Crystal Crop Protection Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Fertilizers | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Crystal Crop Protect

DeciZen not available for IPO

10 Year X-Ray of Crystal Crop Protect:

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'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 41.7%43.1%19.8%17.3%20%6.4%2.7%9.3%11%11.6%-
Value Creation
Index
2.02.10.40.20.4-0.5-0.8-0.3-0.2-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1036536987571,0311,1429071,2741,3111,4631,463
Sales YoY Gr.-531.3%7%8.4%36.3%10.7%-20.6%40.5%2.9%11.6%-
Adj EPS 3.30.16.36.7103.215.37.89.610.6
YoY Gr.--97.3%6877.8%5.9%49.6%-67.8%-68.1%414.7%48.2%23.3%-
BVPS (₹) 9.40.232.639.549.153.654.748.963.271.671.6
Adj Net
Profit
25.294.690.410115148.515.479.6111137151
Cash Flow from Ops. 19-75.1-2.41.6-144-40.6250-24.3-161341-
Debt/CF from Ops. 0.2-1.8-33.545.6-1.2-5.20.1-7.7-2.41.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 34.2%7.3%17.3%11.6%
Adj EPS 12.6%-0.7%111.1%23.3%
BVPS25.3%7.8%9.4%13.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
43.46325.918.922.56.21.99.913.314.214.8
Op. Profit
Mgn %
29.221.617.511.314.86.11.18.113.613NAN
Net Profit
Mgn %
24.314.51313.314.64.31.76.38.59.410.3
Debt to
Equity
0.10.60.20.10.20.300.30.40.4-
Working Cap
Days
1961362352452703103572452803010
Cash Conv.
Cycle
951,34001401261672001401781730

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Crystal Crop Protection Ltd.

Standalone Consolidated
TTM EPS (₹) 10.6 0
TTM Sales (₹ Cr.) 1,463 0
BVPS (₹.) 71.6 10
Reserves (₹ Cr.) 880 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 142.8
Face Value (₹) 10
Industry PE 20.3

Management X-Ray of Crystal Crop Protect:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Crystal Crop Protect

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales103.37652.52697.96756.681,031.061,141.75907.171,274.311,311.261,463.04
Operating Expenses 73.14511.63575.96671.19882.271,078.17897.571,170.561,133.371,272.51
Manufacturing Costs0.680027.5034.8043.3330.565.704245.14
Material Costs60.83-82.130532.54702.35854.42705.18819.43901.03997.43
Employee Cost 0.41003747.6366.5068.7271.2584.7882.57
Other Costs 11.21593.76575.9674.1497.50113.9393.13274.19105.58147.37
Operating Profit 30.23140.8912285.49148.7963.579.60103.75177.89190.53
Operating Profit Margin (%) 29.2%21.6%17.5%11.3%14.4%5.6%1.1%8.1%13.6%13.0%
Other Income 3.190052.6263.8846.7130.8634.4341.5264.19
Interest 0.43006.6111.4219.1614.857.4116.3627.33
Depreciation 0.242.5304.525.7712.1112.5614.1713.9722.47
Exceptional Items 000-22.32000000
Profit Before Tax 32.75138.37122104.66195.4779.0113.05116.60189.08204.91
Tax 5.8043.8031.6314.4047.1910.43-4.2431.6458.1354.06
Profit After Tax 26.9594.5790.3690.26148.2868.5817.2984.96130.95150.86
PAT Margin (%) 26.1%14.5%12.9%11.9%14.4%6.0%1.9%6.7%10.0%10.3%
Adjusted EPS (₹)3.60.16.36.09.84.51.15.69.210.6
Dividend Payout Ratio (%)0%0%0%0%0%0%4%5%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund 71.38228.98469.34598.07743.78812.40829.67740.95903.271,022.37
Share Capital 0.598.1499.47151.58151.58151.58151.58142.82142.82
Reserves 70.79220.84460.34588.60592.21660.83678.10589.38760.45879.54
Minority Interest0000000000
Debt3.22135.2578.7171.41170.11209.5128.79181.44373.44373.85
Long Term Debt3.22135.250.401.670.575.753.9612.248.7069.30
Short Term Debt0078.3069.74169.54203.7624.82169.20364.74304.56
Trade Payables7.7332.2836.9859.05133.61104.2078.30141.34102.86197.79
Others Liabilities 6.4382.2239.19147.83200.61229.95210.5283.21179245.07
Total Liabilities 88.76478.73624.22876.371,248.111,356.061,147.281,146.941,558.571,839.08

