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

  • Home
  • /
  • Dharmaj Crop Guard
Join Channel
Consolidated Standalone

Dharmaj Crop Guard

₹352.8 -4.3 | 1.2%

Market Cap ₹1192 Cr.

Stock P/E 29.4

P/B 3.2

Current Price ₹352.8

Book Value ₹ 110.8

Face Value 10

52W High ₹388.8

Dividend Yield 0%

52W Low ₹ 197.7

Edit Ratio

Dharmaj Crop Guard Research see more...

Stocx User

Dharmaj Crop Guard Limited

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

Quarterly Monthly
Show Value Show %

Peer Comparison

Dharmaj Crop Guard Quarterly Results

#(Fig in Cr.) Dec 2021 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Net Sales 107 137 222 101 69 158 253 123 116 255
Other Income 0 0 1 1 3 2 1 0 0 0
Total Income 108 137 223 102 72 160 253 124 116 256
Total Expenditure 94 122 199 92 68 139 222 115 116 228
Operating Profit 13 15 24 9 4 21 31 9 0 27
Interest 1 1 1 1 0 1 0 0 2 3
Depreciation 1 1 1 1 2 1 0 1 3 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 11 14 22 7 2 20 31 8 -5 20
Provision for Tax 3 3 6 2 1 5 8 2 -2 5
Profit After Tax 8 10 16 5 1 15 23 6 -3 15
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 8 10 16 5 1 15 23 6 -3 15
Adjusted Earnings Per Share 3.4 4.1 6.6 1.6 0.4 4.3 6.8 1.7 -1 4.5

Dharmaj Crop Guard Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 139 198 302 394 524 654 747
Other Income 1 1 1 2 5 3 1
Total Income 140 199 304 396 529 658 749
Total Expenditure 129 180 271 350 483 591 681
Operating Profit 11 19 32 46 46 66 67
Interest 2 2 1 3 2 3 5
Depreciation 2 2 3 5 5 5 8
Exceptional Income / Expenses 0 0 0 0 0 0 0
Profit Before Tax 7 14 28 39 38 57 54
Provision for Tax 2 4 7 10 11 13 13
Profit After Tax 5 11 21 29 27 44 41
Adjustments 0 0 0 0 0 0 0
Profit After Adjustments 5 11 21 29 27 44 41
Adjusted Earnings Per Share 3.3 4.4 8.5 11.6 7.9 13.1 12

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 25% 29% 36% 0%
Operating Profit CAGR 43% 27% 43% 0%
PAT CAGR 63% 28% 54% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 59% NA% NA% NA%
ROE Average 13% 22% 32% 35%
ROCE Average 15% 24% 31% 30%

Dharmaj Crop Guard Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 11 35 56 85 315 359
Minority's Interest 0 0 0 0 0 0
Borrowings 17 5 15 25 34 76
Other Non-Current Liabilities 1 1 2 2 -2 2
Total Current Liabilities 19 51 55 107 83 126
Total Liabilities 48 92 129 219 429 563
Fixed Assets 12 22 39 40 40 312
Other Non-Current Assets 3 9 7 25 100 6
Total Current Assets 33 62 83 154 289 244
Total Assets 48 92 129 219 429 563

Dharmaj Crop Guard Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 1 1 0 1 1 0
Cash Flow from Operating Activities 3 2 13 16 -24 7
Cash Flow from Investing Activities -4 -15 -18 -24 -191 -62
Cash Flow from Financing Activities 0 12 6 7 214 57
Net Cash Inflow / Outflow -0 -1 1 -0 -1 3
Closing Cash & Cash Equivalent 1 0 1 1 0 3

Dharmaj Crop Guard Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 3.35 4.36 8.49 11.62 7.95 13.13
CEPS(Rs) 4.7 5.24 9.55 13.76 9.45 14.74
DPS(Rs) 0 0 0 0.1 0 0
Book NAV/Share(Rs) 7.02 14.35 22.83 34.4 93.26 106.33
Core EBITDA Margin(%) 7.53 9.05 10.27 11.25 7.84 9.62
EBIT Margin(%) 6.51 8.42 9.79 10.44 7.73 9.32
Pre Tax Margin(%) 5.02 7.3 9.32 9.77 7.29 8.79
PAT Margin (%) 3.6 5.43 6.93 7.28 5.12 6.78
Cash Profit Margin (%) 5.05 6.53 7.79 8.61 6.09 7.62
ROA(%) 10.56 15.38 18.95 16.48 8.28 8.94
ROE(%) 47.71 46.83 45.68 40.62 13.43 13.16
ROCE(%) 29.38 38.62 42.65 40.12 16.57 14.53
Receivable days 44.43 46.3 41.95 56.56 55.24 53.4
Inventory Days 39.94 39.46 42.96 49.28 47.25 46.38
Payable days 43.6 55.59 56.68 77.17 54.12 36.54
PER(x) 0 0 0 0 18.24 17
Price/Book(x) 0 0 0 0 1.55 2.1
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 0.15 0.18 0.14 0.15 0.8 1.32
EV/Core EBITDA(x) 1.94 1.92 1.32 1.31 9.13 13.01
Net Sales Growth(%) 0 42.24 52.56 30.36 33 24.76
EBIT Growth(%) 0 84.09 77.33 38.95 -1.44 50.25
PAT Growth(%) 0 114.24 94.81 36.88 -6.38 65.21
EPS Growth(%) 0 30.19 94.81 36.89 -31.63 65.21
Debt/Equity(x) 1.93 0.57 0.48 0.43 0.17 0.31
Current Ratio(x) 1.75 1.22 1.5 1.44 3.48 1.94
Quick Ratio(x) 0.95 0.67 0.71 0.85 2.6 1.2
Interest Cover(x) 4.37 7.46 20.87 15.73 17.39 17.68
Total Debt/Mcap(x) 0 0 0 0 0.11 0.15

Dharmaj Crop Guard Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 68.65 70.4 70.4 70.4 70.4 70.4 70.4
FII 7.33 5.03 5.01 4.37 4.35 5.5 6.97
DII 0.18 0 0 0 0 0.14 0.14
Public 23.84 24.56 24.58 25.23 25.25 23.95 22.48
Others 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 54% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 22%
  • Debtor days have improved from 54.12 to 36.54days.
  • Company is almost debt free.

Cons

  • Stock is trading at 3.2 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.

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.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!