About the Company - Dhanuka Agritech Ltd
Dhanuka Agritech Ltd. is a Public Limited Listed company incorporated on 13/02/1985 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L24219DL1985PLC020126 and registration number is 020126. Currently company belongs to the Industry of Agro Chemicals/Pesticides. Company’s Total Operating Revenue is Rs. 1477.78 Cr. and Equity Capital is Rs. 9.32 Cr. for the Year ended 31/03/2022.
Management |
---|
Name | Position Held |
---|
Mr. Ram Gopal Agarwal | Chairman |
Mr. Mahendra Kumar Dhanuka | Managing Director |
Mr. Arun Kumar Dhanuka | Executive Director |
Mr. Rahul Dhanuka | Executive Director |
Mr. Harsh Dhanuka | Executive Director |
Mr. Ashish Saraf | Executive Director |
Mr. Mridul Dhanuka | Non Executive Director |
Mr. Sachin Kumar Bhartiya | Independent Director |
Ms. Priya Brat | Independent Director |
Mr. Vinod Kumar Jain | Independent Director |
Mr. Sanjay Saxena | Independent Director |
Ms. Namrata Gupta | Independent Director |
Mr. Bajrang Lal Bajaj | Independent Director |
Mr. Siraj Azmat Chaudhry | Independent Director |
Dhanuka Agritech Ltd. Share Price Update |
---|
Share Price | Value |
---|
Today | ₹923.85 |
Previous Day | ₹916.10 |
Basic Stock Data of Dhanuka Agritech Ltd
Market Cap | 4,286 Cr. |
---|
Current Price | 940 |
---|
High / Low | 999/603 |
---|
Stock P/E | 17.4 |
---|
Book Value | 260 |
---|
Dividend Yield | 0.21 % |
---|
ROCE | 27.0 % |
---|
ROE | 21.3 % |
---|
Face Value | 2.00 |
---|
Dhanuka Agritech Ltd Quarterly Results
Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Sales | 442 | 296 | 276 | 364 | 439 | 357 | 318 | 393 | 543 | 393 | 371 | 369 | 618 |
Expenses | 353 | 245 | 211 | 303 | 357 | 302 | 253 | 341 | 445 | 342 | 293 | 325 | 476 |
Operating Profit | 89 | 50 | 65 | 61 | 82 | 55 | 65 | 51 | 98 | 52 | 78 | 44 | 142 |
OPM % | 20% | 17% | 23% | 17% | 19% | 15% | 20% | 13% | 18% | 13% | 21% | 12% | 23% |
Other Income | 8 | 9 | 9 | 8 | 7 | 7 | 12 | 17 | 6 | 8 | 15 | 7 | 6 |
Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation | 3 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 10 |
Profit before tax | 94 | 54 | 68 | 64 | 84 | 57 | 72 | 64 | 98 | 54 | 87 | 45 | 137 |
Tax % | 25% | 26% | 28% | 24% | 25% | 25% | 25% | 23% | 25% | 15% | 25% | 26% | 26% |
Net Profit | 70 | 40 | 49 | 49 | 63 | 43 | 54 | 49 | 73 | 46 | 65 | 33 | 102 |
EPS in Rs | 14.73 | 8.60 | 10.44 | 10.43 | 13.61 | 9.13 | 11.68 | 10.54 | 15.68 | 9.89 | 14.33 | 7.23 | 22.33 |
Dhanuka Agritech Ltd Quarterly Chart
Dhanuka Agritech Ltd Profit & Loss
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|
Sales | 529 | 582 | 738 | 785 | 829 | 883 | 963 | 1,006 | 1,120 | 1,387 | 1,478 | 1,700 | 1,752 |
