Aimco Pesticides Live BSE/NSE | Aimco Pesticides Fundamenta data | Aimco Pesticides Balance sheet | Aimco Pesticides Quarterly Results | Aimco Pesticides Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

88.21
16.95
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

91.20
1.63%
2.13

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.16
13.82
19.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
19.51
20.63

PAT CAGR (%)

10 Years
5 Years
3 Years

-
7.89
10.12

P:E (Median)

8 Years
5 Years
3 Years

14.99
16.03
15.37

P:BV (Average)

8 Years
5 Years
3 Years

13.17
6.02
3.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.11
11.45
9.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 49.18 41.31 19.05% 43.09 61.86 -30.34% 32.94 57.20 -42.41% 48.01 61.36 -21.76%
Expenses 44.68 38.98 14.62% 40.72 59.34 -31.38% 30.53 57.64 -47.03% 46.28 58.10 -20.34%
EBITDA 4.50 2.32 93.97% 2.37 2.52 -5.95% 2.41 -0.43 - 1.73 3.26 -46.93%
EBIDTM 9.14% 5.62% 5.50% 4.08% 7.31% -0.76% 3.60% 5.31%
Other Income 0.70 0.94 -25.53% 0.57 1.72 -66.86% 0.09 3.38 -97.34% 1.01 1.58 -36.08%
Interest 1.89 0.56 237.50% 1.25 0.27 362.96% 0.82 0.39 110.26% 0.34 0.05 580.00%
Depreciation 0.55 0.63 -12.70% 0.53 0.62 -14.52% 0.76 0.48 58.33% 0.65 0.44 47.73%
PBT 2.76 2.07 33.33% 1.16 3.35 -65.37% 0.91 2.08 -56.25% 1.74 4.35 -60.00%
Tax 0.73 0.70 4.29% 0.32 1.12 -71.43% 0.22 0.73 -69.86% 0.56 1.22 -54.10%
PAT 2.02 1.37 47.45% 0.84 2.23 -62.33% 0.69 1.35 -48.89% 1.19 3.14 -62.10%
PATM 4.11% 3.33% 1.96% 3.60% 2.10% 2.36% 2.47% 5.11%
EPS 2.11 1.43 47.55% 0.88 2.32 -62.07% 0.72 1.41 -48.94% 1.24 3.27 -62.08%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 49.18 41.31 19.05% 43.09 62.39 -30.93% 32.95 57.22 -42.42% 48.60 61.47 -20.94%
Expenses 44.69 38.99 14.62% 40.73 59.35 -31.37% 30.46 57.48 -47.01% 46.30 58.33 -20.62%
EBITDA 4.49 2.32 93.53% 2.36 3.03 -22.11% 2.49 -0.26 - 2.30 3.14 -26.75%
EBIDTM 9.12% 5.63% 5.48% 4.86% 7.56% -0.45% 4.73% 5.11%
Other Income 0.58 0.99 -41.41% 0.57 1.72 -66.86% 0.02 3.16 -99.37% 1.02 1.67 -38.92%
Interest 1.89 0.56 237.50% 1.25 0.27 362.96% 0.82 0.39 110.26% 0.34 0.05 580.00%
Depreciation 0.55 0.63 -12.70% 0.53 0.62 -14.52% 0.76 0.48 58.33% 0.65 0.44 47.73%
PBT 2.62 2.12 23.58% 1.16 3.86 -69.95% 0.92 2.03 -54.68% 2.33 4.33 -46.19%
Tax 0.73 0.70 4.29% 0.32 1.12 -71.43% 0.22 0.73 -69.86% 0.56 1.22 -54.10%
PAT 1.89 1.42 33.10% 0.84 2.74 -69.34% 0.71 1.30 -45.38% 1.77 3.11 -43.09%
PATM 3.83% 3.45% 1.94% 4.39% 2.15% 2.28% 3.65% 5.06%
EPS 1.97 1.49 32.21% 0.87 2.86 -69.58% 0.74 1.36 -45.59% 1.85 3.24 -42.90%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Sep 12 Mar 11
Net Sales 173.22 184.11 197.12 109.20 99.25 96.44 164.92 140.50 45.75 198.62 48.99 Net Sales Growth -21.88% -6.60% 80.51% 10.03% 2.91% -41.52% 17.38% 207.10% -76.97% 305.43% Cost Of Goods Sold 133.36 143.13 161.02 81.22 69.94 74.02 139.45 118.93 42.21 174.84 44.19 Gross Profit 39.86 40.98 36.10 27.98 29.31 22.42 25.46 21.57 3.53 23.78 4.81 GP Margin 23.01% 22.26% 18.31% 25.62% 29.53% 23.25% 15.44% 15.35% 7.72% 11.97% 9.82% Total Expenditure 162.21 175.13 190.46 105.15 88.55 92.20 160.58 137.96 62.36 200.50 52.40 Power & Fuel Cost - 1.91 1.40 1.49 1.54 1.62 1.30 1.06 0.37 1.08 0.50 % Of Sales - 1.04% 0.71% 1.36% 1.55% 1.68% 0.79% 0.75% 0.81% 0.54% 1.02% Employee Cost - 7.30 6.97 5.47 4.51 3.37 2.65 2.74 1.17 2.93 1.47 % Of Sales - 3.97% 3.54% 5.01% 4.54% 3.49% 1.61% 1.95% 2.56% 1.48% 3.00% Manufacturing Exp. - 5.34 4.86 4.65 3.50 2.89 1.89 1.68 0.64 1.83 0.76 % Of Sales - 2.90% 2.47% 4.26% 3.53% 3.00% 1.15% 1.20% 1.40% 0.92% 1.55% General & Admin Exp. - 5.69 5.36 4.38 2.98 2.23 2.03 1.11 0.60 1.39 0.68 % Of Sales - 3.09% 2.72% 4.01% 3.00% 2.31% 1.23% 0.79% 1.31% 0.70% 1.39% Selling & Distn. Exp. - 8.54 8.89 5.86 4.73 5.32 8.42 6.32 2.77 11.11 2.61 % Of Sales - 4.64% 4.51% 5.37% 4.77% 5.52% 5.11% 4.50% 6.05% 5.59% 5.33% Miscellaneous Exp. - 3.22 1.97 2.06 1.35 2.74 4.83 6.12 14.59 7.32 2.61 % Of Sales - 1.75% 1.00% 1.89% 1.36% 2.84% 2.93% 4.36% 31.89% 3.69% 4.49% EBITDA 11.01 8.98 6.66 4.05 10.70 4.24 4.34 2.54 -16.61 -1.88 -3.41 EBITDA Margin 6.36% 4.88% 3.38% 3.71% 10.78% 4.40% 2.63% 1.81% -36.31% -0.95% -6.96% Other Income 2.37 3.75 6.95 5.23 1.94 0.79 0.03 0.38 0.49 2.09 0.35 Interest 4.30 2.00 0.63 0.31 0.25 0.25 0.30 0.79 0.19 4.92 2.99 Depreciation 2.49 2.66 1.73 0.98 0.60 0.52 0.61 0.35 0.17 0.86 0.68 PBT 6.57 8.07 11.25 7.99 11.79 4.25 3.45 1.79 -16.48 -5.57 -6.71 Tax 1.83 2.59 3.32 2.93 0.32 -0.38 0.36 1.38 -1.43 3.07 -0.62 Tax Rate 27.85% 32.09% 29.51% 36.67% 2.71% -8.94% 10.43% 77.09% -22.10% -55.12% 9.24% PAT 4.74 5.48 7.92 5.06 11.47 4.63 3.09 0.41 7.90 -8.64 -6.09 PAT before Minority Interest 4.74 5.48 7.92 5.06 11.47 4.63 3.09 0.41 7.90 -8.64 -6.09 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.74% 2.98% 4.02% 4.63% 11.56% 4.80% 1.87% 0.29% 17.27% -4.35% -12.43% PAT Growth -41.41% -30.81% 56.52% -55.88% 147.73% 49.84% 653.66% -94.81% 191.44% -41.87% Unadjusted EPS 4.94 5.71 8.25 5.27 11.95 4.82 3.22 0.43 8.23 -9.00 -6.34

