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	Rallis India
Market cap (₹ Cr)	3,509	20,203	16,360	6,541	3,987
Revenue (₹ Cr)	1,293	3,245	5,595	5,357	2,962
Net Profit (₹ Cr)	72.57	579.39	732.10	626.21	214.00
Net Margin (%)	5.61	17.04	12.71	11.46	7.12
RoE (%)	12.23	17.35	24.05	21.55	13.45
Price to Earnings	48.35	34.87	22.35	10.45	18.63
Price-To-Book	5.66	5.61	4.98	2.03	1.84

Income Statement (₹ Cr)

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
Operating Revenue	1,149.14	1,912.88	2,709.90	1,706.59	1,790.95
Total Income	1,151.82	1,943.35	2,749.10	1,723.15	1,804.12
Total Expenditure	1,011.70	1,693.28	2,300.90	1,350.76	1,524.18
EBITDA	137.44	219.60	409.00	355.83	266.77
Depreciation	16.84	23.73	33.10	69.94	46.31
EBIT	120.60	195.87	375.90	285.89	220.46
Interest	1.58	5.38	11.30	15.26	6.61
Other Income	2.68	30.47	39.20	16.56	13.18
Exceptional Items	15.61	--	--	--	158.39
Profit before Tax	121.70	220.97	403.80	287.19	227.02
Provision for Tax	40.55	75.85	103.70	96.42	60.01
Profit after Tax	81.15	145.12	300.10	190.77	167.02

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
Shareholder's Funds	534.40	954.00	1,778.30	1,134.82	1,190.57
Minority Interest	--	--	--	0.24	1.11
Non-Current Liabilities	36.44	32.53	1,501.90	316.81	61.69
Current Liabilities	355.62	671.86	949.80	1,078.18	724.44
Total Liabilities	926.46	1,658.39	4,230.00	2,530.05	1,977.81

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
Non-Current Assets	228.98	312.71	1,866.00	891.09	736.74
Current Assets	697.48	1,345.68	2,364.00	1,638.96	1,228.42
Total Assets	926.46	1,658.39	4,230.00	2,530.05	1,977.81
Total Debt*	10.15	10.15	0.00	169.69	24.47
Net Current Assets	341.86	673.82	1,414.20	560.78	503.98
Contingent Liabilities	6.11	12.54	129.00	11.17	117.88

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
Cash From Operating Activities	15.22	--	121.40	16.97	41.39
Cash Flow from Investing Activities	-27.66	--	38.30	-162.84	88.80
Cash from Financing Activities	8.44	--	-581.10	132.25	-104.14
Net Cash Inflow / Outflow	-3.99	--	-421.40	-13.62	26.04

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
ROCE (%)	24.84	23.48	21.65	26.71	19.76
ROE (%)	16.52	19.89	15.65	18.22	14.51
ROA (%)	9.72	8.75	6.93	8.65	9.06
EBIT Margin (%)	12.19	13.07	16.54	21.82	15.63
Net Margin (%)	7.05	7.47	10.92	11.07	9.26
Cash Profit Margin (%)	8.24	8.61	12.12	15.28	11.80

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
Revenue Growth (%)	20.88	0.00	-3.31	21.97	7.66
EBIT Growth (%)	36.86	-0.57	-7.34	10.39	0.59
Net Profit Growth (%)	7.75	0.00	3.13	0.21	-43.78
EPS Growth (%)	7.75	0.00	6.43	0.17	-43.65
Book Value Growth (%)	19.25	0.00	-13.54	18.23	7.15

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
Price / Earnings	41.17	0.00	48.04	18.12	27.45
Price / Book Value	6.25	0.00	8.11	3.05	3.86
Dividend Yield (%)	0.29	--	0.43	1.04	1.06
EV/EBITDA	23.79	0.84	31.23	9.47	16.40
Market Cap (₹ Cr)	3,340.75	0.00	14,416.29	3,456.80	4,600.16

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
Debt to Equity	0.02	0.01	0.00	0.15	0.02
Short term debt to equity ratio	0.02	0.01	--	0.15	0.00
Current Ratio	1.96	2.00	2.49	1.52	1.70
Quick Ratio	1.00	1.10	1.71	1.03	0.91
Interest Coverage	78.24	42.11	36.73	19.82	35.33

	Excel Crop Care	Sumitomo Chemical	Bayer Cropscience	Sharda Cropchem	Rallis India
Debtors to sales (%)	21.62	28.84	24.31	52.26	22.32
Asset Turnover	1.42	1.18	0.64	0.77	0.98
Receivable days	71.33	102.66	80.68	167.30	66.95
Inventory Days	89.39	113.36	100.11	87.49	97.54
Payable days	94.51	175.76	67.53	174.12	167.61
Cash Conversion Cycle	66.21	40.26	113.26	80.67	-3.12

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.