Nifty
Sensex
:
:
11886.85
40351.66
-50.65 (-0.42%)
-135.77 (-0.34%)

Pesticides & Agrochemicals

Rating :
61/99  (View)

BSE: 500355 | NSE: RALLIS

179.00
0.05 (0.03%)
10-Dec-2019 | 12:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  179.20
  •  179.50
  •  175.65
  •  178.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58260
  •  104.29
  •  194.40
  •  140.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,484.88
  • 21.28
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,511.74
  • 1.40%
  • 2.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.09%
  • 1.64%
  • 21.81%
  • FII
  • DII
  • Others
  • 0.14%
  • 18.20%
  • 8.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 1.80
  • 6.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.24
  • -2.22
  • -1.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.35
  • -0.24
  • -19.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.50
  • 22.18
  • 19.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 3.78
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 14.62
  • 13.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
748.69
653.81
14.51%
623.24
573.11
8.75%
339.69
371.08
-8.46%
417.35
390.16
6.97%
Expenses
630.04
530.44
18.78%
528.46
489.97
7.86%
332.89
336.27
-1.01%
389.72
352.39
10.59%
EBITDA
118.65
123.37
-3.83%
94.78
83.14
14.00%
6.80
34.81
-80.47%
27.63
37.77
-26.85%
EBIDTM
15.85%
18.87%
15.21%
14.51%
2.00%
9.38%
6.62%
9.68%
Other Income
6.77
8.89
-23.85%
7.98
4.91
62.53%
10.95
1.58
593.04%
5.90
3.70
59.46%
Interest
1.88
0.87
116.09%
1.57
0.90
74.44%
1.65
1.17
41.03%
1.83
1.21
51.24%
Depreciation
18.63
11.96
55.77%
14.25
11.54
23.48%
10.51
10.03
4.79%
12.07
12.24
-1.39%
PBT
104.91
119.43
-12.16%
86.94
75.61
14.98%
5.59
25.19
-77.81%
19.63
28.02
-29.94%
Tax
25.19
34.34
-26.65%
19.37
21.03
-7.89%
4.24
5.61
-24.42%
5.87
3.08
90.58%
PAT
79.72
85.09
-6.31%
67.57
54.58
23.80%
1.35
19.58
-93.11%
13.76
24.94
-44.83%
PATM
10.65%
13.01%
10.84%
9.52%
0.40%
5.28%
3.30%
6.39%
EPS
4.15
4.38
-5.25%
3.48
2.81
23.84%
0.08
1.02
-92.16%
0.71
1.29
-44.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,128.97
1,983.96
1,790.95
1,663.52
1,529.12
1,814.58
1,746.56
1,458.18
1,274.87
1,086.24
878.68
Net Sales Growth
7.08%
10.78%
7.66%
8.79%
-15.73%
3.89%
19.78%
14.38%
17.37%
23.62%
 
