Upsurge Seeds Of Agriculture Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: USASEEDS | Agriculture | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Upsurge Seeds Of Agr

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Upsurge Seeds Of Agriculture stock performance -

mw4me loader
P/E Ratio (SA):
43.46
Market Cap:
206.9 Cr.
52-wk low:
0
52-wk high:
0

Is Upsurge Seeds Of Agriculture Ltd an attractive stock to invest in?

1. Is Upsurge Seeds Of Agriculture Ltd a good quality company?

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

2. Is Upsurge Seeds Of Agriculture Ltd undervalued or overvalued?

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

3. Is Upsurge Seeds Of Agriculture Ltd a good buy now?

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.

10 Year X-Ray of Upsurge Seeds Of Agr:

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

Value Creation Index Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 11.8%10.2%21.4%27.8%11.3%-
Value Creation
Index
-0.2-0.30.51.0-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7.517.662.675.682.983
Sales YoY Gr.-134.1%256.2%20.8%9.6%-
Adj EPS 4.54.45.98.476.7
YoY Gr.--2%34.3%42%-16.3%-
BVPS (₹) 14.118.416.521.754.954.9
Adj Net
Profit
0.20.21.24.34.95
Cash Flow from Ops. -0.40.41.5-12.9-42.7-
Debt/CF from Ops. -4.2113-1.2-1.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA67.7%9.6%
Adj EPS NANA16.9%-16.3%
BVPSNANA43.9%153%
Share Price - - - -52.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
31.82755.659.619.812.3
Op. Profit
Mgn %
4.83.73.5810.3NAN
Net Profit
Mgn %
31.31.95.765.7
Debt to
Equity
2.64.81.41.31.3-
Working Cap
Days
062481122630
Cash Conv.
Cycle
04925612100

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 67.70%

Net Profit is growing at healthy rate in last 3 years 16.86%

Return on Equity has declined versus last 3 years average to 12.30%

Debt to equity has increased versus last 3 years average to 1.26

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Upsurge Seeds Of Agriculture Ltd.

Standalone Consolidated
TTM EPS (₹) 6.7 -
TTM Sales (₹ Cr.) 82.9 -
BVPS (₹.) 54.9 -
Reserves (₹ Cr.) 32 -
P/BV 5.34 -
PE 43.46 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 207
Equity (₹ Cr.) 7.1
Face Value (₹) 10
Industry PE 26.4

Management X-Ray of Upsurge Seeds Of Agr:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Upsurge Seeds Of Agr

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23
Sales818637683
Operating Expenses 717617075
Manufacturing Costs0191416
Material Costs716515253
Employee Cost 00000
Other Costs 00136
Operating Profit 01268
Operating Profit Margin (%) 4.7%3.7%2.6%7.3%10.0%
Other Income 00000
Interest 00012
Depreciation 00111
Exceptional Items 00000
Profit Before Tax 00145
Tax 00000
Profit After Tax 00145
PAT Margin (%) 3.0%1.2%1.4%5.2%5.7%
Adjusted EPS (₹)4.54.44.37.76.7
Dividend Payout Ratio (%)0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 1131139
Share Capital 11257
Reserves 001632
Minority Interest00000
Debt2451549
Long Term Debt02324
Short Term Debt1211345
Trade Payables0121211
Others Liabilities 02833
Total Liabilities 381841102

Fixed Assets

Gross Block135813
Accumulated Depreciation00012
Net Fixed Assets125611
CWIP 01000
Investments 00000
Inventories1242773
Trade Receivables12339
Cash Equivalents 00106
Others Assets00543
Total Assets 381841102

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 002-13-43
PBT 00145
Adjustment 00113
Changes in Working Capital -1-0-0-18-51
Tax Paid 00000
Cash Flow From Investing Activity -1-3-2-2-6
Capex -1-3-2-2-6
Net Investments 00000
Others 00000
Cash Flow From Financing Activity 2211455
Net Proceeds from Shares 00100
Net Proceeds from Borrowing 0001034
Interest Paid 000-1-2
Dividend Paid 00000
Others 230423
Net Cash Flow 001-16
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)31.8426.9940.9654.9219.06
ROCE (%)15.8814.1321.6428.512.77
Asset Turnover Ratio2.753.174.732.561.16
PAT to CFO Conversion(x)N/AN/A2-3.25-8.6
Working Capital Days
Receivable Days4032151427
Inventory Days27251674220
Payable Days7994881

Upsurge Seeds Of Agriculture Ltd Stock News

Upsurge Seeds Of Agriculture Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Upsurge Seeds Of Agr stood at ₹206.9.
The latest P/E ratio of Upsurge Seeds Of Agr as of 01-Jan-1970 05:30 is 43.46.
The latest P/B ratio of Upsurge Seeds Of Agr as of 01-Jan-1970 05:30 is 5.34.
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 ₹82.91 ( Cr.) .

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.
Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.