Nifty
Sensex
:
:
12113.45
41281.69
-61.20 (-0.50%)
-178.10 (-0.43%)

Agriculture

Rating :
50/99  (View)

BSE: 538902 | NSE: DTIL

168.05
-2.55 (-1.49%)
14-Feb-2020 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  167.20
  •  173.00
  •  167.20
  •  170.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2388
  •  4.01
  •  310.05
  •  146.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 117.72
  • 1.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 207.24
  • 2.98%
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.13%
  • 3.87%
  • 22.60%
  • FII
  • DII
  • Others
  • 0.29%
  • 4.08%
  • 2.03%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 1.94
  • -1.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -17.81
  • -15.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -40.05
  • -51.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.82
  • 24.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 803.01
  • 11.72

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
84.22
0.00
0.00
108.36
0.00
0.00
69.42
0.00
0.00
0.00
0.00
0.00
Expenses
78.68
0.00
0.00
81.70
0.00
0.00
51.45
0.00
0.00
0.00
0.00
0.00
EBITDA
5.54
0.00
0.00
26.66
0.00
0.00
17.97
0.00
0.00
0.00
0.00
0.00
EBIDTM
6.57%
0.00%
24.60%
0.00%
25.88%
0.00%
0.00%
0.00%
Other Income
1.42
0.00
0.00
0.88
0.00
0.00
1.34
0.00
0.00
0.00
0.00
0.00
Interest
5.15
0.00
0.00
2.19
0.00
0.00
1.92
0.00
0.00
0.00
0.00
0.00
Depreciation
5.80
0.00
0.00
4.93
0.00
0.00
5.01
0.00
0.00
0.00
0.00
0.00
PBT
-4.52
0.00
-
121.43
0.00
0.00
12.60
0.00
0.00
0.00
0.00
0.00
Tax
1.28
0.00
0.00
26.43
0.00
0.00
3.87
0.00
0.00
0.00
0.00
0.00
PAT
-5.80
0.00
-
95.00
0.00
0.00
8.72
0.00
0.00
0.00
0.00
0.00
PATM
-6.89%
0.00%
87.67%
0.00%
12.56%
0.00%
0.00%
0.00%
EPS
-8.30
0.00
-
135.62
0.00
0.00
12.45
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
324.29
296.06
301.83
273.56
267.97
Net Sales Growth
-
9.54%
-1.91%
10.33%
2.09%
 
Cost Of Goods Sold
-
34.25
36.64
36.68
31.23
33.88
Gross Profit
-
290.04
259.42
265.15
242.33
234.09
GP Margin
-
89.44%
87.62%
87.85%
88.58%
87.36%
Total Expenditure
-
261.59
243.87
245.16
236.78
225.53
Power & Fuel Cost
-
31.59
27.88
28.60
35.36
30.00
% Of Sales
-
9.74%
9.42%
9.48%
12.93%
11.20%
Employee Cost
-
86.11
76.67
74.37
69.62
57.63
% Of Sales
-
26.55%
25.90%
24.64%
25.45%
21.51%
Manufacturing Exp.
-
66.74
53.86
50.33
51.56
59.36
% Of Sales
-
20.58%
18.19%
16.67%
18.85%
22.15%
General & Admin Exp.
-
10.40
10.79
10.64
8.43
8.98
% Of Sales
-
3.21%
3.64%
3.53%
3.08%
3.35%
Selling & Distn. Exp.
-
12.16
15.51
21.44
20.47
17.65
% Of Sales
-
3.75%
5.24%
7.10%
7.48%
6.59%
Miscellaneous Exp.
-
20.36
22.52
23.10
20.11
18.03
% Of Sales
-
6.28%
7.61%
7.65%
7.35%
6.73%
EBITDA
-
62.70
52.19
56.67
36.78
42.44
EBITDA Margin
-
19.33%
17.63%
18.78%
13.44%
15.84%
Other Income
-
4.78
2.42
7.89
12.85
7.79
Interest
-
7.27
9.00
8.09
8.73
8.19
Depreciation
-
18.66
17.45
20.89
8.89
9.80
PBT
-
41.54
28.16
35.58
32.01
32.24
Tax
-
13.44
-0.84
8.45
6.70
3.93
Tax Rate
-
32.35%
-2.98%
23.75%
20.93%
12.19%
PAT
-
28.10
29.00
27.13
25.31
28.31
PAT before Minority Interest
-
28.10
29.00
27.13
25.31
28.31
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.67%
9.80%
8.99%
9.25%
10.56%
PAT Growth
-
-3.10%
6.89%
7.19%
-10.60%
 