Cost Of Goods Sold
1,309.77
1,097.37
930.64
864.97
803.48
927.97
946.03
821.56
696.87
593.38
471.89
Gross Profit
819.20
886.59
860.30
798.56
725.64
886.61
800.53
636.62
578.01
492.86
406.79
GP Margin
38.48%
44.69%
48.04%
48.00%
47.45%
48.86%
45.83%
43.66%
45.34%
45.37%
46.30%
Total Expenditure
1,881.11
1,740.21
1,524.18
1,398.02
1,297.67
1,541.81
1,483.68
1,248.44
1,072.49
900.01
745.67
Power & Fuel Cost
-
63.94
55.42
42.76
47.90
61.94
61.59
48.57
43.41
30.56
19.38
% Of Sales
-
3.22%
3.09%
2.57%
3.13%
3.41%
3.53%
3.33%
3.41%
2.81%
2.21%
Employee Cost
-
180.64
164.90
147.72
132.62
129.35
110.50
94.39
92.46
72.88
74.81
% Of Sales
-
9.11%
9.21%
8.88%
8.67%
7.13%
6.33%
6.47%
7.25%
6.71%
8.51%
Manufacturing Exp.
-
172.96
167.99
145.00
131.94
165.29
150.30
122.65
97.69
93.65
76.32
% Of Sales
-
8.72%
9.38%
8.72%
8.63%
9.11%
8.61%
8.41%
7.66%
8.62%
8.69%
General & Admin Exp.
-
145.69
133.14
125.98
114.78
106.36
97.35
83.20
72.34
61.00
52.69
% Of Sales
-
7.34%
7.43%
7.57%
7.51%
5.86%
5.57%
5.71%
5.67%
5.62%
6.00%
Selling & Distn. Exp.
-
64.02
67.11
63.23
59.53
138.02
103.92
69.51
57.81
40.11
31.71
% Of Sales
-
3.23%
3.75%
3.80%
3.89%
7.61%
5.95%
4.77%
4.53%
3.69%
3.61%
Miscellaneous Exp.
-
15.60
4.97
8.36
7.43
12.88
13.98
8.55
13.42
8.43
31.71
% Of Sales
-
0.79%
0.28%
0.50%
0.49%
0.71%
0.80%
0.59%
1.05%
0.78%
2.15%
EBITDA
247.86
243.75
266.77
265.50
231.45
272.77
262.88
209.74
202.38
186.23
133.01
EBITDA Margin
11.64%
12.29%
14.90%
15.96%
15.14%
15.03%
15.05%
14.38%
15.87%
17.14%
15.14%
Other Income
31.60
30.65
13.18
12.79
14.28
10.35
7.15
14.77
10.08
22.22
44.44
Interest
6.93
8.06
6.61
9.20
16.00
11.96
14.96
20.69
17.22
6.90
6.42
Depreciation
55.46
46.08
46.31
47.55
43.61
49.58
40.66
31.53
28.66
17.08
18.31
PBT
217.07
220.26
227.02
221.55
186.11
221.59
214.40
172.29
166.58
184.47
152.71
Tax
54.67
65.48
60.01
82.88
39.02
61.79
61.73
53.49
48.70
58.04
51.22
Tax Rate
25.19%
29.73%
26.43%
21.81%
20.97%
27.88%
28.79%
31.05%
32.60%
31.46%
33.54%
PAT
162.40
155.38
167.62
297.46
143.39
157.22
151.87
119.02
99.18
126.04
101.49
PAT before Minority Interest
163.79
154.78
167.02
297.07
147.09
159.80
152.67
118.80
100.69
126.43
101.49
Minority Interest
1.39
0.60
0.60
0.39
-3.70
-2.58
-0.80
0.22
-1.51
-0.39
0.00
PAT Margin
7.63%
7.83%
9.36%
17.88%
9.38%
8.66%
8.70%
8.16%
7.78%
11.60%
11.55%
PAT Growth
-11.83%
-7.30%
-43.65%
107.45%
-8.80%
3.52%
27.60%
20.00%
-21.31%
24.19%
 
