Bayer CropScience

₹5218 -21.3 | 0.4%

WEBSITE BSE:506285 NSE : BAYER CROP 13 May, 15:55

Market Cap ₹23451 Cr.

Stock P/E 29.2

P/B 7.3

Current Price ₹5218

Book Value ₹ 717.5

Face Value 10

52W High ₹6202

Dividend Yield 2.49%

52W Low ₹ 4090

Edit Ratio

Bayer CropScience Research see more...

Overview Inc. Year: 1958Industry: Pesticides & Agrochemicals

Bayer CropScience Ltd is engaged inside the production of insecticides, rodenticides, fungicides and herbicides. The Company operates thru Agri Care section. The Company gives crop solutions for various crops, such as millet, mustard, pulses, cotton, fruits, rice, soybeans, sugar cane, vegetables and wheat. The Company offers diverse pest control solutions, along with Professional Pest Management for household / structural pests and Vector Management for pests that pose a danger to public health. The Company offers numerous manufacturers, including Folicur, Melody Duo, Nativo, Aliette, Antracol, beneath the fungicides category; Laudis, Lucifer, Raft, Ricestar, Adora, Adue, Atlantis, Basta, and Topstar under the herbicides class; Decis 100, Fame, Flotis, Jump, Admire, Alanto, Confidor, Larvin, Oberon and Spintor under the pesticides class; Gaucho, Raxil Easy, Monceren, Raxil below the SeedGrowth class, and Ethrel and Planofix beneath the others category.

Bayer CropScience Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Bayer CropScience Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	1365	990	963	1667	1452	1038	983	1740	1617	955
Other Income	14	10	16	14	14	15	21	21	16	15
Total Income	1379	1000	979	1682	1466	1053	1003	1760	1633	970
Total Expenditure	1143	924	763	1272	1214	953	777	1315	1312	827
Operating Profit	236	76	216	409	252	101	227	445	321	143
Interest	2	3	6	4	8	3	7	8	4	3
Depreciation	14	14	21	23	15	14	27	31	12	15
Exceptional Income / Expenses	0	59	0	0	0	101	3	0	0	0
Profit Before Tax	220	118	190	382	229	184	195	406	306	124
Provision for Tax	65	33	37	80	66	49	37	78	83	31
Profit After Tax	154	85	153	303	163	135	159	329	223	93
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	154	85	153	303	163	135	159	329	223	93
Adjusted Earnings Per Share	34.3	18.9	34	67.4	36.2	30	35.3	73.2	49.6	20.7

Bayer CropScience Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	2725	3245	3723	2769	2803	2710	3167	3609	4261	4734	5140	5295
Other Income	69	91	91	82	72	39	53	67	66	60	73	73
Total Income	2794	3336	3814	2851	2874	2749	3221	3676	4327	4794	5213	5366
Total Expenditure	2365	2840	3211	2335	2391	2301	2687	2884	3452	3929	4225	4231
Operating Profit	429	496	603	516	484	448	534	792	876	866	988	1136
Interest	4	5	5	10	7	11	10	14	13	13	22	22
Depreciation	37	50	25	25	29	33	44	65	74	65	80	85
Exceptional Income / Expenses	1175	0	0	0	0	0	0	-130	5	59	104	3
Profit Before Tax	1563	441	574	482	448	404	480	583	795	847	990	1031
Provision for Tax	402	151	191	167	157	104	143	109	301	202	232	229
Profit After Tax	1162	290	383	315	291	300	337	475	493	645	758	804
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1162	290	383	315	291	300	337	475	493	645	758	804
Adjusted Earnings Per Share	294.1	79.1	104.6	89	82.2	87.5	98.3	105.7	109.8	143.7	168.9	178.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	9%	13%	14%	7%
Operating Profit CAGR	14%	8%	17%	9%
PAT CAGR	18%	17%	20%	-4%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	27%	-1%	5%	13%
ROE Average	29%	25%	22%	25%
ROCE Average	39%	35%	31%	36%

Bayer CropScience Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	1931	1742	2033	1839	2057	1778	2239	2573	2550	2524	2712
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	588	53	1155	1359	1539	1502	1614	1590	1783	2365	2792
Total Current Liabilities	821	1667	856	538	829	950	1684	1765	2273	2073	2011
Total Liabilities	3340	3462	4044	3737	4425	4230	5537	5928	6607	6962	7516
Fixed Assets	219	228	322	290	311	304	409	438	395	441	437
Other Non-Current Assets	745	309	1175	1409	1594	1562	1852	1850	1965	2531	2949
Total Current Assets	2377	2925	2548	2037	2520	2364	3271	3640	4247	3989	4130
Total Assets	3340	3462	4044	3737	4425	4230	5537	5928	6607	6962	7516

Bayer CropScience Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	429	973	486	1130	762	838	417	578	1067	1205	781
Cash Flow from Operating Activities	138	282	200	207	157	121	433	666	687	216	609
Cash Flow from Investing Activities	427	-290	485	16	-8	38	-415	-29	7	64	83
Cash Flow from Financing Activities	-21	-480	-42	-590	-73	-581	-158	-148	-556	-703	-613
Net Cash Inflow / Outflow	544	-488	644	-367	76	-421	-140	489	138	-424	79
Closing Cash & Cash Equivalent	973	486	1130	762	838	417	578	1067	1205	781	860