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Sep 12

Mar 11

Net Sales

173.22

184.11

197.12

109.20

99.25

96.44

164.92

140.50

45.75

198.62

48.99

Net Sales Growth

-21.88%

-6.60%

80.51%

10.03%

2.91%

-41.52%

17.38%

207.10%

-76.97%

305.43%

Cost Of Goods Sold

133.36

143.13

161.02

81.22

69.94

74.02

139.45

118.93

42.21

174.84

44.19

Gross Profit

39.86

40.98

36.10

27.98

29.31

22.42

25.46

21.57

3.53

23.78

4.81

GP Margin

23.01%

22.26%

18.31%

25.62%

29.53%

23.25%

15.44%

15.35%

7.72%

11.97%

9.82%

Total Expenditure

162.21

175.13

190.46

105.15

88.55

92.20

160.58

137.96

62.36

200.50

52.40

Power & Fuel Cost

1.91

1.40

1.49

1.54

1.62

1.30

1.06

0.37

1.08

0.50

% Of Sales

1.04%

0.71%

1.36%

1.55%

1.68%

0.79%

0.75%

0.81%

0.54%

1.02%

Employee Cost

7.30

6.97

5.47

4.51

3.37

2.65

2.74

1.17

2.93

1.47

% Of Sales

3.97%

3.54%

5.01%

4.54%

3.49%

1.61%

1.95%

2.56%

1.48%

3.00%

Manufacturing Exp.

5.34

4.86

4.65

3.50

2.89

1.89

1.68

0.64

1.83

0.76

% Of Sales

2.90%

2.47%

4.26%

3.53%

3.00%

1.15%

1.20%

1.40%

0.92%

1.55%

General & Admin Exp.

5.69

5.36

4.38

2.98

2.23

2.03

1.11

0.60

1.39

0.68

% Of Sales

3.09%

2.72%

4.01%

3.00%

2.31%

1.23%

0.79%

1.31%

0.70%

1.39%

Selling & Distn. Exp.

8.54

8.89

5.86

4.73

5.32

8.42

6.32

2.77

11.11

2.61

% Of Sales

4.64%

4.51%

5.37%

4.77%

5.52%

5.11%

4.50%

6.05%

5.59%

5.33%

Miscellaneous Exp.

