equitymaster.comFalseFalseSHARDA CROPCHEM |
|
Price History |
Price | Rs | 321.9 | | % ch | % | 0.3 |
Mkt Cap | Rs m | 29,037 | | No. of
shares | m | 90.22 |
Vol | '000 | 21.6 | | % ch week | % | -2.1 |
P/E | X | 33.3 | | % ch 1-mth | % | -10.6 |
P/CF | X | 4.9 | | % ch 12-mth | % | -29.3 |
EPS (TTM) | Rs | 9.7 | | 52 week H/L | Rs | 580.0/318.0 |
(As on Mar 28, 2024 03:31:00 PM) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 464 | 420 | 374 | 673 | 768 |
Low | Rs | 260 | 99 | 104 | 274 | 369 |
Sales per share (Unadj.) | Rs | 221.4 | 222.0 | 265.5 | 396.8 | 448.4 |
Earnings per share (Unadj.) | Rs | 19.5 | 18.3 | 25.4 | 38.7 | 37.9 |
Diluted earnings per share | Rs | 19.5 | 18.3 | 25.4 | 38.7 | 37.9 |
Cash flow per share (Unadj.) | Rs | 30.6 | 33.5 | 44.3 | 65.9 | 65.4 |
Dividends per share (Unadj.) | Rs | 4.00 | 4.00 | 5.00 | 6.00 | 6.00 |
Adj. dividends per share | Rs | 4.00 | 4.00 | 5.00 | 6.00 | 6.00 |
Avg Dividend yield | % | 1.1 | 1.5 | 2.1 | 1.3 | 1.1 |
Book value per share (Unadj.) | Rs | 142.3 | 155.5 | 178.9 | 212.0 | 247.4 |
Adj. book value per share | Rs | 142.3 | 155.5 | 178.9 | 212.0 | 247.4 |
Shares outstanding (eoy) | m | 90.22 | 90.22 | 90.22 | 90.22 | 90.22 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 1.6 | 1.2 | 0.9 | 1.2 | 1.3 |
Avg P/E ratio | x | 18.5 | 14.2 | 9.4 | 12.2 | 15.0 |
P/CF ratio (eoy) | x | 11.9 | 7.8 | 5.4 | 7.2 | 8.7 |
Price / Book Value ratio | x | 2.5 | 1.7 | 1.3 | 2.2 | 2.3 |
Dividend payout | % | 20.5 | 21.9 | 19.7 | 15.5 | 15.8 |
Avg Mkt Cap | Rs m | 32,676 | 23,412 | 21,563 | 42,719 | 51,268 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 335 | 349 | 373 | 442 | 448 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 19,976 | 20,030 | 23,956 | 35,798 | 40,452 |
Other income | Rs m | 206 | 431 | 658 | 289 | 403 |
Total revenues | Rs m | 20,182 | 20,461 | 24,614 | 36,086 | 40,854 |
Gross profit | Rs m | 3,340 | 2,949 | 4,303 | 6,957 | 6,588 |
Depreciation | Rs m | 994 | 1,371 | 1,704 | 2,453 | 2,481 |
Interest | Rs m | 202 | 160 | 162 | 150 | 202 |
Profit before tax | Rs m | 2,350 | 1,849 | 3,095 | 4,642 | 4,307 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 587 | 202 | 802 | 1,150 | 888 |
Profit after tax | Rs m | 1,763 | 1,647 | 2,292 | 3,493 | 3,420 |
Gross profit margin | % | 16.7 | 14.7 | 18.0 | 19.4 | 16.3 |
Effective tax rate | % | 25.0 | 10.9 | 25.9 | 24.8 | 20.6 |
Net profit margin | % | 8.8 | 8.2 | 9.6 | 9.8 | 8.5 |
BALANCE SHEET DATA |
Current assets | Rs m | 15,482 | 16,812 | 20,999 | 28,526 | 33,141 |
Current liabilities | Rs m | 8,217 | 8,564 | 11,399 | 16,929 | 20,265 |
Net working cap to sales | % | 36.4 | 41.2 | 40.1 | 32.4 | 31.8 |
Current ratio | x | 1.9 | 2.0 | 1.8 | 1.7 | 1.6 |
Inventory Days | Days | 106 | 100 | 87 | 71 | 65 |
Debtors Days | Days | 1,483 | 1,802 | 1,771 | 1,570 | 1,654 |
Net fixed assets | Rs m | 9,616 | 10,137 | 11,612 | 13,631 | 15,616 |
Share capital | Rs m | 902 | 902 | 902 | 902 | 902 |
"Free" reserves | Rs m | 11,937 | 13,126 | 15,241 | 18,222 | 21,418 |
Net worth | Rs m | 12,839 | 14,028 | 16,143 | 19,125 | 22,320 |
Long term debt | Rs m | 1 | 1 | 0 | 0 | 0 |
Total assets | Rs m | 25,097 | 26,949 | 32,611 | 42,157 | 48,757 |
Interest coverage | x | 12.6 | 12.5 | 20.1 | 31.9 | 22.4 |
Debt to equity ratio | x | 0 | 0 | 0 | 0 | 0 |
Sales to assets ratio | x | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 |
Return on assets | % | 7.8 | 6.7 | 7.5 | 8.6 | 7.4 |
Return on equity | % | 13.7 | 11.7 | 14.2 | 18.3 | 15.3 |
Return on capital | % | 19.9 | 14.3 | 20.2 | 25.1 | 20.2 |
Exports to sales | % | 82.6 | 85.8 | 87.3 | 80.8 | 77.2 |
Imports to sales | % | 60.8 | 59.2 | 60.7 | 68.1 | 69.7 |
Exports (fob) | Rs m | 16,496 | 17,190 | 20,904 | 28,930 | 31,236 |
Imports (cif) | Rs m | 12,142 | 11,854 | 14,531 | 24,388 | 28,180 |
Fx inflow | Rs m | 16,496 | 17,190 | 20,904 | 28,930 | 31,236 |
Fx outflow | Rs m | 12,142 | 11,854 | 14,531 | 24,388 | 28,180 |
Net fx | Rs m | 4,354 | 5,336 | 6,373 | 4,542 | 3,056 |
CASH FLOW |
From Operations | Rs m | 5,561 | 1,463 | 2,464 | 2,671 | 3,283 |
From Investments | Rs m | -3,598 | -678 | -2,816 | -2,079 | -1,452 |
From Financial Activity | Rs m | -2,154 | -597 | 434 | -910 | -971 |
Net Cashflow | Rs m | -106 | 271 | 78 | -289 | 1,197 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 74.8% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 14.5% |
FIIs: | 2.1% |
ADR/GDR: | 0.0% |
Free float: | 25.2% |
Shareholders: | 56,858 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | Second Floor Prime Business Park, Dashratlal Joshi Road, Vile Parle (West), Mumbai - 400056 |
E-MAIL: | office@shardaintl.com / co.sec@shardaintl.com |
WEB: | www.shardacropchem.com |
TELEPHONE: | 022 66782800 |
FAX: | 022 66782828 / 2808 |
SECTOR: | PESTICIDES & AGROCHEMICALS |
GROUP: | Private sector |
TR AGENT: | K FIN Technologies Ltd.-(Karvy Fintech Pvt Ltd.), Karvy Selenium Tower B Plot 31-32, Gachibowli Financial District, Nanakramguda |
CHM: | Ramprakash V Bubna |
COMP SEC: | Jetkin N Gudhka |
YEAR OF INC: | 2004 |
BSE CODE: | 538666 |
FV (Rs): | 10 |
DIV YIELD (%): | 1.9 |