SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Upsurge Seeds Of Agriculture Ltd (USASEEDS)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: USASEEDS Agriculture | Small Cap | Upsurge Seeds Of Agr Share Price

BSE Share Price
Not Listed

Upsurge Seeds Of Agriculture Ltd (USASEEDS)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: USASEEDS Agriculture | Small Cap | Upsurge Seeds Of Agr Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹97 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹7.4
TTM Sales
₹110 Cr.
Book Value per Share
₹48.5
P/E Ratio
12.94
Lower than its 5-year historical median
Industry PE
15.5
Price to Book (P/B)
1.98
Lower than its 5-year historical median
Price to Sales (P/S)
0.88
Lower than its 5-year historical median
EV/EBITDA
10.05
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
17.12%
Outperforms industry median
Return on Capital Employed (ROCE)
13.08%
Outperforms industry median
Return on Assets (ROA)
6.98%
Operating Profit Margin
11.1%
Net Profit Margin
5.45%
Gross Profit Margin
7.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
60.35%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
62.47%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
52.31%
Asset Quality
Promoter Holding
71.15%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹39 Cr.
Equity
₹10.1 Cr.
Face Value
₹10
All Time Low / High
- / -

Upsurge Seeds Of Agriculture stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Upsurge Seeds Of Agriculture Ltd a good quality company?
Upsurge Seeds Of Agriculture Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Upsurge Seeds Of Agriculture Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Upsurge Seeds Of Agriculture Ltd vs industry peers?
Upsurge Seeds Of Agriculture Ltd revenue CAGR is 77.67%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Upsurge Seeds Of Agriculture Ltd?
Promoters hold 71.15% of the Upsurge Seeds Of Agriculture Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Upsurge Seeds Of Agriculture Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of -41.53% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Upsurge Seeds Of Agriculture Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 15.9%14.1%21.6%28.5%12.8%13.1%-
Value Creation
Index
0.10.00.61.0-0.1-0.1-

Growth Parameters

Sales 7.517.662.675.682.9133110
Sales YoY Gr.-134.1%256.2%20.8%9.6%60.4%-
Adj EPS 3.13.14.15.84.98.17.4
YoY Gr.--1.9%33.9%42.1%-16.3%65.2%-
BVPS (₹) 9.812.911.515.238.445.548.5
Adj Net
Profit
0.20.21.24.34.98.27
Cash Flow from Ops. -0.40.41.5-12.9-42.77.3-
Debt/CF from Ops. -4.2113-1.2-1.16.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA77.7%28.5%60.4%
Adj EPS NA20.9%25.3%65.2%
BVPSNA35.9%58.1%18.5%
Share Price - - -43.1% -53.2%

Key Financial Parameters

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
31.82755.659.619.819.215.8
Op. Profit
Mgn %
4.83.73.5810.311.1NAN
Net Profit
Mgn %
31.31.95.766.16.8
Debt to
Equity
2.64.81.41.31.31-
Working Cap
Days
062481122632380
Cash Conv.
Cycle
04925612102020

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales7.5117.5862.6275.6482.91132.95
Operating Expenses + 7.1516.9460.9770.1074.65119.52
Manufacturing Costs0.160.549.1614.2416.1012.30
Material Costs6.9116.2050.9252.2752.68101.80
Employee Cost 0.010.090.010.370.340.41
Other Costs 0.070.100.883.225.535.01
Operating Profit 0.360.641.655.548.2613.42
Operating Profit Margin (%) 4.7%3.7%2.6%7.3%10.0%10.1%
Other Income + 0.050.060.280.130.060.27
Exceptional Items 000000
Interest 0.100.260.350.592.104.08
Depreciation 0.010.150.510.821.061.83
Profit Before Tax 0.300.291.074.265.167.78
Tax 0.070.080.220.290.400.53
Profit After Tax 0.220.220.853.964.767.25
PAT Margin (%) 3.0%1.3%1.4%5.2%5.7%5.5%
Adjusted EPS (₹)3.13.13.05.44.77.2
Dividend Payout Ratio (%)0%0%0%0%0%0%

Valuation of Upsurge Seeds Of Agr - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund + 0.700.923.2411.1938.7645.93
Share Capital 0.500.501.975.167.067.06
Reserves 0.200.421.276.0331.7038.87
Debt +1.794.404.5614.9948.8147.92
Long Term Debt0.312.143.241.833.8512.74
Short Term Debt1.482.271.3213.1644.9635.18
Minority Interest000000
Trade Payables0.130.641.8611.7711.494.64
Others Liabilities 0.112.388.452.923.127.25
Total Liabilities 2.738.3418.1240.87102.19105.74

Fixed Assets

Net Fixed Assets +0.762.444.976.4110.9017.53
Gross Block0.772.595.427.6813.2421.69
Accumulated Depreciation0.010.150.451.272.334.16
CWIP 0.481.340000
Investments 000000
Inventories0.561.813.8527.0173.0879.46
Trade Receivables0.822.312.953.049.422.45
Cash Equivalents 0.030.031.270.016.110.13
Others Assets 0.090.425.094.402.686.16
Total Assets 2.738.3418.1240.87102.19105.74