3.22

1.97

2.06

1.35

2.74

4.83

6.12

14.59

7.32

2.61

% Of Sales

1.75%

1.00%

1.89%

1.36%

2.84%

2.93%

4.36%

31.89%

3.69%

4.49%

EBITDA

11.01

8.98

6.66

4.05

10.70

4.24

4.34

2.54

-16.61

-1.88

-3.41

EBITDA Margin

6.36%

4.88%

3.38%

3.71%

10.78%

4.40%

2.63%

1.81%

-36.31%

-0.95%

-6.96%

Other Income

2.37

3.75

6.95

5.23

1.94

0.79

0.03

0.38

0.49

2.09

0.35

Interest

4.30

2.00

0.63

0.31

0.25

0.30

0.79

0.19

4.92

2.99

Depreciation

2.49

2.66

1.73

0.98

0.60

0.52

0.61

0.35

0.17

0.86

0.68

PBT

6.57

8.07

11.25

7.99

11.79

4.25

3.45

1.79

-16.48

-5.57

-6.71

Tax

1.83

2.59

3.32

2.93

0.32

-0.38

0.36

1.38

-1.43

3.07

-0.62

Tax Rate

27.85%

32.09%

29.51%

36.67%

2.71%

-8.94%

10.43%

77.09%

-22.10%

-55.12%

9.24%

PAT

4.74

5.48

7.92

5.06

11.47

4.63

3.09

0.41

7.90

-8.64

-6.09

PAT before Minority Interest

4.74

5.48

7.92

5.06

11.47

4.63

3.09

0.41

7.90

-8.64

-6.09

Minority Interest

0.00

PAT Margin

2.74%

2.98%

4.02%

4.63%

11.56%

4.80%

1.87%

0.29%

17.27%

-4.35%

-12.43%

PAT Growth

-41.41%

-30.81%

56.52%

-55.88%

147.73%

49.84%

653.66%

-94.81%

191.44%

-41.87%

Unadjusted EPS

4.94

5.71

8.25

5.27

11.95

4.82

3.22

0.43

8.23

-9.00

-6.34

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 173.82 185.24 197.25 109.23 99.49 96.99 165.26 140.50 Net Sales Growth -21.84% -6.09% 80.58% 9.79% 2.58% -41.31% 17.62% Cost Of Goods Sold 133.36 143.13 161.02 81.22 69.94 74.02 139.50 118.93 Gross Profit 40.46 42.11 36.23 28.00 29.55 22.97 25.76 21.57 GP Margin 23.28% 22.73% 18.37% 25.63% 29.70% 23.68% 15.59% 15.35% Total Expenditure 162.18 175.10 190.58 105.26 89.00 92.83 161.10 137.97 Power & Fuel Cost - 1.91 1.40 1.49 1.54 1.62 1.30 1.06 % Of Sales - 1.03% 0.71% 1.36% 1.55% 1.67% 0.79% 0.75% Employee Cost - 7.30 6.97 5.47 4.51 3.37 2.65 2.74 % Of Sales - 3.94% 3.53% 5.01% 4.53% 3.47% 1.60% 1.95% Manufacturing Exp. - 5.34 4.86 4.65 3.50 2.89 1.89 1.48 % Of Sales - 2.88% 2.46% 4.26% 3.52% 2.98% 1.14% 1.05% General & Admin Exp. - 5.80 5.47 4.48 3.08 2.30 2.10 1.32 % Of Sales - 3.13% 2.77% 4.10% 3.10% 2.37% 1.27% 0.94% Selling & Distn. Exp. - 8.54 8.89 5.86 5.08 5.87 8.86 6.32 % Of Sales - 4.61% 4.51% 5.36% 5.11% 6.05% 5.36% 4.50% Miscellaneous Exp. - 3.07 1.99 2.07 1.35 2.75 4.80 6.12 % Of Sales - 1.66% 1.01% 1.90% 1.36% 2.84% 2.90% 4.36% EBITDA 11.64 10.14 6.67 3.97 10.49 4.16 4.16 2.53 EBITDA Margin 6.70% 5.47% 3.38% 3.63% 10.54% 4.29% 2.52% 1.80% Other Income 2.19 3.75 6.73 5.23 2.02 0.79 0.03 0.38 Interest 4.30 2.00 0.63 0.31 0.25 0.25 0.30 0.79 Depreciation 2.49 2.66 1.73 0.98 0.60 0.52 0.61 0.35 PBT 7.03 9.24 11.04 7.91 11.66 4.17 3.27 1.78 Tax 1.83 2.59 3.32 2.93 0.32 -0.38 0.36 1.38 Tax Rate 26.03% 28.03% 30.07% 37.04% 2.74% -9.11% 11.01% 77.53% PAT 5.21 6.65 7.72 4.98 11.34 4.55 2.90 0.39 PAT before Minority Interest 5.21 6.65 7.72 4.98 11.34 4.55 2.90 0.39 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.00% 3.59% 3.91% 4.56% 11.40% 4.69% 1.75% 0.28% PAT Growth -39.21% -13.86% 55.02% -56.08% 149.23% 56.90% 643.59% Unadjusted EPS 5.43 6.93 8.04 5.19 11.81 4.74 3.02 0.41

