Dharmaj Crop Guard

₹175.9 2 | 1.1%

WEBSITE BSE:543687 NSE : DHARMAJ 09 Jun, 13:35

Market Cap ₹594 Cr.

Stock P/E 108.1

P/B 1.8

Current Price ₹175.9

Book Value ₹ 95.1

Face Value 10

52W High ₹279

Dividend Yield 0%

52W Low ₹ 139

Edit Ratio

Dharmaj Crop Guard Research see more...

Dharmaj Crop Guard Limited

Overview Inc. Year: 2015Industry: Pesticides & Agrochemicals

Dharmaj Crop Guard Ltd is an Indian company that specializes in the production and distribution of agricultural inputs such as pesticides, insecticides, herbicides, and fungicides. Established in 2011, the company is headquartered in Gujarat and has a strong presence in various states across India. Dharmaj Crop Guard Ltd is committed to providing high-quality and innovative crop protection solutions to farmers, with a focus on sustainable and eco-friendly practices. The company has a team of experienced professionals who work closely with farmers to understand their needs and provide customized solutions. In addition to its core business of crop protection, Dharmaj Crop Guard Ltd also offers consultancy services to farmers on various aspects of crop cultivation. The company's mission is to contribute to the growth and development of the agricultural sector in India by providing reliable and effective solutions to farmers.

Dharmaj Crop Guard Share Price

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Dharmaj Crop Guard Quarterly Results

#(Fig in Cr.)	Dec 2022
Net Sales	101
Other Income	1
Total Income	102
Total Expenditure	92
Operating Profit	9
Interest	1
Depreciation	1
Exceptional Income / Expenses	0
Profit Before Tax	7
Provision for Tax	2
Profit After Tax	5
Adjustments	0
Profit After Adjustments	5
Adjusted Earnings Per Share	1.6

Dharmaj Crop Guard Profit & Loss

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	139	198	302	394	101
Other Income	1	1	1	2	1
Total Income	140	199	304	396	102
Total Expenditure	129	180	271	350	92
Operating Profit	11	19	32	46	9
Interest	2	2	1	3	1
Depreciation	2	2	3	5	1
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	7	14	28	39	7
Provision for Tax	2	4	7	10	2
Profit After Tax	5	11	21	29	5
Adjustments	0	0	0	0	0
Profit After Adjustments	5	11	21	29	5
Adjusted Earnings Per Share	3.3	4.4	8.5	11.6	1.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	30%	42%	0%	0%
Operating Profit CAGR	44%	61%	0%	0%
PAT CAGR	38%	80%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	NA%	NA%	NA%	NA%
ROE Average	41%	44%	45%	45%
ROCE Average	40%	40%	38%	38%

Dharmaj Crop Guard Balance Sheet

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	11	35	56	85
Minority's Interest	0	0	0	0
Borrowings	17	5	15	25
Other Non-Current Liabilities	1	1	2	2
Total Current Liabilities	19	51	55	107
Total Liabilities	48	92	129	219
Fixed Assets	12	22	39	40
Other Non-Current Assets	3	9	7	25
Total Current Assets	33	62	83	154
Total Assets	48	92	129	219

Dharmaj Crop Guard Cash Flow

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	1	1	0	1
Cash Flow from Operating Activities	3	2	13	16
Cash Flow from Investing Activities	-4	-15	-18	-24
Cash Flow from Financing Activities	0	12	6	7
Net Cash Inflow / Outflow	-0	-1	1	-0
Closing Cash & Cash Equivalent	1	0	1	1

Dharmaj Crop Guard Ratios

#	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	3.35	4.36	8.49	11.62
CEPS(Rs)	4.7	5.24	9.55	13.76
DPS(Rs)	0	0	0	0.07
Book NAV/Share(Rs)	7.02	14.35	22.83	34.4
Core EBITDA Margin(%)	7.53	9.05	10.27	11.25
EBIT Margin(%)	6.51	8.42	9.79	10.44
Pre Tax Margin(%)	5.02	7.3	9.32	9.77
PAT Margin (%)	3.6	5.43	6.93	7.28
Cash Profit Margin (%)	5.05	6.53	7.79	8.61
ROA(%)	10.56	15.38	18.95	16.48
ROE(%)	47.71	46.83	45.68	40.62
ROCE(%)	29.38	38.62	42.65	40.12
Receivable days	44.43	46.3	41.95	56.56
Inventory Days	39.94	39.46	42.96	49.28
Payable days	43.6	55.59	56.68	77.17
PER(x)	0	0	0	0
Price/Book(x)	0	0	0	0
Dividend Yield(%)	0	0	0	0
EV/Net Sales(x)	0.15	0.18	0.14	0.15
EV/Core EBITDA(x)	1.94	1.92	1.32	1.31
Net Sales Growth(%)	0	42.24	52.56	30.36
EBIT Growth(%)	0	84.09	77.33	38.95
PAT Growth(%)	0	114.24	94.81	36.88
EPS Growth(%)	0	30.19	94.81	36.89
Debt/Equity(x)	1.93	0.57	0.48	0.43
Current Ratio(x)	1.75	1.22	1.5	1.44
Quick Ratio(x)	0.95	0.67	0.71	0.85
Interest Cover(x)	4.37	7.46	20.87	15.73
Total Debt/Mcap(x)	0	0	0	0

Dharmaj Crop Guard Shareholding Pattern

#	Dec 2022	Mar 2023
Promoter	68.65	70.4
FII	7.33	5.03
DII	0.18	0
Public	23.84	24.56
Others	0	0
Total	100	100

#	Dec 2022	Mar 2023
Promoter	2.32	2.38
FII	0.25	0.17
DII	0.01	0
Public	0.81	0.83
Others	0	0
Total	3.38	3.38

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 44%
Company is almost debt free.

Cons

Debtor days have increased from 56.68 to 77.17days.
The company has delivered a poor profit growth of 0% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.