SC AGROTECH LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.9 INR | +2.89% |
|
+2.96% | +1.09% |
| 04-30 | SC Agrotech Limited Announces Board Changes | CI |
| 02-14 | SC Agrotech Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 15.71 | 24.52 | 7.734 | 10.37 | 56.95 | 56.05 |
| Enterprise Value (EV) 1 | 18.98 | 27.35 | 11.37 | 12.27 | 55.54 | 55.01 |
| P/E ratio | 41.6 x | 51.1 x | 14.3 x | 21.6 x | 471 x | 2.82 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.09 x | 3.41 x | 1.07 x | 1.21 x | 10.7 x | 12.5 x |
| EV / Revenue | 1.32 x | 3.8 x | 1.58 x | 1.43 x | 10.4 x | 12.3 x |
| EV / EBITDA | 32.1 x | 50.7 x | 17.4 x | 18.7 x | -37.2 x | -8.8 x |
| EV / FCF | -139 x | -56.4 x | -12.3 x | 19.9 x | -49.3 x | -3.66 x |
| FCF Yield | -0.72% | -1.77% | -8.12% | 5.03% | -2.03% | -27.3% |
| Price to Book | 6.16 x | 8.03 x | 2.14 x | 2.52 x | 13.5 x | 2.33 x |
| Nbr of stocks (in thousands) | 5,995 | 5,995 | 5,995 | 5,995 | 5,995 | 5,995 |
| Reference price 2 | 2.620 | 4.090 | 1.290 | 1.730 | 9.500 | 9.350 |
| Announcement Date | 29/05/18 | 14/09/19 | 06/09/20 | 07/09/21 | 07/09/22 | 06/09/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 14.43 | 7.2 | 7.2 | 8.578 | 5.317 | 4.487 |
| EBITDA 1 | 0.5913 | 0.5394 | 0.6534 | 0.6565 | -1.493 | -6.252 |
| EBIT 1 | 0.4503 | 0.3984 | 0.5124 | 0.5154 | -1.634 | -6.393 |
| Operating Margin | 3.12% | 5.53% | 7.12% | 6.01% | -30.72% | -142.49% |
| Earnings before Tax (EBT) 1 | 0.4463 | 0.3959 | 0.5009 | 0.5778 | 0.1176 | 19.84 |
| Net income 1 | 0.3804 | 0.5002 | 0.5577 | 0.5031 | 0.1209 | 19.86 |
| Net margin | 2.64% | 6.95% | 7.75% | 5.87% | 2.27% | 442.59% |
| EPS 2 | 0.0630 | 0.0800 | 0.0900 | 0.0800 | 0.0202 | 3.310 |
| Free Cash Flow 1 | -0.1366 | -0.4847 | -0.9223 | 0.6167 | -1.127 | -15.02 |
| FCF margin | -0.95% | -6.73% | -12.81% | 7.19% | -21.2% | -334.78% |
| FCF Conversion (EBITDA) | - | - | - | 93.94% | - | - |
| FCF Conversion (Net income) | - | - | - | 122.58% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 29/05/18 | 14/09/19 | 06/09/20 | 07/09/21 | 07/09/22 | 06/09/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 3.27 | 2.83 | 3.63 | 1.9 | - | - |
| Net Cash position 1 | - | - | - | - | 1.41 | 1.04 |
| Leverage (Debt/EBITDA) | 5.53 x | 5.243 x | 5.557 x | 2.888 x | - | - |
| Free Cash Flow 1 | -0.14 | -0.48 | -0.92 | 0.62 | -1.13 | -15 |
| ROE (net income / shareholders' equity) | 16.1% | 17.9% | 16.7% | 13% | 2.9% | 140% |
| ROA (Net income/ Total Assets) | 1.82% | 1.53% | 2.22% | 2.1% | -5.73% | -17.2% |
| Assets 1 | 20.9 | 32.63 | 25.09 | 23.96 | -2.111 | -115.2 |
| Book Value Per Share 2 | 0.4300 | 0.5100 | 0.6000 | 0.6900 | 0.7100 | 4.020 |
| Cash Flow per Share 2 | 0.0100 | 0.0800 | 0.0100 | 0.0500 | 0.2400 | 0.1700 |
| Capex | - | - | - | 1.5 | 3.24 | 3 |
| Capex / Sales | - | - | - | 17.52% | 60.93% | 66.97% |
| Announcement Date | 29/05/18 | 14/09/19 | 06/09/20 | 07/09/21 | 07/09/22 | 06/09/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- SCAGRO6 Stock
- Financials SC Agrotech Limited