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Net Sales

173.82

185.24

197.25

109.23

99.49

96.99

165.26

140.50

Net Sales Growth

-21.84%

-6.09%

80.58%

9.79%

2.58%

-41.31%

17.62%

Cost Of Goods Sold

133.36

143.13

161.02

81.22

69.94

74.02

139.50

118.93

Gross Profit

40.46

42.11

36.23

28.00

29.55

22.97

25.76

21.57

GP Margin

23.28%

22.73%

18.37%

25.63%

29.70%

23.68%

15.59%

15.35%

Total Expenditure

162.18

175.10

190.58

105.26

89.00

92.83

161.10

137.97

Power & Fuel Cost

1.91

1.40

1.49

1.54

1.62

1.30

1.06

% Of Sales

1.03%

0.71%

1.36%

1.55%

1.67%

0.79%

0.75%

Employee Cost

7.30

6.97

5.47

4.51

3.37

2.65

2.74

% Of Sales

3.94%

3.53%

5.01%

4.53%

3.47%

1.60%

1.95%

Manufacturing Exp.

5.34

4.86

4.65

3.50

2.89

1.89

1.48

% Of Sales

2.88%

2.46%

4.26%

3.52%

2.98%

1.14%

1.05%

General & Admin Exp.

5.80

5.47

4.48

3.08

2.30

2.10

1.32

% Of Sales

3.13%

2.77%

4.10%

3.10%

2.37%

1.27%

0.94%

Selling & Distn. Exp.

8.54

8.89

5.86

5.08

5.87

8.86

6.32

% Of Sales

4.61%

4.51%

5.36%

5.11%

6.05%

5.36%

4.50%

Miscellaneous Exp.

3.07

1.99

2.07

1.35

2.75

4.80

6.12

% Of Sales

1.66%

1.01%

1.90%

1.36%

2.84%

2.90%

4.36%

EBITDA

11.64

10.14

6.67

3.97

10.49

4.16

2.53

EBITDA Margin

6.70%

5.47%

3.38%

3.63%

10.54%

4.29%

2.52%

1.80%

Other Income

2.19

3.75

6.73

5.23

2.02

0.79

0.03

0.38

Interest

4.30

2.00

0.63

0.31

0.25

0.30

0.79

Depreciation

2.49

2.66

1.73

0.98

0.60

0.52

0.61

0.35

PBT

7.03

9.24

11.04

7.91

11.66

4.17

3.27

1.78

Tax

1.83

2.59

3.32

2.93

0.32

-0.38

0.36

1.38

Tax Rate

26.03%

28.03%

30.07%

37.04%

2.74%

-9.11%

11.01%

77.53%

PAT

5.21

6.65

7.72

4.98

11.34

4.55

2.90

0.39

PAT before Minority Interest

5.21

6.65

7.72

4.98

11.34

4.55

2.90

0.39

Minority Interest

0.00

PAT Margin

3.00%

3.59%

3.91%

4.56%

11.40%

4.69%

1.75%

0.28%

PAT Growth

-39.21%

-13.86%

55.02%

-56.08%

149.23%

56.90%

643.59%

Unadjusted EPS

5.43

6.93

8.04

5.19

11.81

4.74

3.02

0.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Sep 12 Mar 11
Shareholder's Funds 38.10 35.71 29.08 18.48 8.34 3.71 0.62 0.21 -7.69 0.95 Share Capital 9.58 9.58 9.58 9.24 9.24 9.24 9.24 9.24 9.24 9.24 Total Reserves 28.51 26.13 19.49 9.24 -0.90 -5.53 -8.61 -9.02 -16.92 -8.29 Non-Current Liabilities 13.23 10.59 -0.27 -1.38 1.13 1.35 0.86 1.25 0.86 -1.91 Secured Loans 1.46 0.00 0.00 0.00 0.00 0.02 0.02 1.75 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.17 0.52 Long Term Provisions 11.27 11.39 1.43 1.42 1.06 0.86 0.72 0.65 0.54 0.42 Current Liabilities 87.37 62.99 44.62 42.76 48.57 47.95 62.51 45.26 103.17 48.65 Trade Payables 66.58 51.31 32.33 30.98 39.51 41.02 40.65 26.47 45.53 11.80 Other Current Liabilities 10.72 10.45 4.60 6.75 5.10 4.06 19.94 16.56 52.16 31.17 Short Term Borrowings 7.00 0.00 0.00 0.00 0.00 0.00 0.03 0.95 4.01 4.92 Short Term Provisions 3.08 1.22 7.69 5.03 3.96 2.86 1.90 1.28 1.46 0.76 Total Liabilities 138.70 109.29 73.43 59.86 58.04 53.01 63.99 46.72 96.34 47.69 Net Block 18.82 16.61 14.13 7.13 3.88 4.78 4.50 4.16 4.13 4.50 Gross Block 24.53 19.85 15.72 7.73 16.49 18.00 17.11 16.42 16.22 15.80 Accumulated Depreciation 5.71 3.24 1.58 0.60 12.61 13.23 12.61 12.26 12.09 11.30 Non Current Assets 31.94 28.40 15.99 16.52 7.24 7.03 6.10 8.54 26.14 31.99 Capital Work in Progress 2.74 1.39 0.13 5.17 0.12 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.20 0.15 0.15 0.10 0.10 0.10 0.10 0.00 0.00 0.00 Long Term Loans & Adv. 10.19 10.25 1.57 4.12 3.14 2.15 1.50 4.39 17.32 19.62 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.69 7.87 Current Assets 106.76 80.88 57.44 43.34 50.80 45.98 57.90 38.19 70.21 15.70 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 58.19 46.84 27.11 19.57 19.16 9.72 15.28 11.30 27.20 7.08 Sundry Debtors 28.86 15.80 16.33 16.83 24.89 32.15 34.88 20.99 31.70 4.43 Cash & Bank 6.35 3.13 1.85 0.39 2.45 1.40 1.61 0.95 0.64 0.77 Other Current Assets 13.36 0.06 0.02 0.01 4.31 2.70 6.12 4.95 10.66 3.43 Short Term Loans & Adv. 13.34 15.05 12.12 6.54 4.23 2.70 6.11 4.95 10.65 3.42 Net Current Assets 19.38 17.90 12.82 0.58 2.23 -1.97 -4.61 -7.08 -32.96 -32.95 Total Assets 138.70 109.28 73.43 59.86 58.04 53.01 64.00 46.73 96.35 47.69