Expenses | 450 | 500 | 618 | 653 | 689 | 713 | 796 | 860 | 947 | 1,118 | 1,214 | 1,421 | 1,437 |
Operating Profit | 80 | 82 | 121 | 132 | 140 | 170 | 166 | 146 | 174 | 269 | 264 | 279 | 315 |
OPM % | 15% | 14% | 16% | 17% | 17% | 19% | 17% | 15% | 15% | 19% | 18% | 16% | 18% |
Other Income | 1 | 7 | 5 | 6 | 13 | 18 | 16 | 21 | 25 | 34 | 34 | 45 | 35 |
Interest | 5 | 4 | 4 | 3 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 |
Depreciation | 5 | 5 | 5 | 6 | 6 | 15 | 14 | 12 | 16 | 15 | 16 | 18 | 24 |
Profit before tax | 70 | 81 | 116 | 129 | 145 | 172 | 167 | 154 | 181 | 285 | 278 | 303 | 322 |
Tax % | 18% | 20% | 20% | 18% | 26% | 29% | 24% | 27% | 22% | 26% | 25% | 23% | |
Net Profit | 57 | 64 | 93 | 106 | 107 | 122 | 126 | 113 | 141 | 211 | 209 | 234 | 246 |
EPS in Rs | 11.42 | 12.88 | 18.62 | 21.21 | 21.45 | 24.83 | 25.71 | 23.66 | 29.71 | 45.21 | 44.85 | 51.23 | 53.78 |
Dividend Payout % | 19% | 22% | 21% | 6% | 30% | 2% | 21% | 3% | 40% | 4% | 31% | 4% | |
Dhanuka Agritech Ltd Profit & Loss Yearly Chart
Dhanuka Agritech Ltd Growth
|
Compounded Sales Growth |
---|
10 Years:: | 11% |
5 Years:: | 12% |
3 Years:: | 15% |
TTM:: | 9% |
Dhanuka Agritech Ltd Growth
|
Compounded Profit Growth |
---|
10 Years:: | 13% |
5 Years:: | 11% |
3 Years:: | 15% |
TTM:: | 12% |
Dhanuka Agritech Ltd Growth
|
Stock Price CAGR |
---|
10 Years:: | 18% |
5 Years:: | 16% |
3 Years:: | 7% |
1 Year:: | 31% |
Dhanuka Agritech Ltd Growth
|
Return on Equity |
---|
10 Years:: | 23% |
5 Years:: | 22% |
3 Years:: | 24% |
Last Year:: | 21% |
Dhanuka Agritech Ltd Balance Sheet
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 |
---|
Equity Capital | 10 | 10 | 10 | 3 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 |
Reserves | 205 | 253 | 322 | 410 | 470 | 512 | 624 | 633 | 698 | 787 | 951 | 1,052 | 1,178 |
Borrowings | 46 | 34 | 39 | 16 | 8 | 8 | 5 | 22 | 8 | 48 | 32 | 34 | 31 |
Other Liabilities | 135 | 124 | 145 | 166 | 169 | 185 | 185 | 171 | 217 | 286 | 320 | 310 | 383 |
Total Liabilities | 396 | 420 | 517 | 594 | 657 | 715 | 823 | 835 | 932 | 1,131 | 1,312 | 1,405 | 1,602 |
Fixed Assets | 39 | 63 | 67 | 70 | 133 | 138 | 131 | 117 | 117 | 167 | 159 | 165 | 336 |
CWIP | 0 | 1 | 22 | 38 | 0 | 0 | 0 | 1 | 4 | 8 | 48 | 153 | 15 |
Investments | 15 | 8 | 1 | 47 | 92 | 66 | 182 | 120 | 159 | 278 | 336 | 255 | 208 |
Other Assets | 341 | 348 | 427 | 438 | 431 | 510 | 510 | 597 | 652 | 679 | 769 | 833 | 1,043 |
Total Assets | 396 | 420 | 517 | 594 | 657 | 715 | 823 | 835 | 932 | 1,131 | 1,312 | 1,405 | 1,602 |
Dhanuka Agritech Ltd Reserves and Borrowings Chart
Dhanuka Agritech Ltd Cash Flow