Unadjusted EPS
8.42
7.99
8.62
15.30
7.37
8.08
7.81
6.12
5.10
6.48
52.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,285.93
1,190.57
1,111.16
888.43
814.52
718.00
620.74
553.02
504.92
424.46
Share Capital
19.45
19.45
19.45
19.45
19.45
19.45
19.45
19.45
19.45
12.96
Total Reserves
1,266.48
1,171.13
1,091.72
868.98
795.07
698.55
601.29
533.57
485.47
411.49
Non-Current Liabilities
60.64
61.69
72.98
75.17
84.90
75.68
60.58
131.97
106.07
2.76
Secured Loans
1.09
1.93
3.20
4.63
6.78
2.88
1.56
77.62
77.41
1.61
Unsecured Loans
14.71
17.95
21.20
21.57
20.03
23.24
9.17
7.96
6.87
6.50
Long Term Provisions
21.89
15.89
16.83
16.95
18.40
14.51
15.77
29.41
18.54
0.00
Current Liabilities
814.20
724.44
524.48
516.71
526.31
493.03
503.64
434.98
403.52
304.13
Trade Payables
534.82
526.09
328.60
273.70
288.25
305.07
250.28
247.05
267.83
205.61
Other Current Liabilities
205.91
180.41
165.48
178.66
95.04
81.09
158.15
90.12
65.16
53.93
Short Term Borrowings
52.96
0.15
12.49
48.58
83.74
48.38
43.27
64.98
30.49
0.00
Short Term Provisions
20.52
17.81
17.91
15.77
59.28
58.50
51.94
32.82
40.03
44.59
Total Liabilities
2,162.61
1,977.81
1,709.05
1,484.06
1,435.81
1,297.17
1,189.65
1,121.42
1,016.66
731.35
Net Block
575.28
568.08
568.05
564.40
595.39
604.15
555.39
517.06
348.42
152.75
Gross Block
750.01
703.58
659.24
607.26
872.20
836.79
750.70
706.14
522.67
309.10
Accumulated Depreciation
174.73
135.49
91.19
42.86
276.82
232.65
195.31
189.07
174.25
156.35
Non Current Assets
749.41
736.74
750.12
769.71
750.69
751.61
700.38
687.82
634.32
292.23
Capital Work in Progress
50.71
47.32
42.15
40.49
26.47
21.08
34.52
59.88
158.58
112.03
Non Current Investment
9.29
9.37
24.36
18.70
18.69
18.69
18.69
19.73
22.69
27.45
Long Term Loans & Adv.
84.90
80.29
80.40
84.14
93.98
97.27
91.77
90.94
103.89
0.00
Other Non Current Assets
29.24
31.67
35.15
61.98
16.16
10.42
0.00
0.21
0.74
0.00
Current Assets
1,413.20
1,241.07
958.94
714.34
685.12
545.56
489.27
433.59
382.34
439.13
Current Investments
105.48
91.81
220.52
9.42
5.50
6.42
1.04
2.96
2.90
112.78
Inventories
673.55
572.18
394.38
402.71
394.20
329.53
267.18
271.72
228.92
148.87
Sundry Debtors
449.07
399.67
263.74
227.84
247.75
167.87
164.77
103.51
106.35
75.51
Cash & Bank
45.75
33.39
9.36
7.68
7.17
9.27
25.84
11.21
14.57
11.90
Other Current Assets
139.34
123.34
44.77
35.62
30.50
32.47
30.44
44.19
29.59
90.08
Short Term Loans & Adv.
19.32
20.68
26.18
31.07
18.06
18.74
12.68
41.27
29.05
88.62
Net Current Assets
598.99
516.63
434.46
197.63
158.81
52.53
-14.37
-1.39
-21.18
135.00
Total Assets
2,162.61
1,977.81
1,709.06
1,484.05
1,435.81
1,297.17
1,189.65
1,121.41
1,016.66
731.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
80.06
41.39
407.66
232.13
68.06
175.64
144.72
94.26
88.26
215.02
PBT
220.26
227.02
379.95
186.11
221.59
214.40
172.29
149.39
184.47
152.71
Adjustment
53.90
46.81
41.01
55.84
66.77
47.71
41.79
36.30
5.80
19.63
Changes in Working Capital
-123.20
-164.94
72.19
30.70
-156.27
-27.35
-33.34
-50.73
-31.41
109.56
Cash after chg. in Working capital
150.96
108.88
493.15
272.65
132.09
234.76
180.74
134.95
158.86
281.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.90
-67.50
-85.49
-40.53
-64.02
-59.12
-36.02
-40.69
-70.60
-66.68
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.19
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-51.45
88.80
-289.42
-146.90
-53.92
-75.94
-39.93
-74.02
-133.84
-91.25
Net Fixed Assets
-39.67
-41.71
-44.65
240.44
-19.10
-41.75
0.32
-48.59
-113.56
-54.40
Net Investments
20.78
144.42
-234.72
-73.35
-12.84
-25.30
-12.54
-29.01
-11.65
-4.13
Others
-32.56
-13.91
-10.05
-313.99
-21.98
-8.89
-27.71
3.58
-8.63
-32.72
Cash from Financing Activity
-51.50
-104.14
-79.69
-58.81
-16.62
-119.09
-89.89
-23.90
45.76
-120.28
Net Cash Inflow / Outflow
-22.89
26.04
38.55
26.41
-2.48
-19.39
14.90
-3.65
0.18
3.49
Opening Cash & Equivalents
28.78
2.74
-35.81
-62.22
4.01
23.41
8.51
12.16
11.98
6.85
Closing Cash & Equivalent
5.89
28.78
2.74
-35.81
1.53
4.01
23.41
8.51
12.16
10.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
66.13
61.22
57.14
45.68
41.88
36.92
31.92
28.44
25.96
21.83
ROA
7.48%
9.06%
18.61%
10.08%
11.69%
12.28%
10.28%
9.42%
14.47%
14.35%
ROE
12.50%
14.51%
29.71%
17.27%
20.85%
22.81%
20.24%
19.04%
27.21%
29.89%
ROCE
17.74%
19.76%
36.57%
21.07%
26.93%
29.65%
26.45%
25.07%
36.29%
37.11%
Fixed Asset Turnover
2.73
2.65
2.79
2.20
2.24
2.33
2.13
2.20
2.81
2.90
Receivable days
78.07
66.95
50.74
53.32
39.54
32.83
31.53
28.29
28.44
37.30
Inventory Days
114.59
97.54
82.27
89.35
68.85
58.89
63.33
67.49
59.07
58.06
Payable days
110.28
99.68
85.62
82.68
70.98
70.58
75.11
91.00
95.59
96.07
Cash Conversion Cycle
82.38
64.80
47.39
59.98
37.41
21.13
19.74
4.78
-8.08
-0.71
Total Debt/Equity
0.06
0.02
0.03
0.10
0.15
0.11
0.21
0.28
0.23
0.02
Interest Cover
28.32
35.33
42.32
12.63
19.54
15.33
9.33
9.67
27.74
24.77

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.