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Sep 12

Mar 11

Shareholder's Funds

38.10

35.71

29.08

18.48

8.34

3.71

0.62

0.21

-7.69

0.95

Share Capital

9.58

9.24

Total Reserves

28.51

26.13

19.49

9.24

-0.90

-5.53

-8.61

-9.02

-16.92

-8.29

Non-Current Liabilities

13.23

10.59

-0.27

-1.38

1.13

1.35

0.86

1.25

0.86

-1.91

Secured Loans

1.46

0.00

0.02

1.75

0.00

Unsecured Loans

0.00

0.12

0.17

0.52

Long Term Provisions

11.27

11.39

1.43

1.42

1.06

0.86

0.72

0.65

0.54

0.42

Current Liabilities

87.37

62.99

44.62

42.76

48.57

47.95

62.51

45.26

103.17

48.65

Trade Payables

66.58

51.31

32.33

30.98

39.51

41.02

40.65

26.47

45.53

11.80

Other Current Liabilities

10.72

10.45

4.60

6.75

5.10

4.06

19.94

16.56

52.16

31.17

Short Term Borrowings

7.00

0.00

0.03

0.95

4.01

4.92

Short Term Provisions

3.08

1.22

7.69

5.03

3.96

2.86

1.90

1.28

1.46

0.76

Total Liabilities

138.70

109.29

73.43

59.86

58.04

53.01

63.99

46.72

96.34

47.69

Net Block

18.82

16.61

14.13

7.13

3.88

4.78

4.50

4.16

4.13

4.50

Gross Block

24.53

19.85

15.72

7.73

16.49

18.00

17.11

16.42

16.22

15.80

Accumulated Depreciation

5.71

3.24

1.58

0.60

12.61

13.23

12.61

12.26

12.09

11.30

Non Current Assets

31.94

28.40

15.99

16.52

7.24

7.03

6.10

8.54

26.14

31.99

Capital Work in Progress

2.74

1.39

0.13

5.17

0.12

0.00

Non Current Investment

0.20

0.15

0.10

0.00

Long Term Loans & Adv.

10.19

10.25

1.57

4.12

3.14

2.15

1.50

4.39

17.32

19.62

Other Non Current Assets

0.00

4.69

7.87

Current Assets

106.76

80.88

57.44

43.34

50.80

45.98

57.90

38.19

70.21

15.70

Current Investments

0.00

Inventories

58.19

46.84

27.11

19.57

19.16

9.72

15.28

11.30

27.20

7.08

Sundry Debtors

28.86

15.80

16.33

16.83

24.89

32.15

34.88

20.99

31.70

4.43

Cash & Bank

6.35

3.13

1.85

0.39

2.45

1.40

1.61

0.95

0.64

0.77

Other Current Assets

13.36

0.06

0.02

0.01

4.31

2.70

6.12

4.95

10.66

3.43

Short Term Loans & Adv.

