DHARMAJ CROP GUARD LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 254.8 INR | -2.47% |
|
-3.52% | -2.86% |
| 05-30 | Dharmaj Crop Guard Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 | CI |
| 05-09 | Dharmaj Crop Guard Launches Two Fungicide Products | MT |
Valuation
| Fiscal Period: March | 2023 |
|---|---|
| Capitalization 1 | 4,894 |
| Enterprise Value (EV) 1 | 4,164 |
| P/E ratio | 12 x |
| Yield | - |
| Capitalization / Revenue | 0.92 x |
| EV / Revenue | 0.78 x |
| EV / EBITDA | 8.66 x |
| EV / FCF | -4,341,655 x |
| FCF Yield | -0% |
| Price to Book | 1.52 x |
| Nbr of stocks (in thousands) | 33,797 |
| Reference price 2 | 144.8 |
| Announcement Date | 11/08/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 634.2 | 1,387 | 1,973 | 3,028 | 3,942 | 5,336 |
| EBITDA 1 | 60.2 | 108.1 | 181.5 | 314.3 | 443.3 | 480.9 |
| EBIT 1 | 42.44 | 87.97 | 159.8 | 288.4 | 390.7 | 430.2 |
| Operating Margin | 6.69% | 6.34% | 8.1% | 9.52% | 9.91% | 8.06% |
| Earnings before Tax (EBT) 1 | 27.27 | 70.84 | 144.1 | 281.9 | 385.3 | 444.7 |
| Net income 1 | 19.7 | 50.8 | 106.9 | 209.6 | 286.9 | 331.1 |
| Net margin | 3.11% | 3.66% | 5.42% | 6.92% | 7.28% | 6.21% |
| EPS 2 | 6.568 | 16.93 | 6.694 | 8.490 | 11.62 | 12.03 |
| Free Cash Flow | - | -29.87 | -165.8 | -120.2 | -147.2 | -959 |
| FCF margin | - | -2.15% | -8.4% | -3.97% | -3.73% | -17.97% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | 0.0667 | 0.1000 | - |
| Announcement Date | 02/09/19 | 02/09/19 | 07/11/20 | 29/01/22 | 24/09/22 | 11/08/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 168 | 186 | 190 | 260 | 360 | - |
| Net Cash position 1 | - | - | - | - | - | 730 |
| Leverage (Debt/EBITDA) | 2.796 x | 1.72 x | 1.045 x | 0.8262 x | 0.8115 x | - |
| Free Cash Flow | - | -29.9 | -166 | -120 | -147 | -959 |
| ROE (net income / shareholders' equity) | - | 63.1% | 46.4% | 45.7% | 40.6% | 16.3% |
| ROA (Net income/ Total Assets) | - | 13.7% | 14.2% | 16.3% | 14% | 8.17% |
| Assets 1 | - | 371.8 | 755.5 | 1,288 | 2,047 | 4,052 |
| Book Value Per Share 2 | 18.40 | 35.30 | 14.40 | 22.80 | 34.40 | 95.10 |
| Cash Flow per Share 2 | 3.640 | 2.790 | 0.1200 | 0.3900 | 0.3900 | 0.1300 |
| Capex 1 | 27 | 31.9 | 145 | 192 | 237 | 830 |
| Capex / Sales | 4.25% | 2.3% | 7.37% | 6.33% | 6% | 15.55% |
| Announcement Date | 02/09/19 | 02/09/19 | 07/11/20 | 29/01/22 | 24/09/22 | 11/08/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -2.86% | 103M | |
| -10.11% | 3.17B | |
| -36.87% | 1.69B | |
| -14.83% | 1.55B | |
| -30.98% | 1.47B | |
| -14.14% | 1.45B | |
| -10.73% | 1.17B | |
| -7.14% | 1.05B | |
| +58.42% | 907M | |
| -31.16% | 908M |
- Stock Market
- Equities
- DHARMAJ Stock
- Financials Dharmaj Crop Guard Limited
