 | |
-134 | -74 | -40 | -76 | -54 | -147 | -289 | 89 | -51 | -246 | -161 | -104 | |
46 | -24 | -90 | -119 | -17 | -59 | -80 | -104 | -52 | -74 | -67 | -61 | |
Net Cash Flow | 0 | -4 | 15 | -19 | -2 | 26 | 39 | 26 | -23 | 17 | -12 | 0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 36 | 30 | 42 | 36 | 52 | 54 | 58 | 81 | 83 | 73 | 61 | 63 |
Inventory Days | 141 | 143 | 111 | 119 | 146 | 171 | 166 | 224 | 224 | 193 | 200 | 227 |
Days Payable | 165 | 130 | 104 | 110 | 107 | 116 | 139 | 206 | 178 | 176 | 156 | 182 |
Cash Conversion Cycle | 12 | 43 | 49 | 45 | 91 | 109 | 86 | 100 | 129 | 90 | 105 | 107 |
Working Capital Days | -3 | 14 | 1 | 18 | 48 | 55 | 48 | 80 | 92 | 60 | 67 | 71 |
ROCE % | 36% | 27% | 25% | 29% | 27% | 21% | 22% | 20% | 18% | 16% | 18% | 13% |
Documents
Announcements
- Intimation Under Regulation 30 Read With Schedule III Of The SEBI (LODR) Regulations, 2015 2d
- Audio Recording Of Analysts/Investors Call Pertaining To The Audited Financial Results For The Quarter And Financial Year Ended March 31, 2024 23 Apr
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
23 Apr - On April 22, 2024 has, inter alia, approved the Audited Financial Results of the Company for the quarter and financial year ended March 31, 2024. …
-
Announcement under Regulation 30 (LODR)-Investor Presentation
22 Apr - Letter dated April 10, 2024, please find enclosed a presentation for analysts/investors on the results for the quarter and financial year ended March 31, 2024 …
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
22 Apr - Copy of the Press Release with regard to the Audited Financial Results of the Company for the quarter and financial year ended March 31, 2024
Annual reports
-
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 bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Concalls
-
Apr 2024TranscriptNotesPPT
-
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.