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.

[ edit about ]

[ 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

Add ratio to table

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 ...

Detailed Comparison with:

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:	10%
5 Years:	%
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 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 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	10,790	10,804	10,786	10,713	10,629	10,688	11,443	11,309	11,405	11,470	11,560	11,537

	Mar 2017	Mar 2018	Mar 2019	Jun 2019
	64.97%	64.97%	64.97%	64.97%
	0.18%	0.23%	0.26%	0.26%
	9.49%	6.65%	6.67%	6.68%
	25.36%	28.15%	28.11%	28.10%
No. of Shareholders	10,786	11,443	11,560	11,537

* 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.

Excel Crop Care Ltd(Merged)

Excel Crop Care Ltd(Merged)

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls