INSECTICIDES (INDIA) LIMITED Financials Insecticides (India) Limited NSE India S.E.
Equities
INSECTICID
INE070I01018
Agricultural Chemicals
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 580.2 INR | +0.05% |
|
+4.73% | -14.22% |
| Mar. 26 | Insecticides Limited Announces Reconstitution of Committees | CI |
| Feb. 06 | Transcript : Insecticides Limited, Q3 2024 Earnings Call, Feb 06, 2024 |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,627 | 6,471 | 9,793 | 12,109 | 13,828 | 17,185 | - | - |
| Enterprise Value (EV) 1 | 13,627 | 7,685 | 10,669 | 12,225 | 13,828 | 17,185 | 17,185 | 17,185 |
| P/E ratio | 11.1 x | 7.52 x | 10.5 x | 11.4 x | 22 x | 17.3 x | 12.7 x | 10.2 x |
| Yield | 0.3% | 1.28% | 0.42% | 0.49% | 0.64% | 0.69% | 0.78% | 0.78% |
| Capitalization / Revenue | 1.14 x | 0.47 x | 0.69 x | 0.81 x | 0.77 x | 0.85 x | 0.75 x | 0.67 x |
| EV / Revenue | 1.14 x | 0.47 x | 0.69 x | 0.81 x | 0.77 x | 0.85 x | 0.75 x | 0.67 x |
| EV / EBITDA | 7.16 x | 4.15 x | 6.43 x | 7.14 x | 11.3 x | 9.89 x | 7.99 x | 6.85 x |
| EV / FCF | -7.97 x | 3.04 x | 9.15 x | 17.9 x | -14.3 x | 95.5 x | 47.2 x | 23.6 x |
| FCF Yield | -12.6% | 32.9% | 10.9% | 5.58% | -6.98% | 1.05% | 2.12% | 4.25% |
| Price to Book | 2.06 x | 0.89 x | 1.2 x | 1.4 x | 1.51 x | 1.7 x | 1.52 x | 1.36 x |
| Nbr of stocks (in thousands) | 31,002 | 31,002 | 31,002 | 29,598 | 29,598 | 29,598 | - | - |
| Reference price 2 | 439.6 | 208.7 | 315.9 | 409.1 | 467.2 | 580.6 | 580.6 | 580.6 |
| Announcement Date | 5/28/19 | 6/25/20 | 6/18/21 | 5/26/22 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,919 | 13,632 | 14,202 | 15,040 | 18,013 | 20,308 | 22,768 | 25,756 |
| EBITDA 1 | 1,902 | 1,559 | 1,523 | 1,697 | 1,219 | 1,738 | 2,151 | 2,510 |
| EBIT 1 | 1,705 | 1,318 | 1,277 | 1,433 | 957.9 | 1,509 | 1,855 | 2,044 |
| Operating Margin | 14.31% | 9.67% | 8.99% | 9.53% | 5.32% | 7.43% | 8.15% | 7.94% |
| Earnings before Tax (EBT) 1 | 1,530 | 1,105 | 1,190 | 1,410 | 836.1 | 1,280 | 1,693 | 2,016 |
| Net income 1 | 1,224 | 860.4 | 934.3 | 1,070 | 629.9 | 995 | 1,349 | 1,522 |
| Net margin | 10.27% | 6.31% | 6.58% | 7.12% | 3.5% | 4.9% | 5.93% | 5.91% |
| EPS 2 | 39.61 | 27.75 | 30.14 | 35.98 | 21.28 | 33.50 | 45.57 | 56.70 |
| Free Cash Flow 1 | -1,710 | 2,128 | 1,071 | 675.7 | -964.8 | 180 | 364 | 729.5 |
| FCF margin | -14.35% | 15.61% | 7.54% | 4.49% | -5.36% | 0.89% | 1.6% | 2.83% |
| FCF Conversion (EBITDA) | - | 136.55% | 70.28% | 39.82% | - | 10.36% | 16.92% | 29.06% |
| FCF Conversion (Net income) | - | 247.36% | 114.58% | 63.14% | - | 18.09% | 26.98% | 47.95% |
| Dividend per Share 2 | 1.333 | 2.667 | 1.333 | 2.000 | 3.000 | 4.000 | 4.500 | 4.500 |
| Announcement Date | 5/28/19 | 6/25/20 | 6/18/21 | 5/26/22 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,654 | 2,992 | 2,556 | 4,683 | - | 3,138 | 5,607 | 5,822 | 3,565 | 3,019 | 6,400 | 6,166 | 3,640 | 3,090 |
| EBITDA 1 | 1,171 | 150.7 | 286.9 | 530.8 | - | 185.8 | 584.5 | 684.5 | 233.1 | -283.3 | 456.5 | 705 | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | -349.7 | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | -11.58% | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | 506.2 | 596 | 124.2 | -390.3 | 379 | 610 | - | - |
| Net income 1 | - | - | - | - | 417.6 | - | 380 | 448.3 | 93.34 | -290.1 | 290.3 | 443.5 | 100 | 250 |
| Net margin | - | - | - | - | - | - | 6.78% | 7.7% | 2.62% | -9.61% | 4.54% | 7.19% | 2.75% | 8.09% |
| EPS | - | - | - | - | - | - | - | - | - | -9.800 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/9/20 | 2/5/21 | 6/18/21 | 8/10/21 | 11/12/21 | 2/10/22 | 8/12/22 | 11/7/22 | 2/13/23 | 5/30/23 | 8/10/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 1,213 | 875 | 116 | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.7786 x | 0.5747 x | 0.0681 x | - | - | - | - |
| Free Cash Flow 1 | -1,710 | 2,128 | 1,071 | 676 | -965 | 180 | 364 | 730 |
| ROE (net income / shareholders' equity) | 20.3% | 12.4% | 12.1% | 12.7% | 7.07% | 10.1% | 12.4% | 13.6% |
| ROA (Net income/ Total Assets) | - | - | 6.88% | 7.68% | 4.08% | 5.5% | 6.3% | 7.1% |
| Assets 1 | - | - | 13,585 | 13,938 | 15,437 | 18,091 | 21,413 | 21,430 |
| Book Value Per Share 2 | 213.0 | 236.0 | 264.0 | 293.0 | 309.0 | 341.0 | 382.0 | 428.0 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 379 | 290 | 483 | 669 | 859 | 500 | 500 | 500 |
| Capex / Sales | 3.18% | 2.13% | 3.4% | 4.45% | 4.77% | 2.46% | 2.2% | 1.94% |
| Announcement Date | 5/28/19 | 6/25/20 | 6/18/21 | 5/26/22 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +2.08% | 3.62B | |
| -17.29% | 2.23B | |
| -9.08% | 1.94B | |
| +2.07% | 1.85B | |
| -1.75% | 1.67B | |
| -1.72% | 1.29B | |
| +7.87% | 1.23B | |
| -20.13% | 1.06B | |
| -3.74% | 996M |
- Stock Market
- Equities
- INSECTICID Stock
- INSECTICID Stock
- Financials Insecticides (India) Limited