Bayer CropScience Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	294.1	79.1	104.64	89.01	82.2	87.49	98.28	105.68	109.82	143.72	168.86
CEPS(Rs)	303.37	92.81	111.56	95.99	90.37	97.14	111.05	120.22	126.19	158.08	186.57
DPS(Rs)	5	5.5	21	17	17	18	18	25	115	150	130
Book NAV/Share(Rs)	488.94	476.04	555.44	519.6	580.99	518.45	649.8	572.94	568	562.2	604.03
Core EBITDA Margin(%)	12.68	11.91	13.13	15.02	13.98	14.88	13.7	17.66	16.75	14.78	15.51
EBIT Margin(%)	55.19	13.11	14.81	17.01	15.43	15.1	13.97	14.53	16.7	15.77	17.16
Pre Tax Margin(%)	55.06	12.97	14.69	16.67	15.19	14.69	13.68	14.19	16.44	15.53	16.78
PAT Margin (%)	40.92	8.52	9.81	10.91	9.87	10.92	9.6	11.55	10.2	11.84	12.85
Cash Profit Margin (%)	42.21	9.99	10.46	11.76	10.85	12.12	10.85	13.14	11.72	13.02	14.2
ROA(%)	37.21	8.51	10.21	8.1	7.13	6.93	6.9	8.28	7.87	9.51	10.47
ROE(%)	85.29	15.76	20.29	16.27	14.94	15.65	16.83	19.77	19.25	25.43	28.96
ROCE(%)	115.04	24.26	30.63	25.39	23.35	21.65	24.41	24.8	31.5	33.88	38.67
Receivable days	37.19	39.32	45.87	61.65	59.51	80.68	70.58	62.93	55.61	58.91	61.25
Inventory Days	64.25	56.35	52.1	77.64	88.68	100.11	98.63	94.2	86.4	94.98	102.67
Payable days	48.6	42.92	42.41	60.13	57.04	67.53	107.39	112.12	102.62	118.74	114.74
PER(x)	4.1	19.05	31.78	42.34	46.15	48.04	44.61	32.73	48.31	34.67	23.97
Price/Book(x)	2.46	3.17	5.99	7.25	6.53	8.11	6.75	6.04	9.34	8.86	6.7
Dividend Yield(%)	0.41	0.36	0.63	0.45	0.45	0.43	0.41	0.72	2.17	3.01	3.21
EV/Net Sales(x)	1.4	1.55	2.97	4.54	4.49	5.17	4.56	4.01	5.31	4.56	3.37
EV/Core EBITDA(x)	8.92	10.15	18.3	24.36	26.03	31.23	27.06	18.25	25.83	24.93	17.52
Net Sales Growth(%)	19.94	19.08	14.73	-25.63	1.22	-3.31	16.88	13.96	18.06	11.1	8.56
EBIT Growth(%)	660.26	-71.56	29.74	-14.96	-7.49	-8.73	18.14	21.72	35.22	6.52	17.76
PAT Growth(%)	735.76	-75.08	32.3	-17.73	-7.65	3.13	12.33	40.76	3.92	30.87	17.5
EPS Growth(%)	735.75	-73.11	32.3	-14.94	-7.65	6.43	12.33	7.53	3.92	30.87	17.5
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	2.9	1.75	2.98	3.79	3.04	2.49	1.94	2.06	1.87	1.92	2.05
Quick Ratio(x)	2.29	1.43	2.32	2.55	2.11	1.71	1.26	1.52	1.29	1.19	1.15
Interest Cover(x)	423.49	92.83	125.67	49.16	65.91	36.73	47.15	43.25	64.06	66.64	45.4
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Bayer CropScience Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	71.43	71.43	71.43	71.43	71.43	71.43	71.43	71.43	71.43	71.43
FII	2.99	2.9	2.95	3.1	3.19	3.18	3.18	3.3	3.54	3.62
DII	12.53	12.9	13.1	12.76	12.78	12.75	13.06	13.23	12.7	12.8
Public	13.05	12.77	12.51	12.71	12.61	12.64	12.33	12.04	12.33	12.15
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	3.21	3.21	3.21	3.21	3.21	3.21	3.21	3.21	3.21	3.21
FII	0.13	0.13	0.13	0.14	0.14	0.14	0.14	0.15	0.16	0.16
DII	0.56	0.58	0.59	0.57	0.57	0.57	0.59	0.59	0.57	0.58
Public	0.59	0.57	0.56	0.57	0.57	0.57	0.55	0.54	0.55	0.55
Others	0	0	0	0	0	0	0	0	0	0
Total	4.49	4.49	4.49	4.49	4.49	4.49	4.49	4.49	4.49	4.49

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 25%
Debtor days have improved from 118.74 to 114.74days.
Company is almost debt free.

Cons

Stock is trading at 7.3 times its book value.

* 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.

Bayer CropScience News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Bayer CropScience

Add Watchlist

Bayer CropScience Research see more...

Overview Inc. Year: 1958Industry: Pesticides & Agrochemicals

Bayer CropScience Share Price

Alert Data

Quarterly Price

Peer Comparison

Bayer CropScience Quarterly Results

Bayer CropScience Profit & Loss

Growth Rates

Bayer CropScience Balance Sheet

Bayer CropScience Cash Flow

Bayer CropScience Ratios

Bayer CropScience Shareholding Pattern

Bayer CropScience News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!