Excel Crop Care Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 532511 | NSE: EXCELCROP | Pesticides & Agrochemicals | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Excel Crop-Amalgamat

M-Cap below 100cr DeciZen not available

Excel Crop Care Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
48.35
Market Cap:
3,508.9 Cr.
52-wk low:
3,135.2
52-wk high:
3,340

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

The key valuation ratios of Excel Crop Care Ltd. - (Amalgamated)'s currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Excel Crop-Amalgamat:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 18.8%14.7%15.6%10%9.6%22.7%18.2%14.7%16.2%17.4%-
Value Creation
Index
0.30.10.1-0.3-0.30.60.30.10.20.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6856437266777659671,0108779461,1471,293
Sales YoY Gr.--6.1%12.8%-6.7%13%26.4%4.5%-13.2%7.8%21.3%-
Adj EPS 35.734.539.522.120.963.557.451.760.675.265.9
YoY Gr.--3.4%14.5%-44%-5.8%204.6%-9.6%-9.9%17.1%24.2%-
BVPS (₹) 127.2153.8189.1200.9216.8263.2305.7344.8395.5472.5563.5
Adj Net
Profit
39.33843.524.42369.963.256.966.782.873
Cash Flow from Ops. 26.835.26858.671.955.435.194.465.916.6-
Debt/CF from Ops. 5.54.11.82.21.10.820.200.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.9%8.4%4.3%21.3%
Adj EPS 8.6%29.3%9.4%24.2%
BVPS15.7%16.9%15.6%19.5%
Share Price - -2.9% - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
30.424.62311.41026.520.215.916.417.312.7
Op. Profit
Mgn %
8.111.6128.26.911.710.710.810.912.29.9
Net Profit
Mgn %
5.75.963.637.26.36.57.17.25.6
Debt to
Equity
1.10.90.60.60.30.20.20.100-
Working Cap
Days
157222212244190170209240202186106
Cash Conv.
Cycle
6387747358464967576555

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Excel Crop Care Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 65.9 78.4
TTM Sales (₹ Cr.) 1,293 1,319
BVPS (₹.) 563.5 574.9
Reserves (₹ Cr.) 615 627
P/BV 5.66 5.55
PE 48.35 40.66
From the Market
52 Week Low / High (₹) 3135.15 / 3340.00
All Time Low / High (₹) 51.10 / 4800.00
Market Cap (₹ Cr.) 3,509
Equity (₹ Cr.) 5.5
Face Value (₹) 5
Industry PE 33.2

Management X-Ray of Excel Crop-Amalgamat:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Excel Crop-Amalgamat

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales685.10643.16725.65677.16764.91967.141,010.40877.31945.551,147
Operating Expenses 646.51569.63638.47628.27714.17863.85907.85785.38847.601,009.72
Manufacturing Costs96.56107.47120.55100.3598.30161.45171.30171.67188.59204.56
Material Costs405.24343.05387.12403.70492.60551.06574.41452.69485.89631.94
Employee Cost 43.6045.9250.8945.2549.2260.1366.2268.5080.3790.47
Other Costs 101.1173.1979.9178.9774.0491.2195.9392.5292.7582.75
Operating Profit 38.5973.5287.1848.8950.74103.30102.5491.9397.95137.28
Operating Profit Margin (%) 5.6%11.4%12.0%7.2%6.6%10.7%10.1%10.5%10.4%12.0%
Other Income 29.101.407.206.746.305.183.073.674.492.75
Interest 14.9999.7213.9612.984.715.653.351.171.58
Depreciation 8.108.8312.6613.7413.8213.7116.9717.5217.1016.84
Exceptional Items 00-10.20-6.1006.477.656.9110.540
Profit Before Tax 44.6057.1061.7921.8430.2496.5490.6681.6594.72121.62
Tax 16.7419.7618.116.228.8129.2926.1722.0624.2840.31
Profit After Tax 27.8637.3443.6915.6121.4267.2564.4859.5870.4481.31
PAT Margin (%) 4.1%5.8%6.0%2.3%2.8%7.0%6.4%6.8%7.4%7.1%
Adjusted EPS (₹)25.333.939.714.219.561.158.654.164.073.9
Dividend Payout Ratio (%)20%18%9%14%15%20%21%23%18%12%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 139.93169.27208.09221.07238.56289.64336.38379.46435.25520.03
Share Capital 5.505.505.505.505.505.505.505.505.505.50
Reserves 134.43163.77202.59215.57233.06284.14330.88373.96429.75514.53
Minority Interest0000000000
Debt147.97145.35115.71121.2166.0132.8865.5616.36010.15
Long Term Debt147.97145.3513.8029.1517.738.602.87000
Short Term Debt00101.9092.0648.2824.2862.6916.36010.15
Trade Payables90.67119.40107.32158.10134.56227.33151.20167.23215.89301.25
Others Liabilities 113.66135.40154.63169.8868.14232.63262.87270.7477.7380.78
Total Liabilities 492.24569.42585.75670.27507.27782.48816.01833.79728.87912.20