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity + -0.420.401.52-12.86-42.667.31
PBT 0.300.291.074.265.167.78
Adjustment 0.110.400.721.403.165.80
Changes in Working Capital -0.77-0.19-0.08-18.21-50.56-5.72
Tax Paid -0.06-0.09-0.19-0.31-0.42-0.55
Cash Flow From Investing Activity + -1.25-2.76-1.58-2.23-5.78-8.33
Capex -1.25-2.68-1.58-2.26-5.56-8.70
Net Investments 0-0.0800.03-0.220.12
Others 000000.25
Cash Flow From Financing Activity + 1.682.361.2913.8354.53-4.96
Net Proceeds from Shares 001.47022.810
Net Proceeds from Borrowing 000.1610.432.418.89
Interest Paid -0.09-0.22-0.34-0.58-2.10-4.08
Dividend Paid 000000
Others 1.772.5803.9831.41-9.77
Net Cash Flow 001.24-1.266.09-5.97

Financial Ratio

PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)31.8426.9940.9654.9219.0617.12
ROCE (%)15.8814.1321.6428.512.7713.08
Asset Turnover Ratio2.753.174.732.561.161.28
PAT to CFO Conversion(x)-1.911.821.79-3.25-8.961.01
Working Capital Days
Receivable Days39.7032.5015.3014.4027.4016.30
Inventory Days2724.5016.5074.40220.30209.40
Payable Days6.908.70947.6080.6028.90

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Upsurge Seeds Of Agriculture Ltd FAQs

The current trading price of Upsurge Seeds Of Agr on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Upsurge Seeds Of Agr stood at ₹96.82 Cr

The latest P/E ratio of Upsurge Seeds Of Agr as of 31-Dec-1969 is 12.94.

The latest P/B ratio of Upsurge Seeds Of Agr as of 31-Dec-1969 is 1.98.

The 52-week high of Upsurge Seeds Of Agr is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Upsurge Seeds Of Agr is ₹110 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Upsurge Seeds Of Agriculture Ltd is a below average quality company.

The key valuation ratios of Upsurge Seeds Of Agriculture Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Upsurge Seeds Of Agriculture Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Upsurge Seeds Of Agriculture Ltd

The company was incorporated as ‘Upsurge Seeds of Agriculture Limited’ on October 30, 2017 vide certificate of incorporation under the provisions of sub-section (2) of section 7 of the Companies Act, 2013 issue by Central Registration Centre, Registrar of Companies.

It is a technology driven seeds manufacturing company engaged in business of growing, developing, processing and marketing of variety of seeds for a range of field crops and vegetables. It is primarily involved in seed processing wherein the improved genetic materials of the breeder seed is grown and multiplied into foundation seed. Thereafter, the foundation seed undergoes next level of processing in which the foundation seed is grown and multiplied into commercial seeds, which is then sold in market for crop production. It has different variants of seeds being sold for each crop depending upon suitability of its seeds for varying agro-climatic conditions, such as water availability, crop duration and soil attributes, across different geographic regions in India. Breeder seeds are genetically pure seed with physical purity produced from basic nucleus seed stock and procured from original breeder. Some of the state Government agricultural universities from which it procure breeder seeds include Mahatma Phule Krishi Vidapeeth, Rajasthan Agricultural Research Institute, Indian Agricultural Research Institute etc.

The company enters into seed grower production agreement with seed growing farmers for leasing their land on lease rentals to develop and produce the foundation and commercial seeds. Under these agreements, the farmer is engaged to carry out agricultural operations over the leased agricultural land, however the ownership of the entire crop and the risk of crop failure is retained with company. The farmers are compensated for their services of producing such seeds and for all production expenses such as land preparation, irrigation, sowing, fertilization, combat against pests and diseases, weeding, harvesting, thrashing etc. During large scale production, it monitor the crops under given field conditions and have the farmers carry out all the required steps until maturity to produce the seeds to be sold at the desired levels of quality. It choose the location for production of the seeds to be sold based on the agro-climatic conditions required for different crops, availability of skilled labour and other related infrastructure etc. Such grown commercial seeds are then processed at its processing unit, which is equipped with modern technology and is spread across an area of more than 45,000 sq. feet, situated at Kuvadva, Rajkot.

Business area of the company

The company is a seeds manufacturing company engaged in business of growing, developing, processing and marketing of variety of seeds for a range of field crops and vegetables.

Major events and milestones

  • 2017-18: Incorporation of our Company as ‘Upsurge Seeds of Agriculture Limited’ under the Companies Act, 2013 on October 30, 2017.
  • 2018-19: Started commercial marketing of the company’s products under the brand name of USA SEEDS in the state of Gujarat, Maharashtra and Rajasthan.
  • 2020-21: The company has entered into agreements with various farmers/growers for cultivation and production of seeds.
  • 2020-21: Expanded marketing of our products in the state of Madhya Pradesh.
  • 2020-21: Crossed Revenue of Rs 50 crore.
  • 2021-22: Expanded marketing of the company’s products in the state of Karnataka and West Bengal.
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×