13.34

15.05

12.12

6.54

4.23

2.70

6.11

4.95

10.65

3.42

Net Current Assets

19.38

17.90

12.82

0.58

2.23

-1.97

-4.61

-7.08

-32.96

-32.95

Total Assets

138.70

109.28

73.43

59.86

58.04

53.01

64.00

46.73

96.35

47.69

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 38.66 35.09 28.68 18.16 8.14 3.60 0.69 Share Capital 9.58 9.58 9.58 9.24 9.24 9.24 9.24 Total Reserves 29.08 25.51 19.09 8.92 -1.09 -5.64 -8.55 Non-Current Liabilities 13.24 10.60 -0.27 -1.38 1.13 1.35 1.27 Secured Loans 1.46 0.00 0.00 0.00 0.00 0.02 0.02 Unsecured Loans 0.01 0.01 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 11.27 11.39 1.43 1.42 1.06 0.86 1.13 Current Liabilities 87.35 63.02 44.70 42.83 47.07 47.97 62.50 Trade Payables 66.58 51.31 32.33 30.98 39.51 41.03 40.65 Other Current Liabilities 10.69 10.48 4.67 6.81 5.19 4.07 20.26 Short Term Borrowings 7.00 0.00 0.01 0.01 0.01 0.01 0.04 Short Term Provisions 3.08 1.22 7.69 5.03 2.36 2.86 1.54 Total Liabilities 139.25 108.71 73.11 59.61 56.34 52.92 64.46 Net Block 18.90 16.69 14.22 7.21 3.96 4.86 4.58 Gross Block 24.62 19.93 15.80 7.81 16.57 18.09 17.20 Accumulated Depreciation 5.71 3.24 1.58 0.60 12.61 13.23 12.61 Non Current Assets 33.53 29.41 15.92 16.50 7.23 7.02 6.12 Capital Work in Progress 4.44 2.47 0.13 5.17 0.12 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 10.19 10.25 1.57 4.12 3.14 2.16 1.53 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 105.73 79.30 57.19 43.11 49.12 45.90 58.34 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 58.19 46.84 27.11 19.57 19.16 9.72 15.28 Sundry Debtors 29.27 15.80 16.04 16.55 24.73 31.83 34.52 Cash & Bank 6.40 3.70 1.88 0.44 2.52 1.65 2.39 Other Current Assets 11.87 0.06 0.02 0.01 2.71 2.70 6.15 Short Term Loans & Adv. 11.85 12.90 12.12 6.54 2.63 2.70 6.14 Net Current Assets 18.37 16.29 12.48 0.28 2.05 -2.07 -4.16 Total Assets 139.26 108.71 73.11 59.61 56.35 52.92 64.46

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Shareholder's Funds

38.66

35.09

28.68

18.16

8.14

3.60

0.69

Share Capital

9.58

9.24

Total Reserves

29.08

25.51

19.09

8.92

-1.09

-5.64

-8.55

Non-Current Liabilities

13.24

10.60

-0.27

-1.38

1.13

1.35

1.27

Secured Loans

1.46

0.00

0.02

Unsecured Loans

0.01

0.00

Long Term Provisions

11.27

11.39

1.43

1.42

1.06

0.86

1.13

Current Liabilities

87.35

63.02

44.70

42.83

47.07

47.97

62.50

Trade Payables

66.58

51.31

32.33

30.98

39.51

41.03

40.65

Other Current Liabilities

10.69

10.48

4.67

6.81

5.19

4.07

20.26

Short Term Borrowings

7.00

0.00

0.01

0.04

Short Term Provisions

3.08

1.22

7.69

5.03

2.36

2.86

1.54

Total Liabilities

139.25

108.71

73.11

59.61

56.34

52.92

64.46

Net Block

18.90

16.69

14.22

7.21

3.96

4.86

4.58

Gross Block

24.62

19.93

15.80

7.81

16.57

18.09

17.20

Accumulated Depreciation

5.71

3.24

1.58

0.60

12.61

13.23

12.61

Non Current Assets

33.53

29.41

15.92

16.50

7.23

7.02

6.12

Capital Work in Progress

4.44

2.47

0.13

5.17

0.12

0.00

Non Current Investment

0.00

Long Term Loans & Adv.

10.19

10.25

1.57

4.12

3.14

2.16

1.53

Other Non Current Assets

0.00

Current Assets

105.73

79.30

57.19

43.11

49.12

45.90

58.34

Current Investments

0.00

Inventories

58.19

46.84

27.11

19.57

19.16

9.72

15.28

Sundry Debtors

29.27

15.80

16.04

16.55

24.73

31.83

34.52

Cash & Bank

6.40

3.70

1.88

0.44

2.52

1.65

2.39

Other Current Assets

11.87

0.06

0.02

0.01

2.71

2.70

6.15

Short Term Loans & Adv.

11.85

12.90

12.12

6.54

2.63

2.70

6.14

Net Current Assets

18.37

16.29

12.48

0.28

2.05

-2.07

-4.16

Total Assets

139.26

108.71

73.11

59.61

56.35

52.92

64.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Sep 12 Mar 11
Cash From Operating Activity 3.10 8.37 -0.83 6.83 -0.09 0.74 10.86 3.81 6.22 3.33 PBT 8.07 11.25 7.99 11.79 4.25 3.45 1.79 -16.48 -5.57 -6.66 Adjustment 4.83 4.12 1.67 0.45 0.10 2.37 3.08 17.65 7.90 3.84 Changes in Working Capital -9.50 -2.63 -8.96 -5.52 -4.72 -3.81 7.78 -11.14 0.17 6.84 Cash after chg. in Working capital 3.40 12.73 0.69 6.72 -0.37 2.02 12.66 -9.97 2.51 4.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.30 -4.36 -1.52 0.08 0.27 -1.28 -1.80 1.31 3.72 -0.64 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.03 0.00 0.00 0.00 12.47 0.00 -0.05 Cash From Investing Activity -4.44 -5.38 -3.21 -8.89 1.16 -0.68 -0.78 -0.21 -0.49 -0.10 Net Fixed Assets -6.03 -5.39 -2.95 3.71 1.39 -0.89 -0.69 -0.20 -0.42 0.03 Net Investments -0.05 0.00 -0.05 0.00 0.00 0.00 -0.10 0.00 0.00 0.00 Others 1.64 0.01 -0.21 -12.60 -0.23 0.21 0.01 -0.01 -0.07 -0.13 Cash from Financing Activity 3.98 -1.78 5.50 0.00 -0.03 -0.06 -9.42 -3.33 -5.89 -4.48 Net Cash Inflow / Outflow 2.64 1.20 1.46 -2.06 1.04 0.00 0.66 0.27 -0.15 -1.25 Opening Cash & Equivalents 3.02 1.81 0.35 2.41 1.37 1.39 0.00 0.00 0.00 -11.70 Closing Cash & Equivalent 5.66 3.02 1.81 0.35 2.41 1.37 1.39 0.74 0.45 -12.94