Fixed Assets

Gross Block162.28177.67194.57221.87232.98251.92282.43314.34204.66227.55
Accumulated Depreciation60.9869.6980.2891.93104.43115.56129.06143.6717.1025.71
Net Fixed Assets101.30107.98114.29129.94128.55136.36153.37170.67187.56201.84
CWIP 1.572.372.664.256.365.927.457.4710.966.25
Investments 3.382.667.215.255.255.259.2711.141.361.62
Inventories130142.98139.55165.34151.51242.51208.37213.91237.41338.94
Trade Receivables131.78164.74150.88163.75141.84148.58179.63163.26215.67247.61
Cash Equivalents 12.1510.948.4927.7320.2912.0218.547.2611.448.77
Others Assets112.06137.74162.6717453.47231.84239.40260.0864.48107.17
Total Assets 492.24569.42585.75670.27507.27782.48816.01833.79728.87912.20

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity 26.8435.2367.9558.5871.8655.3735.1494.4365.9016.60
PBT 44.6057.1061.7921.8430.2496.5490.6681.6594.72121.62
Adjustment 37.7227.2536.0231.6629.0910.9213.3915.478.1317.69
Changes in Working Capital -39.92-26.39-10.1813.0320.11-20.03-44.7319.64-16.61-82.93
Tax Paid -15.48-22.29-19.68-7.95-7.58-32.06-24.18-22.33-20.33-39.78
Cash Flow From Investing Activity -20.35-17.49-29.83-47.760.98-13.97-34.80-33.90-10.02-27.58
Capex -21.57-17.45-26.19-28.37-12.27-25.21-37.96-36.07-31.07-28.79
Net Investments 0.940-1.690.2500-0.27-0.2418.150.12
Others 0.28-0.04-1.95-19.6413.2611.243.432.402.891.09
Cash Flow From Financing Activity -7.63-18.96-40.55-12.54-69.24-41.788.19-71.81-51.968.44
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 13.64019.5116.0591.17-9.22-9.13-5.73-2.870
Interest Paid -14.91-9.08-9.39-13.97-13.11-4.69-5.63-3.33-1.24-1.58
Dividend Paid -5.42-5.44-6.82-4.10-2.22-3.31-13.63-13.65-26.16-0.13
Others -0.94-4.44-43.86-10.51-145.08-24.5636.58-49.10-21.6910.15
Net Cash Flow -1.14-1.21-2.44-1.723.61-0.378.53-11.283.93-2.54
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)21.5524.1523.157.289.3225.4620.616.6517.2917.02
ROCE (%)22.4621.9422.1710.4812.9831.3726.0521.082325.52
Asset Turnover Ratio1.71.271.341.141.391.621.371.171.341.45
PAT to CFO Conversion(x)0.960.941.563.753.350.820.541.580.940.2
Working Capital Days
Receivable Days61807580685155656671
Inventory Days56746778716975807989
Payable Days78107104120108120120128144149

Excel Crop Care Ltd. - (Amalgamated) Stock News

Excel Crop Care Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Excel Crop-Amalgamat 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 Excel Crop-Amalgamat stood at ₹3,508.9.
The latest P/E ratio of Excel Crop-Amalgamat as of 01-Jan-1970 05:30 is 48.35.
The latest P/B ratio of Excel Crop-Amalgamat as of 01-Jan-1970 05:30 is 5.66.
The 52-week high of Excel Crop-Amalgamat is ₹3,340 and the 52-week low is ₹3,135.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Excel Crop-Amalgamat is ₹1,293 ( Cr.) .