Unadjusted EPS
-
40.12
41.40
38.73
36.13
40.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
757.66
721.37
702.37
405.22
410.20
Share Capital
7.00
7.00
7.00
7.00
7.00
Total Reserves
750.65
714.37
695.37
398.21
403.19
Non-Current Liabilities
159.67
153.87
161.84
71.76
66.65
Secured Loans
42.22
48.63
46.22
53.49
46.98
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
3.09
2.18
Current Liabilities
111.22
93.23
120.64
100.66
108.82
Trade Payables
25.84
21.21
21.06
22.76
20.34
Other Current Liabilities
30.23
23.38
25.10
22.17
26.64
Short Term Borrowings
42.01
41.44
61.23
44.40
52.59
Short Term Provisions
13.14
7.19
13.25
11.34
9.24
Total Liabilities
1,028.55
968.47
984.85
577.64
585.67
Net Block
762.16
741.61
768.34
438.91
464.45
Gross Block
830.37
789.37
800.30
512.10
532.02
Accumulated Depreciation
68.22
47.76
31.96
73.20
67.57
Non Current Assets
876.43
840.46
862.65
470.42
474.26
Capital Work in Progress
64.05
44.78
32.39
0.00
0.04
Non Current Investment
42.03
43.03
41.56
26.23
7.37
Long Term Loans & Adv.
8.17
10.98
20.28
5.12
2.07
Other Non Current Assets
0.02
0.06
0.08
0.17
0.33
Current Assets
152.12
128.00
122.20
107.21
111.41
Current Investments
7.30
10.53
1.62
0.00
16.29
Inventories
48.51
37.44
35.58
37.81
33.32
Sundry Debtors
43.87
48.56
48.01
46.80
32.39
Cash & Bank
6.51
4.98
2.46
3.81
15.65
Other Current Assets
45.92
18.44
17.58
5.66
13.76
Short Term Loans & Adv.
10.09
8.06
16.94
13.14
9.35
Net Current Assets
40.89
34.78
1.56
6.55
2.59
Total Assets
1,028.55
968.46
984.85
577.63
585.67

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
55.60
44.28
45.10
28.25
45.15
PBT
41.54
28.16
35.58
32.01
32.24
Adjustment
22.57
27.40
28.09
18.06
22.17
Changes in Working Capital
-2.55
-3.79
-13.45
-15.79
-4.93
Cash after chg. in Working capital
61.57
51.77
50.23
34.28
49.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.97
-7.49
-5.13
-6.04
-4.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-30.35
-16.27
-41.24
-13.35
-13.44
Net Fixed Assets
-6.55
-5.68
-122.59
1.49
Net Investments
3.87
-9.25
-20.76
-4.90
Others
-27.67
-1.34
102.11
-9.94
Cash from Financing Activity
-23.94
-25.49
-5.26
-26.78
-24.14
Net Cash Inflow / Outflow
1.30
2.52
-1.40
-11.88
7.57
Opening Cash & Equivalents
4.80
2.34
3.71
15.60
0.00
Closing Cash & Equivalent
6.27
4.80
2.34
3.80
15.60

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
1081.59
1029.80
1002.68
172.12
173.90
ROA
2.81%
2.97%
3.47%
4.35%
4.83%
ROE
3.80%
4.07%
6.59%
20.88%
23.24%
ROCE
5.83%
4.54%
8.37%
17.60%
17.04%
Fixed Asset Turnover
0.40
0.37
0.46
0.52
0.50
Receivable days
52.02
59.53
57.32
52.83
44.12
Inventory Days
48.37
45.02
44.38
47.45
45.38
Payable days
32.93
33.57
34.42
35.26
35.36
Cash Conversion Cycle
67.46
70.98
67.28
65.02
54.14
Total Debt/Equity
0.13
0.14
0.16
0.87
0.95
Interest Cover
6.71
4.13
5.40
4.67
4.94

News Update


  • Dhunseri Tea’s arm acquires step down subsidiary
    11th Feb 2020, 16:39 PM

    The company has acquired 4001 Ordinary shares of NEL each

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.