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Sep 12

Mar 11

Cash From Operating Activity

3.10

8.37

-0.83

6.83

-0.09

0.74

10.86

3.81

6.22

3.33

PBT

8.07

11.25

7.99

11.79

4.25

3.45

1.79

-16.48

-5.57

-6.66

Adjustment

4.83

4.12

1.67

0.45

0.10

2.37

3.08

17.65

7.90

3.84

Changes in Working Capital

-9.50

-2.63

-8.96

-5.52

-4.72

-3.81

7.78

-11.14

0.17

6.84

Cash after chg. in Working capital

3.40

12.73

0.69

6.72

-0.37

2.02

12.66

-9.97

2.51

4.02

Interest Paid

0.00

Tax Paid

-0.30

-4.36

-1.52

0.08

0.27

-1.28

-1.80

1.31

3.72

-0.64

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

0.03

0.00

12.47

0.00

-0.05

Cash From Investing Activity

-4.44

-5.38

-3.21

-8.89

1.16

-0.68

-0.78

-0.21

-0.49

-0.10

Net Fixed Assets

-6.03

-5.39

-2.95

3.71

1.39

-0.89

-0.69

-0.20

-0.42

0.03

Net Investments

-0.05

0.00

-0.05

0.00

-0.10

0.00

Others

1.64

0.01

-0.21

-12.60

-0.23

0.21

0.01

-0.01

-0.07

-0.13

Cash from Financing Activity

3.98

-1.78

5.50

0.00

-0.03

-0.06

-9.42

-3.33

-5.89

-4.48

Net Cash Inflow / Outflow

2.64

1.20

1.46

-2.06

1.04

0.00

0.66

0.27

-0.15

-1.25

Opening Cash & Equivalents

3.02

1.81

0.35

2.41

1.37

1.39

0.00

-11.70

Closing Cash & Equivalent

5.66

3.02

1.81

0.35

2.41

1.37

1.39

0.74

0.45

-12.94

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 3.22 9.98 -0.86 6.81 -0.27 0.21 11.52 PBT 9.24 11.04 7.91 11.66 4.17 3.27 1.78 Adjustment 4.85 4.14 0.94 0.45 0.11 2.37 3.08 Changes in Working Capital -10.57 -0.84 -8.18 -5.41 -4.82 -4.16 8.46 Cash after chg. in Working capital 3.52 14.34 0.67 6.70 -0.54 1.48 13.32 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.30 -4.36 -1.52 0.08 0.27 -1.28 -1.80 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.03 0.00 0.00 0.00 Cash From Investing Activity -5.07 -6.46 -3.21 -8.89 1.17 -0.68 -0.69 Net Fixed Assets -6.03 -5.39 -2.95 3.71 1.39 -0.89 Net Investments -0.05 0.00 -0.05 0.00 0.00 0.00 Others 1.01 -1.07 -0.21 -12.60 -0.22 0.21 Cash from Financing Activity 3.98 -1.78 5.50 0.00 -0.03 -0.06 -9.41 Net Cash Inflow / Outflow 2.13 1.74 1.44 -2.08 0.87 -0.53 1.43 Opening Cash & Equivalents 3.58 1.84 0.40 2.48 1.61 2.17 0.00 Closing Cash & Equivalent 5.71 3.58 1.84 0.40 2.49 1.61 2.17

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Cash From Operating Activity