About Excel Crop Care Ltd. - (Amalgamated)

Excel Industries, the company’s founding company, started off in a kitchen laboratory in 1941. Today it is ranked among industry leaders with a turnover exceeding Rs 4000 million. Since its inception, Excel Industries has built a solid history and reputation of developing, manufacturing and exporting chemicals. The company achieved over 100 product and process breakthroughs that are serving the specific needs of various clients even now. Excel Industries is the first company in Asia and third in the world to make Endosulfan Technical, the first in Asia to make Butene Diol and the second in the world to develop Glyphosate Technical. And the third company in the world to develop Aluminium Phosphide. Excel Industries has received various awards in recognition of their dedication and excellence in the field of chemicals.

Excel Crop Care was set up in 2003 and actively promotes Integrated Pest Management (IPM) to Indian farmers. It has demonstrating the use of Integrated Crop Management (ICM) techniques to the farmers, using innovative methods.

Its main manufacturing plant at Bhavnagar is ISO 9002; ISO 14000 and OSHAS 18000 certified and meets statutory requirements on quality and safety. The more recent plants at Gajod and Silvassa are equipped with state-of-the-art machinery and are in the process of obtaining the ISO certification. Their quality consciousness is not limited to manufacturing. Each of the company's manufacturing locations has a well-equipped R&D facility, which is Government of India approved, that's busy exploring newer eco-friendly chemistries for crop care and effective formulations technologies and recipes.

For well over 60 years it was Excel Industries. The company produced chemicals that helped reap richer rewards for farmers across India. Excel Crop Care began with three manufacturing plants; over 1200 dedicated employees; a range of market-leading brands; a distribution network of 40000 dealers; a customer base running into millions; and a turnover exceeding Rs.3000 million. Not to mention the accumulated wisdom of six decades. With Excel Crop Care, it is now propagating a more scientific approach to agriculture, which will do away with wasteful practices and lead to better crop yields with lesser expenses.

Excel Crop Care has been awarded an Export House status. It manufactures the finest quality of internationally accepted agrochemicals, which includes insecticides, herbicides, fungicides, fumigants, and rodenticides. The company is more than just a source of chemicals. Its total commitment to quality and dedication has turned their products/brands into household names, many of which are now market leaders.  The company is captioned by some of the most qualified and knowledgeable professionals in the field. Excel Crop's skills and commitment to the agro community has made the company synonymous with mastering complex technologies and giving the farmers the world over the best products and the best crop production technology. 

The company has been awarded this certificate by TUV SUD Group, for establishing and applying a Social Accountability Management System for Manufacturing and Supplying of Agro Chemicals and Industrial Chemicals.  The SA 8000 standard is an auditable certification standard based on international workplace norms of International Labour Organization (ILO) conventions, the Universal Declaration of Human Rights and the UN Convention on the Rights of the Child. Excel Crop Care's Technical Actives, bulk and branded formulations are presently registered and marketed in Asia Pacific, South Asia, West Asia, Africa, Europe (West & East including CIS countries) Central & South America and the USA.

Excel Crop's exports presently account for about 25 % of the turnover, but will play a more significant role in the company's business in the coming years. Besides the necessary infrastructure at the plants it has a subsidiary in Antwerp, Belgium manned by professionals who perfectly understand the requirements and specialties of customers in that part of the world.

In 2009-10 the company started construction of Soil Health Research Lab

In 2010-12 Fermentation R&D lab for Bio Pesticides Research-Regn & production of Bio Pesticides

Products:

1. Insecticides

• Endosulfan • Chlorpyriphos • Profenophos • Imidachloprid

2. Fungicides

• Sulfex 80% WP (Wettable Sulfur) • Sulfex Gold 80% WDG (Wettable Sulfur) • Crop Diseases

3. Herbicides

• Isopropylamine Salt of Glyphosate • Ammonium Salt of Glyphosate

4. Rodenticides

• Zinc phosphide

5. Fumigants

• Aluminium Phosphide

6. Biologicals 

• Composter • Soil Enricher • Organic Fertilizer • Nutrient Mobilizer • Seed growth enhancer • Plant Growth Enhancers • Biopesticides

7. Fishery Segment 

• FishcelTM

8. Other Products

• Seed Dressing • Plant Growth Promoter

Read More Read Less
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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.