Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Dharmaj Crop Guard

₹245.1 4.2 | 1.7%

Market Cap ₹828 Cr.

Stock P/E 16.9

P/B 2.3

Current Price ₹245.1

Book Value ₹ 107.9

Face Value 10

52W High ₹289.8

Dividend Yield 0%

52W Low ₹ 139

Dharmaj Crop Guard Research see more...

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.

Read More..

Dharmaj Crop Guard Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Dharmaj Crop Guard Quarterly Results

#(Fig in Cr.) Dec 2021 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 107 137 222 101 162 253 123
Other Income 0 0 1 1 2 1 0
Total Income 108 137 223 102 164 253 124
Total Expenditure 94 122 199 92 143 222 115
Operating Profit 13 15 24 9 21 31 9
Interest 1 1 1 1 1 0 0
Depreciation 1 1 1 1 1 0 1
Exceptional Income / Expenses 0 0 0 0 0 0 0
Profit Before Tax 11 14 22 7 20 31 8
Provision for Tax 3 3 6 2 5 8 2
Profit After Tax 8 10 16 5 15 23 6
Adjustments 0 0 0 0 0 0 0
Profit After Adjustments 8 10 16 5 15 23 6
Adjusted Earnings Per Share 3.4 4.1 6.6 1.6 4.3 6.8 1.7

Dharmaj Crop Guard Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 139 198 302 394 534 639
Other Income 1 1 1 2 5 4
Total Income 140 199 304 396 538 643
Total Expenditure 129 180 271 350 486 572
Operating Profit 11 19 32 46 52 70
Interest 2 2 1 3 2 2
Depreciation 2 2 3 5 5 3
Exceptional Income / Expenses 0 0 0 0 0 0
Profit Before Tax 7 14 28 39 44 66
Provision for Tax 2 4 7 10 11 17
Profit After Tax 5 11 21 29 33 49
Adjustments 0 0 0 0 0 0
Profit After Adjustments 5 11 21 29 33 49
Adjusted Earnings Per Share 3.3 4.4 8.5 11.6 9.8 14.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 36% 39% 0% 0%
Operating Profit CAGR 13% 40% 0% 0%
PAT CAGR 14% 44% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 54% NA% NA% NA%
ROE Average 16% 34% 39% 39%
ROCE Average 19% 34% 34% 34%

Dharmaj Crop Guard Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 11 35 56 85 321
Minority's Interest 0 0 0 0 0
Borrowings 17 5 15 25 34
Other Non-Current Liabilities 1 1 2 2 1
Total Current Liabilities 19 51 55 107 79
Total Liabilities 48 92 129 219 436
Fixed Assets 12 22 39 40 40
Other Non-Current Assets 3 9 7 25 108
Total Current Assets 33 62 83 154 287
Total Assets 48 92 129 219 436

Dharmaj Crop Guard Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 1 1 0 1 1
Cash Flow from Operating Activities 3 2 13 16 -7
Cash Flow from Investing Activities -4 -15 -18 -24 -207
Cash Flow from Financing Activities 0 12 6 7 214
Net Cash Inflow / Outflow -0 -1 1 -0 -1
Closing Cash & Cash Equivalent 1 0 1 1 0

Dharmaj Crop Guard Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 3.35 4.36 8.49 11.62 9.8
CEPS(Rs) 4.7 5.24 9.55 13.76 11.3
DPS(Rs) 0 0 0 0.1 0
Book NAV/Share(Rs) 7.02 14.35 22.83 34.4 95.11
Core EBITDA Margin(%) 7.53 9.05 10.27 11.25 8.88
EBIT Margin(%) 6.51 8.42 9.79 10.44 8.77
Pre Tax Margin(%) 5.02 7.3 9.32 9.77 8.34
PAT Margin (%) 3.6 5.43 6.93 7.28 6.21
Cash Profit Margin (%) 5.05 6.53 7.79 8.61 7.16
ROA(%) 10.56 15.38 18.95 16.48 10.11
ROE(%) 47.71 46.83 45.68 40.62 16.3
ROCE(%) 29.38 38.62 42.65 40.12 18.88
Receivable days 44.43 46.3 41.95 56.56 54.75
Inventory Days 39.94 39.46 42.96 49.28 46.43
Payable days 43.6 55.59 56.68 77.17 61.94
PER(x) 0 0 0 0 14.8
Price/Book(x) 0 0 0 0 1.52
Dividend Yield(%) 0 0 0 0 0
EV/Net Sales(x) 0.15 0.18 0.14 0.15 1.02
EV/Core EBITDA(x) 1.94 1.92 1.32 1.31 10.44
Net Sales Growth(%) 0 42.24 52.56 30.36 35.35
EBIT Growth(%) 0 84.09 77.33 38.95 13.75
PAT Growth(%) 0 114.24 94.81 36.88 15.41
EPS Growth(%) 0 30.19 94.81 36.89 -15.72
Debt/Equity(x) 1.93 0.57 0.48 0.43 0.16
Current Ratio(x) 1.75 1.22 1.5 1.44 3.62
Quick Ratio(x) 0.95 0.67 0.71 0.85 2.7
Interest Cover(x) 4.37 7.46 20.87 15.73 20.07
Total Debt/Mcap(x) 0 0 0 0 0.11

Dharmaj Crop Guard Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Promoter 68.65 70.4 70.4 70.4 70.4
FII 7.33 5.03 5.01 4.37 4.35
DII 0.18 0 0 0 0
Public 23.84 24.56 24.58 25.23 25.25
Others 0 0 0 0 0
Total 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 34%
  • Debtor days have improved from 77.17 to 61.94days.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.

* 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.

Dharmaj Crop Guard News

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....