3.22

9.98

-0.86

6.81

-0.27

0.21

11.52

PBT

9.24

11.04

7.91

11.66

4.17

3.27

1.78

Adjustment

4.85

4.14

0.94

0.45

0.11

2.37

3.08

Changes in Working Capital

-10.57

-0.84

-8.18

-5.41

-4.82

-4.16

8.46

Cash after chg. in Working capital

3.52

14.34

0.67

6.70

-0.54

1.48

13.32

Interest Paid

0.00

Tax Paid

-0.30

-4.36

-1.52

0.08

0.27

-1.28

-1.80

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

0.03

0.00

Cash From Investing Activity

-5.07

-6.46

-3.21

-8.89

1.17

-0.68

-0.69

Net Fixed Assets

-6.03

-5.39

-2.95

3.71

1.39

-0.89

Net Investments

-0.05

0.00

-0.05

0.00

Others

1.01

-1.07

-0.21

-12.60

-0.22

0.21

Cash from Financing Activity

3.98

-1.78

5.50

0.00

-0.03

-0.06

-9.41

Net Cash Inflow / Outflow

2.13

1.74

1.44

-2.08

0.87

-0.53

1.43

Opening Cash & Equivalents

3.58

1.84

0.40

2.48

1.61

2.17

0.00

Closing Cash & Equivalent

5.71

3.58

1.84

0.40

2.49

1.61

2.17

Financial Ratios

Standalone /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Sep 12 Mar 11
Book Value (Rs.) 39.76 37.26 30.34 20.00 9.03 4.02 0.67 0.23 -8.32 1.03 ROA 4.42% 8.67% 7.59% 19.46% 8.34% 5.28% 0.73% 11.04% -11.99% -12.22% ROE 14.85% 24.46% 21.27% 85.53% 76.85% 142.60% 97.24% 0.00% 0.00% -152.41% ROCE 24.21% 36.66% 34.89% 89.71% 74.36% 167.82% 51.56% 54.42% -6.01% -16.26% Fixed Asset Turnover 8.30 11.08 9.40 8.42 5.66 9.47 8.43 2.86 12.46 3.12 Receivable days 44.27 29.75 54.93 74.62 106.63 73.59 72.10 206.14 33.05 107.97 Inventory Days 104.12 68.47 77.33 69.28 53.99 27.45 34.30 150.58 31.35 82.30 Payable days 129.09 78.20 110.47 152.54 158.78 99.03 92.38 340.27 51.87 77.17 Cash Conversion Cycle 19.30 20.01 21.79 -8.63 1.84 2.01 14.01 16.45 12.53 113.10 Total Debt/Equity 0.25 0.00 0.00 0.00 0.00 0.01 0.15 42.21 -2.98 5.73 Interest Cover 5.05 18.88 26.72 48.16 18.00 12.51 3.27 35.60 -0.13 -1.25

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Sep 12

Mar 11

Book Value (Rs.)

39.76

37.26

30.34

20.00

9.03

4.02

0.67

0.23

-8.32

1.03

ROA

4.42%

8.67%

7.59%

19.46%

8.34%

5.28%

0.73%

11.04%

-11.99%

-12.22%

ROE

14.85%

24.46%

21.27%

85.53%

76.85%

142.60%

97.24%

0.00%

-152.41%

ROCE

24.21%

36.66%

34.89%

89.71%

74.36%

167.82%

51.56%

54.42%

-6.01%

-16.26%

Fixed Asset Turnover

8.30

11.08

9.40

8.42

5.66

9.47

8.43

2.86

12.46

3.12

Receivable days

44.27

29.75

54.93

74.62

106.63

73.59

72.10

206.14

33.05

107.97

Inventory Days

104.12

68.47

77.33

69.28

53.99

27.45

34.30

150.58

31.35

82.30

Payable days

129.09

78.20

110.47

152.54

158.78

99.03

92.38

340.27

51.87

77.17

Cash Conversion Cycle

19.30

20.01

21.79

-8.63

1.84

2.01

14.01

16.45

12.53

113.10

Total Debt/Equity

0.25

0.00

0.01

0.15

42.21

-2.98

5.73

Interest Cover

5.05

18.88

26.72

48.16

18.00

12.51

3.27

35.60

-0.13

-1.25

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 40.35 36.62 29.93 19.65 8.82 3.89 0.75 ROA 5.36% 8.49% 7.51% 19.56% 8.33% 4.95% 0.61% ROE 18.02% 24.20% 21.27% 86.23% 77.56% 135.56% 57.09% ROCE 27.01% 36.58% 35.09% 90.42% 74.83% 160.33% 321.02% Fixed Asset Turnover 8.32 11.04 9.33 8.39 5.66 9.44 8.22 Receivable days 44.40 29.46 53.98 73.67 105.15 72.70 89.09 Inventory Days 103.48 68.42 77.31 69.12 53.69 27.39 39.44 Payable days 129.09 78.20 110.47 151.92 157.87 98.73 112.08 Cash Conversion Cycle 18.80 19.68 20.82 -9.13 0.98 1.36 16.44 Total Debt/Equity 0.24 0.00 0.00 0.00 0.00 0.02 0.16 Interest Cover 5.63 18.55 26.48 47.64 17.68 11.89 3.25

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Book Value (Rs.)

40.35

36.62

29.93

19.65

8.82

3.89

0.75

ROA

5.36%

8.49%

7.51%

19.56%

8.33%

4.95%

0.61%

ROE

18.02%

24.20%

21.27%

86.23%

77.56%

135.56%

57.09%

ROCE

27.01%

36.58%

35.09%

90.42%

74.83%

160.33%

321.02%

Fixed Asset Turnover

8.32

11.04

9.33

8.39

5.66

9.44

8.22

Receivable days

44.40

29.46

53.98

73.67

105.15

72.70

89.09

Inventory Days

103.48

68.42

77.31

69.12

53.69

27.39

39.44

Payable days

129.09

78.20

110.47

151.92

157.87

98.73

112.08

Cash Conversion Cycle

18.80

19.68

20.82

-9.13

0.98

1.36

16.44

Total Debt/Equity

0.24

0.00

0.02

0.16

Interest Cover

5.63

18.55

26.48

47.64

17.68

11.89

3.25

Aimco Pesticides Ltd.

Pesticides & Agrochemicals

BSE: 524288 | NSE: AIMCOPEST

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update

Aimco Pesticides Ltd.

Pesticides & Agrochemicals

BSE: 524288 | NSE: AIMCOPEST

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update