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Cash from Operating Activity | 59 | 47 | 33 | 110 | 140 | 63 | 138 | 13 | 162 | 231 | 104 | 136 |
Cash from Investing Activity | -20 | -18 | -19 | -70 | -66 | 20 | -111 | 63 | -44 | -127 | -43 | 3 |
Cash from Financing Activity | -35 | -31 | -17 | -38 | -76 | -81 | -20 | -87 | -93 | -129 | -61 | -137 |
Net Cash Flow | 4 | -3 | -3 | 2 | -2 | 3 | 7 | -10 | 25 | -25 | 1 | 2 |
|
Dhanuka Agritech Ltd Financial Efficiency Indicators
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Debtor Days | 104 | 94 | 84 | 90 | 82 | 76 | 79 | 79 | 79 | 64 | 70 | 73 |
Inventory Days | 148 | 153 | 168 | 161 | 125 | 222 | 147 | 137 | 141 | 137 | 148 | 123 |
Days Payable | 58 | 43 | 38 | 52 | 46 | 48 | 60 | 51 | 64 | 50 | 74 | 62 |
Cash Conversion Cycle | 194 | 204 | 214 | 199 | 160 | 250 | 166 | 165 | 156 | 151 | 143 | 133 |
Working Capital Days | 130 | 135 | 137 | 120 | 116 | 141 | 124 | 153 | 127 | 107 | 113 | 109 |
ROCE % | 30% | 30% | 36% | 33% | 31% | 34% | 29% | 23% | 26% | 36% | 30% | 27% |
Dhanuka Agritech Ltd Financial Efficiency Indicators Chart
No valid data available for the Shareholding
Dhanuka Agritech Ltd Shareholding Pattern Chart
No. of Dhanuka Agritech Ltd Shareholders
Dhanuka Agritech Ltd Mutual Fund Holdings
Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) |
---|
DSP Small Cap Fund | 1918125 | 1.29 | 152.59 |
DSP Mid Cap Fund | 1872883 | 1.03 | 148.99 |
Kotak Small Cap Fund - Regular Plan | 1357171 | 0.89 | 107.96 |
DSP Tiger Fund | 367379 | 1.19 | 29.23 |
Aditya Birla Sun Life Dividend Yield Fund | 182184 | 1.44 | 14.49 |
JM Value Fund | 74400 | 2.06 | 5.92 |
JM ELSS Tax Saver Fund | 8600 | 0.75 | 0.68 |
Kotak ESG Opportunities Fund | 5815 | 0.05 | 0.46 |
Dhanuka Agritech Ltd ROCE Trend
Dhanuka Agritech Ltd EPS Trend
Dhanuka Agritech Ltd Key Financial Ratios
Month | Mar 23 | Mar 22 | Mar 21 | Mar 20 | Mar 19 |
---|
FaceValue | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
Basic EPS (Rs.) | 50.35 | 44.85 | 44.61 | 29.71 | 23.02 |
Diluted EPS (Rs.) | 50.35 | 44.85 | 44.61 | 29.71 | 23.02 |
Cash EPS (Rs.) | 55.09 | 48.34 | 48.46 | 33.15 | 26.26 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 232.85 | 206.19 | 170.94 | 148.72 | 134.98 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 232.85 | 206.19 | 170.94 | 148.72 | 134.98 |
Revenue From Operations / Share (Rs.) | 373.03 | 317.27 | 297.88 | 235.42 | 211.41 |
PBDIT / Share (Rs.) | 70.96 | 63.78 | 65.01 | 41.71 | 35.14 |
PBIT / Share (Rs.) | 67.10 | 60.28 | 61.75 | 38.27 | 32.55 |
PBT / Share (Rs.) | 66.42 | 59.60 | 61.17 | 37.94 | 32.36 |
Net Profit / Share (Rs.) | 51.23 | 44.85 | 45.21 | 29.71 | 23.66 |
