Sharda Cropchem Ltd

Sharda Cropchem Limited is an agrochemicals company. The Company is engaged in the marketing and distribution of a range of formulations and generic active ingredients around the global.

Pros:
Company has reduced debt.
Company is virtually debt free.
Company has been maintaining a healthy dividend payout of 19.44%
Cons:

Peer Comparison Sector: Agro Chemicals // Industry: Pesticides / Agrochemicals - Indian

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
243 595 341 278 325 766 456 309 471 764 423 324
211 432 279 228 290 573 385 258 424 610 361 304
Operating Profit 32 163 62 50 36 193 72 51 47 154 62 20
OPM % 13% 27% 18% 18% 11% 25% 16% 17% 10% 20% 15% 6%
Other Income 4 2 15 1 3 2 3 2 5 9 8 9
Interest 0 0 0 0 0 5 4 4 0 0 1 0
Depreciation 12 19 15 18 18 19 18 20 23 38 35 33
Profit before tax 24 145 62 34 20 172 53 29 28 125 34 -5
Tax % 27% 32% 30% 28% 50% 34% 35% 44% 28% 16% 34% -18%
Net Profit 18 99 43 24 10 113 34 16 20 106 23 -6
EPS in Rs 1.95 10.95 4.79 2.70 1.10 12.55 3.79 1.79 2.25 11.71 2.52 -0.62
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
352 442 614 778 790 1,061 1,222 1,399 1,707 2,001 1,982
290 361 491 638 631 882 941 1,075 1,343 1,618 1,700
Operating Profit 62 81 123 140 159 179 281 324 364 383 283
OPM % 18% 18% 20% 18% 20% 17% 23% 23% 21% 19% 14%
Other Income 4 8 7 15 33 29 23 14 9 -29 31
Interest 0 0 0 0 8 9 8 9 15 20 1
Depreciation 31 37 43 37 29 23 35 56 70 99 130
Profit before tax 35 51 86 118 155 175 261 272 287 235 183
Tax % 18% 19% 21% 28% 29% 30% 33% 30% 34% 25%
Net Profit 29 41 69 84 111 123 175 190 191 176 143
EPS in Rs 16.04 22.96 7.62 9.35 11.97 13.12 19.08 21.11 21.14 19.55 15.86
Dividend Payout % 0% 0% 0% 0% 16% 18% 21% 19% 19% 20%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:20.42%
3 Years:17.87%
TTM:6.78%
Compounded Profit Growth
10 Years:%
5 Years:14.56%
3 Years:5.68%
TTM:-17.57%
Stock Price CAGR
10 Years:%
5 Years:-2.85%
3 Years:-12.78%
1 Year:-18.14%
Return on Equity
10 Years:%
5 Years:19.86%
3 Years:18.99%
Last Year:17.23%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
18 18 90 90 90 90 90 90 90 90 90
Reserves 261 302 303 377 466 564 715 870 1,045 1,194 1,193
Borrowings 2 2 3 46 40 38 2 0 170 0 0
137 168 237 284 319 354 525 692 924 922 566
Total Liabilities 419 489 634 796 915 1,047 1,332 1,653 2,228 2,206 1,850
107 88 58 64 64 88 130 210 226 372 627
CWIP 18 34 63 88 133 149 210 232 360 220 0
Investments 21 30 36 97 174 95 90 61 22 212 97
273 339 476 547 543 715 902 1,150 1,620 1,403 1,125
Total Assets 419 489 634 796 915 1,047 1,332 1,653 2,228 2,206 1,850

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
156 46 197 181 17 556
-145 -19 -113 -104 -160 -351
-22 -24 -89 -38 132 -216
Net Cash Flow -11 3 -6 40 -11 -11

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 17% 24% 26% 28% 27% 36% 32% 27% 23%
Debtor Days 223 205 194 178 185 156 185 175 191 148
Inventory Turnover 9.25 7.67 7.98 9.10 9.63 8.16 6.25 4.17 4.47