Sumitomo Chemical India

₹405.6 2.4 | 0.6%

WEBSITE BSE:542920 NSE : SUMICHEM 28 Mar, 10:35

Market Cap ₹20131 Cr.

Stock P/E 40.1

P/B 8.8

Current Price ₹405.6

Book Value ₹ 46.3

Face Value 10

52W High ₹540.7

Dividend Yield 0.25%

52W Low ₹ 394.6

Edit Ratio

Sumitomo Chemical India Research see more...

Sumitomo Chemical India Ltd

Sumitomo Chemical India Limited

Overview Inc. Year: 2000Industry: Pesticides & Agrochemicals

Sumitomo Chemical India Ltd engages within the manufacture and sale of household and public health insecticides, agricultural pesticides, and animal nutrition merchandise in India and internationally. The agency operates through two segments, Agro Chemicals and Others. It gives crop protection merchandise, including insecticides, herbicides, fungicides, and miticides; plant nutrition and plant growth regulators; fumigants and rodenticides; methionine; and organic products. Sumitomo Chemical India Ltd also exports its merchandise. The company incorporated in 2000 and is based in Mumbai, India. Sumitomo Chemical India Ltd is a subsidiary of Sumitomo Chemical Company Ltd.

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Sumitomo Chemical India Quarterly Results

#(Fig in Cr.)	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Net Sales	902	561	534	782	910	707	665	986	1122	754
Other Income	6	5	5	5	8	6	7	5	11	13
Total Income	908	566	539	787	918	713	672	990	1132	767
Total Expenditure	683	483	463	632	696	581	556	798	844	633
Operating Profit	225	83	76	155	223	133	116	192	289	134
Interest	2	1	1	2	2	2	1	1	1	1
Depreciation	11	11	13	11	11	11	11	11	15	11
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	212	71	61	142	210	120	104	180	272	121
Provision for Tax	54	17	7	37	55	31	29	42	71	30
Profit After Tax	158	54	54	106	154	89	75	138	201	90
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	158	54	54	106	154	89	75	138	201	90
Adjusted Earnings Per Share	3.2	1.1	1.1	2.1	3.1	1.8	1.5	2.8	4	1.8

Sumitomo Chemical India Profit & Loss

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	1913	2228	2425	2645	3065	3527
Other Income	30	8	11	19	27	36
Total Income	1943	2236	2435	2663	3091	3561
Total Expenditure	1693	1938	2090	2157	2463	2831
Operating Profit	250	298	345	507	629	731
Interest	5	4	7	7	8	4
Depreciation	24	28	41	47	45	48
Exceptional Income / Expenses	0	-7	-31	0	0	0
Profit Before Tax	221	260	267	453	576	677
Provision for Tax	76	94	62	108	152	172
Profit After Tax	145	166	205	345	424	504
Adjustments	0	0	0	-0	0	0
Profit After Adjustments	145	166	205	345	424	504
Adjusted Earnings Per Share	0	0	4.1	6.9	8.5	10.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	16%	11%	0%	0%
Operating Profit CAGR	24%	28%	0%	0%
PAT CAGR	23%	37%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-3%	32%	NA%	NA%
ROE Average	24%	23%	22%	22%
ROCE Average	34%	30%	28%	28%

Sumitomo Chemical India Balance Sheet

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	954	1048	1222	1541	1927
Minority's Interest	0	0	0	0	0
Borrowings	0	0	0	0	0
Other Non-Current Liabilities	33	30	43	50	61
Total Current Liabilities	672	781	840	1081	1021
Total Liabilities	1658	1860	2105	2672	3010
Fixed Assets	267	279	319	309	390
Other Non-Current Assets	46	39	40	58	97
Total Current Assets	1346	1542	1746	2304	2522
Total Assets	1658	1860	2105	2672	3010

Sumitomo Chemical India Cash Flow

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	59	74	50	93	188
Cash Flow from Operating Activities	47	78	221	425	222
Cash Flow from Investing Activities	-40	-35	-118	-283	-290
Cash Flow from Financing Activities	7	-65	-61	-47	-63
Net Cash Inflow / Outflow	15	-23	42	96	-131
Closing Cash & Cash Equivalent	74	50	93	188	57

Sumitomo Chemical India Ratios

#	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	0	0	4.1	6.92	8.49
CEPS(Rs)	6.15	7.05	4.92	7.85	9.38
DPS(Rs)	0	2.29	0.55	0.8	1
Book NAV/Share(Rs)	0	0	24.48	30.88	38.61
Core EBITDA Margin(%)	11.19	13.05	13.81	18.46	19.63
EBIT Margin(%)	11.54	11.83	11.28	17.4	19.05
Pre Tax Margin(%)	11.26	11.66	10.99	17.14	18.79
PAT Margin (%)	7.4	7.44	8.44	13.06	13.82
Cash Profit Margin (%)	8.61	8.69	10.13	14.82	15.28
ROA(%)	8.75	9.42	10.32	14.46	14.91
ROE(%)	19.89	21.35	20.01	25	24.42
ROCE(%)	23.48	25.94	23.9	33.31	33.66
Receivable days	102.66	100.14	114.46	117.16	100.72
Inventory Days	113.36	105.63	95.48	92.62	100.77
Payable days	175.76	142.73	120.74	132.94	117.2
PER(x)	0	0	44.73	42.04	52.98
Price/Book(x)	0	0	7.49	9.42	11.64
Dividend Yield(%)	0	0	0.3	0.28	0.22
EV/Net Sales(x)	0.11	0.11	3.74	5.4	7.3
EV/Core EBITDA(x)	0.84	0.81	26.24	28.16	35.58
Net Sales Growth(%)	0	16.5	8.81	9.08	15.87
EBIT Growth(%)	0	16.44	3.81	68.21	26.83
PAT Growth(%)	0	14.25	23.46	68.74	22.62
EPS Growth(%)	0	0	0	68.69	22.66
Debt/Equity(x)	0.01	0.02	0	0	0
Current Ratio(x)	2	1.97	2.08	2.13	2.47
Quick Ratio(x)	1.1	1.1	1.38	1.43	1.55
Interest Cover(x)	42.11	70.93	38.61	66.45	73.17
Total Debt/Mcap(x)	0	0	0	0	0

Sumitomo Chemical India Shareholding Pattern

#	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	75	75	75	75	75	75	75	75	75	75
FII	0.77	1.15	1.12	1.22	1.32	1.36	1.69	1.9	2.05	2.44
DII	5.27	6.61	6.28	6.57	6.13	6.17	6.35	6.7	6.4	5.52
Public	18.96	17.24	17.59	17.21	17.55	17.47	16.95	16.4	16.54	17.03
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	37.44	37.44	37.44	37.44	37.44	37.44	37.44	37.44	37.44	37.44
FII	0.38	0.57	0.56	0.61	0.66	0.68	0.85	0.95	1.02	1.22
DII	2.63	3.3	3.14	3.28	3.06	3.08	3.17	3.34	3.2	2.76
Public	9.46	8.6	8.78	8.59	8.76	8.72	8.46	8.19	8.26	8.5
Others	0	0	0	0	0	0	0	0	0	0
Total	49.91	49.91	49.91	49.91	49.91	49.91	49.91	49.91	49.91	49.91