NP After MI And SOA / Share (Rs.) | 51.23 | 44.85 | 45.21 | 29.71 | 23.66 |
PBDIT Margin (%) | 19.02 | 20.10 | 21.82 | 17.71 | 16.62 |
PBIT Margin (%) | 17.98 | 19.00 | 20.73 | 16.25 | 15.39 |
PBT Margin (%) | 17.80 | 18.78 | 20.53 | 16.11 | 15.30 |
Net Profit Margin (%) | 13.73 | 14.13 | 15.17 | 12.61 | 11.19 |
NP After MI And SOA Margin (%) | 13.73 | 14.13 | 15.17 | 12.61 | 11.19 |
Return on Networth / Equity (%) | 22.00 | 21.75 | 26.44 | 19.97 | 17.52 |
Return on Capital Employeed (%) | 27.61 | 27.86 | 33.63 | 24.78 | 23.03 |
Return On Assets (%) | 16.61 | 15.91 | 18.61 | 15.16 | 13.47 |
Total Debt / Equity (X) | 0.00 | 0.00 | 0.01 | 0.01 | 0.03 |
Asset Turnover Ratio (%) | 1.25 | 1.21 | 1.34 | 1.27 | 1.21 |
Current Ratio (X) | 3.01 | 3.14 | 3.11 | 3.37 | 3.64 |
Quick Ratio (X) | 1.85 | 2.00 | 2.04 | 2.11 | 2.38 |
Inventory Turnover Ratio (X) | 2.67 | 2.50 | 2.78 | 2.55 | 2.65 |
Dividend Payout Ratio (NP) (%) | 11.96 | 22.29 | 0.00 | 42.41 | 15.25 |
Dividend Payout Ratio (CP) (%) | 11.12 | 20.68 | 0.00 | 38.01 | 13.75 |
Earning Retention Ratio (%) | 88.04 | 77.71 | 0.00 | 57.59 | 84.75 |
Cash Earning Retention Ratio (%) | 88.88 | 79.32 | 0.00 | 61.99 | 86.25 |
Interest Coverage Ratio (%) | 103.74 | 92.76 | 112.41 | 127.46 | 187.25 |
Interest Coverage Ratio (Post Tax) (%) | 75.89 | 66.22 | 79.16 | 91.79 | 127.08 |
Enterprise Value (Cr.) | 2785.05 | 3337.74 | 3220.33 | 1521.34 | 1890.22 |
EV / Net Operating Revenue (X) | 1.64 | 2.26 | 2.32 | 1.36 | 1.88 |
EV / EBITDA (X) | 8.61 | 11.24 | 10.63 | 7.67 | 11.31 |
MarketCap / Net Operating Revenue (X) | 1.64 | 2.26 | 2.32 | 1.37 | 1.86 |
Retention Ratios (%) | 88.03 | 77.70 | 0.00 | 57.58 | 84.74 |
Price / BV (X) | 2.62 | 3.48 | 4.04 | 2.18 | 2.91 |
Price / Net Operating Revenue (X) | 1.64 | 2.26 | 2.32 | 1.37 | 1.86 |
EarningsYield | 0.08 | 0.06 | 0.06 | 0.09 | 0.06 |
Dhanuka Agritech Ltd Profitability Ratios (%)
Dhanuka Agritech Ltd Liquidity Ratios
Dhanuka Agritech Ltd Liquidity Ratios (%)
Dhanuka Agritech Ltd Interest Coverage Ratios (%)
Dhanuka Agritech Ltd Valuation Ratios
Fair Value of Dhanuka Agritech Ltd Stock
Fair Value: ₹965.64
The stock is undervalued by 2.73% compared to the current price ₹940
*Investments are subject to market risks
Strength and Weakness of Dhanuka Agritech Ltd Stock
Strength | Weakness |
---|
The company has higher reserves compared to borrowings, indicating strong financial stability. The company has shown consistent growth in sales and profit over the years. | The stock has a low average ROCE, which may not be favorable. The stock has a high average Working Capital Days, which may not be favorable. The stock has a high average Cash Conversion Cycle, which may not be favorable. |