Excel Crop Care Peer Comparison
NSE: EXCELCROP | BSE: 532511
₹3,194.20
₹-6.60
(-0.21%)
As on 28-Aug-2019IST
Market cap
₹3,509 Cr
Revenue (TTM)
₹1,293 Cr
P/E Ratio
48.4
P/B Ratio
5.7
Div. Yield
0.2 %
Edit
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
3,509 | 16,402 | 14,905 | 6,187 | 4,055 |
Revenue (₹ Cr) |
1,293 | 3,222 | 5,293 | 5,479 | 2,013 |
Net Profit (₹ Cr) |
72.57 | 559.03 | 745.60 | 643.58 | 283.29 |
Net Margin (%) |
5.61 | 16.53 | 13.66 | 11.49 | 13.76 |
RoE (%) |
12.23 | 15.55 | 24.25 | 20.15 | 16.52 |
Price to Earnings |
48.35 | 29.35 | 19.99 | 9.61 | 14.31 |
Price-To-Book |
5.66 | 4.44 | 4.68 | 1.90 | 2.32 |
Income Statement (₹ Cr)
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,149.14 | 1,912.88 | 2,709.90 | 1,706.59 | 962.63 |
|
Total Income
|
1,151.82 | 1,943.35 | 2,749.10 | 1,723.15 | 978.67 |
|
Total Expenditure
|
1,011.70 | 1,693.28 | 2,300.90 | 1,350.76 | 796.40 |
|
EBITDA
|
137.44 | 219.60 | 409.00 | 355.83 | 166.24 |
|
Depreciation
|
16.84 | 23.73 | 33.10 | 69.94 | 14.21 |
|
EBIT
|
120.60 | 195.87 | 375.90 | 285.89 | 152.03 |
|
Interest
|
1.58 | 5.38 | 11.30 | 15.26 | 1.05 |
|
Other Income
|
2.68 | 30.47 | 39.20 | 16.56 | 16.03 |
|
Exceptional Items
|
15.61 | -- | -- | -- | -- |
|
Profit before Tax
|
121.70 | 220.97 | 403.80 | 287.19 | 167.01 |
|
Provision for Tax
|
40.55 | 75.85 | 103.70 | 96.42 | 40.83 |
|
Profit after Tax
|
81.15 | 145.12 | 300.10 | 190.77 | 126.18 |
Liabilities (₹ Cr)
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
534.40 | 954.00 | 1,778.30 | 1,134.82 | 633.36 |
|
Minority Interest
|
-- | -- | -- | 0.24 | -- |
|
Non-Current Liabilities
|
36.44 | 32.53 | 1,501.90 | 316.81 | 38.71 |
|
Current Liabilities
|
355.62 | 671.86 | 949.80 | 1,078.18 | 150.60 |
|
Total Liabilities
|
926.46 | 1,658.39 | 4,230.00 | 2,530.05 | 822.67 |
Assets (₹ Cr)
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
228.98 | 312.71 | 1,866.00 | 891.09 | 245.44 |
|
Current Assets
|
697.48 | 1,345.68 | 2,364.00 | 1,638.96 | 577.23 |
|
Total Assets
|
926.46 | 1,658.39 | 4,230.00 | 2,530.05 | 822.67 |
|
Total Debt*
|
10.15 | 10.15 | 0.00 | 169.69 | 4.72 |
|
Net Current Assets
|
341.86 | 673.82 | 1,414.20 | 560.78 | 426.63 |
|
Contingent Liabilities
|
6.11 | 12.54 | 129.00 | 11.17 | 10.55 |
Cashflow (₹ Cr)
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
15.22 | -- | 121.40 | 16.97 | 137.70 |
|
Cash Flow from Investing Activities
|
-27.66 | -- | 38.30 | -162.84 | -111.02 |
|
Cash from Financing Activities
|
8.44 | -- | -581.10 | 132.25 | -19.60 |
|
Net Cash Inflow / Outflow
|
-3.99 | -- | -421.40 | -13.62 | 7.08 |
Ratios
Profitability Ratios
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
ROCE (%)
|
24.84 | 23.48 | 21.65 | 26.71 | 28.79 |
|
ROE (%)
|
16.52 | 19.89 | 15.65 | 18.22 | 21.85 |
|
ROA (%)
|
9.72 | 8.75 | 6.93 | 8.65 | 16.41 |
|
EBIT Margin (%)
|
12.19 | 13.07 | 16.54 | 21.82 | 18.93 |
|
Net Margin (%)
|
7.05 | 7.47 | 10.92 | 11.07 | 12.89 |
|
Cash Profit Margin (%)
|
8.24 | 8.61 | 12.12 | 15.28 | 12.50 |
Growth Ratios
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
20.88 | 0.00 | -3.31 | 21.97 | 8.98 |
|
EBIT Growth (%)
|
36.86 | -0.57 | -7.34 | 10.39 | -2.79 |
|
Net Profit Growth (%)
|
7.75 | 0.00 | 3.13 | 0.21 | 3.53 |
|
EPS Growth (%)
|
7.75 | 0.00 | 6.43 | 0.17 | 3.53 |
|
Book Value Growth (%)
|
19.25 | 0.00 | -13.54 | 18.23 | 21.40 |
Valuation Ratios
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
Price / Earnings
|
41.17 | 0.00 | 48.04 | 18.12 | 21.52 |
|
Price / Book Value
|
6.25 | 0.00 | 8.11 | 3.05 | 4.29 |
|
Dividend Yield (%)
|
0.29 | -- | 0.43 | 1.04 | 0.99 |
|
EV/EBITDA
|
23.79 | 0.84 | 31.23 | 9.47 | 14.86 |
|
Market Cap (₹ Cr)
|
3,340.75 | 0.00 | 14,416.29 | 3,456.80 | 2,715.02 |
Solvency Ratios
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.02 | 0.01 | 0.00 | 0.15 | 0.01 |
|
Short term debt to equity ratio
|
0.02 | 0.01 | -- | 0.15 | 0.01 |
|
Current Ratio
|
1.96 | 2.00 | 2.49 | 1.52 | 3.83 |
|
Quick Ratio
|
1.00 | 1.10 | 1.71 | 1.03 | 2.47 |
|
Interest Coverage
|
78.24 | 42.11 | 36.73 | 19.82 | 159.44 |
Operating Efficiency Ratios
| Excel Crop Care | Sumitomo Chemical | Bayer Cropscience | Sharda Cropchem | Dhanuka Agritech | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
21.62 | 28.84 | 24.31 | 52.26 | 21.60 |
|
Asset Turnover
|
1.42 | 1.18 | 0.64 | 0.77 | 1.46 |
|
Receivable days
|
71.33 | 102.66 | 80.68 | 167.30 | 63.69 |
|
Inventory Days
|
89.39 | 113.36 | 100.11 | 87.49 | 76.32 |
|
Payable days
|
94.51 | 175.76 | 67.53 | 174.12 | 50.18 |
|
Cash Conversion Cycle
|
66.21 | 40.26 | 113.26 | 80.67 | 89.83 |
*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
loading...
loading...
loading...
loading...
loading...
New Process Alert 
Seems like you've uploaded a wrong QR code. Please upload the QR code downloaded from MF Central platform.