Fixed Assets

Gross Block2.8827.8435.3239.0955.8384.3476.83115.76123.01376.32
Accumulated Depreciation1.071012.573.568.0218.2012.4826.4737.8759.66
Net Fixed Assets1.8217.8422.7535.5347.8166.1464.3589.2885.15316.66
CWIP 0.050.610.518.888.266.646.568.7939.6174.93
Investments 4.0214.02105.53172.56154.12151.10194.81154.98178.38190.27
Inventories9.62163.61230.45234.04378.69488.57313.38388.09464.94418.13
Trade Receivables33.89146.82168.18146.47246.26310.08231.31326.87464.98390.22
Cash Equivalents 16.632816.5712.5119.3011.3325.1042.9821.9275.64
Others Assets22.74107.8280.22266.38393.67322.21311.77135.95303.59373.22
Total Assets 88.76478.73624.22876.371,248.111,356.061,147.281,146.941,558.571,839.08

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity 19.03-75.09-2.361.60-144.12-40.57250.48-24.28-160.67341.25
PBT 32.75138.37122104.66195.4779.0113.05116.60189.08204.91
Adjustment 0.088.67-1.91-17.02-39.66-5.79-2.16-3.907.82-4.69
Changes in Working Capital -7.02-179.93-88.19-63.69-269.41-80.6255.94-119.72-316.57200.21
Tax Paid -6.78-42.20-34.26-22.35-30.53-33.18-16.340-41-59.19
Cash Flow From Investing Activity -2.74-16.86-86.068.8659.5115.80-52.8229.19-6.70-259.55
Capex -0.47-7.77-7.24-19.27-17.41-29.65-9.01-40.72-47.38-284.48
Net Investments -2.86-10.750-44.8898.91-16.74-51.1860.5100
Others 0.591.67-78.8273-21.9962.207.379.3940.6924.93
Cash Flow From Financing Activity -0.2488.6490.44-12.0482.8724.05-195.22-5.29174.24-46.39
Net Proceeds from Shares 001500000000
Net Proceeds from Borrowing 096.6002.75-77.61-1.520-4.6368.42
Interest Paid -0.43-7.810-4.89-9.98-17.49-14.35000
Dividend Paid 000000-0.76-3.710-32.56
Others 0.18-0.15-59.56-9.9099.8433.94-178.59-1.57178.87-82.25
Net Cash Flow 16.05-3.312.02-1.58-1.74-0.712.45-0.386.8835.31
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)46.5462.9725.8816.9122.18.812.1110.8215.9315.67
ROCE (%)54.3663.0626.7318.2526.110.132.9613.6218.3517.29
Asset Turnover Ratio1.532.31.271.121.060.970.811.1110.86
PAT to CFO Conversion(x)0.71-0.79-0.030.02-0.97-0.5914.49-0.29-1.232.26
Working Capital Days
Receivable Days10251826864819880106107
Inventory Days274810310199126145100115110
Payable Days41-89033505147494955

Crystal Crop Protection Ltd Stock News

Crystal Crop Protection Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Crystal Crop Protect 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 Crystal Crop Protect stood at ₹0.00.
The latest P/E ratio of Crystal Crop Protect as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Crystal Crop Protect as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Crystal Crop Protect is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Crystal Crop Protect is ₹1,463 ( Cr.) .

About Crystal Crop Protection Ltd

No data to display
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.