Super Crop Safe

₹12.9 0.4 | 2.8%

WEBSITE BSE:530883 NSE : SUPER CROP. 18 May, 12:50

Market Cap ₹52 Cr.

Stock P/E 34.0

P/B 1.9

Current Price ₹12.9

Book Value ₹ 6.7

Face Value 2

52W High ₹22

Dividend Yield 0%

52W Low ₹ 4.7

Edit Ratio

Super Crop Safe Research see more...

Overview Inc. Year: 1987Industry: Pesticides & Agrochemicals

Super Crop Safe Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Super Crop Safe Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	6	5	6	2	4	7	5	6	6	11
Other Income	0	0	-0	-0	0	0	0	0	-0	0
Total Income	7	6	6	2	4	7	5	6	6	11
Total Expenditure	7	6	7	4	4	6	4	5	6	10
Operating Profit	-1	-1	-1	-2	0	1	1	1	1	1
Interest	0	0	0	0	0	0	0	1	0	1
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-1	-1	-2	-3	-0	0	0	0	0	1
Provision for Tax	-0	0	-0	0	0	-0	0	0	-0	0
Profit After Tax	-1	-1	-1	-3	-0	0	0	0	0	1
Adjustments	-0	0	0	0	0	0	0	-0	0	0
Profit After Adjustments	-1	-1	-1	-3	-0	0	0	0	0	1
Adjusted Earnings Per Share	-0.2	-0.3	-0.4	-0.7	-0.1	0.1	0.1	0	0.1	0.2

Super Crop Safe 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	55	61	63	72	75	68	64	52	44	20	23	28
Other Income	0	0	0	0	0	0	0	0	0	0	0	0
Total Income	55	61	64	72	75	68	65	52	44	20	23	28
Total Expenditure	54	59	61	69	70	61	56	49	47	24	19	25
Operating Profit	2	2	2	3	5	8	9	4	-3	-4	3	4
Interest	1	1	1	1	1	1	1	1	2	2	2	2
Depreciation	0	0	1	1	1	1	1	1	1	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	1	1	3	6	6	1	-6	-7	1	1
Provision for Tax	0	0	0	0	0	1	1	-0	-0	-0	-0	0
Profit After Tax	0	0	0	1	3	5	5	2	-6	-6	1	1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	1	3	5	5	2	-6	-6	1	1
Adjusted Earnings Per Share	0.2	0.2	0.1	0.4	0.7	1.3	1.4	0.4	-1.4	-1.6	0.3	0.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	15%	-24%	-19%	-8%
Operating Profit CAGR	0%	-9%	-18%	4%
PAT CAGR	0%	-21%	-28%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	148%	20%	-12%	18%
ROE Average	4%	-12%	-3%	5%
ROCE Average	6%	-4%	2%	9%

Super Crop Safe 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	7	7	7	10	22	27	35	37	31	25	26
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	1	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	0	0	0	0	0	0	0	1	0	0	0
Total Current Liabilities	12	16	21	20	21	26	33	33	32	32	33
Total Liabilities	20	24	29	30	43	53	68	71	64	57	59
Fixed Assets	3	4	3	4	5	6	7	7	6	5	5
Other Non-Current Assets	0	0	0	0	0	0	0	0	0	0	0
Total Current Assets	18	20	25	26	38	47	61	64	58	52	55
Total Assets	20	24	29	30	43	53	68	71	64	57	59

Super Crop Safe 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	0	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	-2	2	1	1	-8	-1	-1	2	-1	0	1
Cash Flow from Investing Activities	-0	-2	-0	-1	-2	-2	-1	-1	-0	1	0
Cash Flow from Financing Activities	3	-1	-0	0	10	2	2	-2	1	-0	-2
Net Cash Inflow / Outflow	-0	0	0	0	0	0	-0	-0	-0	1	-0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	1	0

Super Crop Safe 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)	0.16	0.17	0.14	0.37	0.73	1.26	1.38	0.37	-1.37	-1.61	0.25
CEPS(Rs)	0.3	0.33	0.35	0.53	0.89	1.45	1.59	0.62	-1.14	-1.41	0.41
DPS(Rs)	0.1	0.1	0.1	0.12	0.14	0.1	0	0	0	0	0
Book NAV/Share(Rs)	2.55	2.6	2.61	3.22	5.43	6.85	8.31	9.12	7.75	6.15	6.4
Core EBITDA Margin(%)	2.41	2.94	2.75	4.04	5.74	10.76	12.86	7.43	-7.5	-22.44	14.47
EBIT Margin(%)	2.46	2.56	2.18	3.38	5.39	9.75	12.07	5.59	-8.76	-25.17	11.71
Pre Tax Margin(%)	1.34	1.24	0.77	1.92	3.84	7.99	9.92	2.77	-12.84	-32.79	4.28
PAT Margin (%)	0.77	0.76	0.58	1.56	3.43	7.04	8.45	2.86	-12.5	-32.31	4.49
Cash Profit Margin (%)	1.41	1.44	1.49	2.23	4.19	8.12	9.75	4.72	-10.41	-28.42	7.29
ROA(%)	2.24	2.24	1.49	4.09	7.53	10.23	8.99	2.17	-8.16	-10.63	1.74
ROE(%)	6.6	6.76	5.29	13.49	17.91	20.84	18.23	4.32	-16.22	-23.12	4.01
ROCE(%)	13.37	12.84	10.85	17.05	18.29	19.5	17.78	6	-8	-11.36	6.25
Receivable days	58.17	64.63	68.39	69.26	84.2	130.51	173.9	229.67	270.88	530.94	437.48
Inventory Days	46.37	38.84	49.97	46.77	53.93	80.98	120.65	193.37	226.23	454.43	411.02
Payable days	63.65	55.8	68.11	60.77	57.93	68.98	91.87	130.36	130.67	220.46	281.29
PER(x)	23.08	16.88	25.5	15.11	39.02	23.81	17.17	21.09	0	0	18.28
Price/Book(x)	1.46	1.13	1.35	1.75	5.27	4.37	2.85	0.86	1.03	1.01	0.72
Dividend Yield(%)	2.68	3.4	2.84	2.14	0.49	0.33	0	0	0	0	0
EV/Net Sales(x)	0.29	0.23	0.25	0.33	1.55	1.89	1.65	0.84	1.08	2.08	1.57
EV/Core EBITDA(x)	8.62	6.64	7.74	7.65	23.5	17.04	12.38	11.31	-16.24	-9.51	10.84
Net Sales Growth(%)	27.45	10.59	3.93	14.04	3.89	-8.92	-5.67	-18.58	-16.06	-54.58	12.7
EBIT Growth(%)	6.96	12.48	-11.64	76.89	66.83	57.47	13.77	-62.32	-231.64	-30.55	152.43
PAT Growth(%)	-17.35	7.8	-20.76	206.32	130.03	78.5	10.31	-72.44	-466.67	-17.4	115.67
EPS Growth(%)	-20.91	7.8	-20.76	169.54	96.96	71.68	9.52	-72.91	-466.69	-17.41	115.67
Debt/Equity(x)	0.76	0.78	0.88	0.59	0.43	0.46	0.41	0.35	0.51	0.69	0.66
Current Ratio(x)	1.42	1.27	1.22	1.35	1.8	1.8	1.87	1.93	1.79	1.63	1.65
Quick Ratio(x)	0.89	0.82	0.67	0.91	1.07	1.19	1.04	1.06	0.99	0.88	0.84
Interest Cover(x)	2.19	1.95	1.54	2.31	3.48	5.53	5.61	1.98	-2.15	-3.3	1.58
Total Debt/Mcap(x)	0.52	0.69	0.65	0.34	0.08	0.1	0.15	0.4	0.49	0.68	0.92

Super Crop Safe Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	39.12	39.12	38.96	38.96	38.96	38.71	38.71	38.3	38.3	37.74
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	60.88	60.88	61.04	61.04	61.04	61.29	61.29	61.7	61.7	62.26
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	1.57	1.57	1.57	1.57	1.57	1.56	1.56	1.54	1.54	1.52
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	2.45	2.45	2.45	2.45	2.45	2.46	2.46	2.48	2.48	2.5
Others	0	0	0	0	0	0	0	0	0	0
Total	4.02	4.02	4.02	4.02	4.02	4.02	4.02	4.02	4.02	4.02

Pros

Cons

Promoter holding is low: 37.74%.
Company has a low return on equity of -12% over the last 3 years.
Debtor days have increased from 220.46 to 281.29days.
The company has delivered a poor profit growth of -27% 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.

Super Crop Safe 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

Super Crop Safe

Add Watchlist

Super Crop Safe Research see more...

Overview Inc. Year: 1987Industry: Pesticides & Agrochemicals

Super Crop Safe Share Price

Alert Data

Quarterly Price

Peer Comparison

Super Crop Safe Quarterly Results

Super Crop Safe Profit & Loss

Growth Rates

Super Crop Safe Balance Sheet

Super Crop Safe Cash Flow

Super Crop Safe Ratios

Super Crop Safe Shareholding Pattern

Super Crop Safe News

IPO

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

Please Login!

Error!