SlideShare a Scribd company logo
1 of 14
Download to read offline
www.rudrashares.com 1
13 November 2019
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
Index Detail
Sensex 40116.06
Nifty 11840.45
CMP (`) 570
Target (`) 680
Upside 19%
M.Cap (` in cr) 1179.90
Equity ( ` in cr) 20.67
52 wk H/L ` 740/392.15
Face Value ` 10
Div. Yield 0.35%
NSE Code INSECTICID
BSE Code 532851
Stock Data
P/E 9
P/BV 1.58
BV 360.93
Valuation Data
Lead Rationale
Planning to launch 10 next-generation insecticides, her-
bicides, fungicides, biologicals and Plant Growth Regula-
tors (PGRs) in FY20.
Already Insecticides India has launched 5 new products in the
H1FY20. In the coming Quarters, it would launch 3 new prod-
ucts which got delayed due to pending regulatory approvals.
Thereby by FY20, is planning to launch about 10 next-
generation insecticides, herbicides, fungicides, biologicals and
Plant Growth Regulators (PGRs).
Also, company would gradually reduce its sale of generic prod-
ucts having high volumes & low margins and introduce new
products in the Maharatna category. Company’s focus on R&D
will result in new product launches.
FY20 GUIDELINES & FOCUS AREAS
In FY19, around 8 new products were launched that contrib-
uted nearly 45% revenue to the top line. For FY20, manage-
ment expects around 10% revenue from new product
launches. Also, overall revenue growth is guided to be double
digit at 8-10% with EBITDA margin improvement of 100-
150bps.
EV 1564.38
Net Worth 747.13
EPS (TTM) 63.29
Key Financial Data
Moreover, is focusing on both backward and forward integra-
tion which will help in to shrink cost & expand margins
across technicals and formulations.
It is investing around ` 100cr in the next two-three years for
new synthesis facilities in Gujarat and Rajasthan. Currently, the
company has four R&D centres and manufacturing facilities in
Chopanki in Rajasthan, Samba and Udhampur in Jammu &
Kashmir and Dahej in Gujarat.
www.rudrashares.com 2
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
On the exports side too, it is working on registration in new countries with 100+ ex-
port agreements. Also, is planning to expand into new geographies. Currently, export-
ing to 20+ countries, this number is expected to reach 25+ by the end of FY2020
with Revenue from exports expected to increase to ` 100 cr.
New launches & Tie-ups
Launched ‘Kunoichi’
IIL Launched ‘Kunoichi’, a Patented Miticide of Japan’s Nissan Chemical, at Hy-
derabad. Kunoichi is invented and developed by Nissan Chemical Corporation, Japan
and will be marketed in India exclusively by the company. This molecule is already
registered in other parts of the globe such as Japan, South Korea, Colombia, and Ec-
uador. It is effective on different species of mites and has an ovicidal property, provid-
ing a long, effective control on mites affecting Chilles, apple and vegetables. Being the
latest and most effective miticide available in the world today, the product is very effec-
tive against all types of mites and starts its action as quick as 6 hours.
Joint Venture with OAT Agrio
Insecticides India, in JV (Joint Venture) with OAT Agrio of Japan, is developing new
chemical entities (NCE)s and the first product is expected to be commercialized in
the next three-four years. Another couple of molecules are also in development.
www.rudrashares.com 3
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
The Maharatna Brands
Insecticides India, being A Leading Agro Chemicals Manufacturing Company has 21+ Ma-
haratna products. Amongst all, the leading Maharatna Brands include
PULSOR, LETHAL, GREEN LABEL, HERCULES, HAKAMA, XPLODE, AIKIDO, SOFIA,
MCORAJA, HIJACK and FLITE.
The aggregate installed capacity is stated as under:
 19,400 KLPA Liquid
 75,750 MTPA Granules
 18,770 MTPA Powder
 13,800 MTPA Active Ingredient & Bulk
R&D– Focus on cost reduction with new product launches
Company has 4 R&D centers for developing a comprehensive range of agro chemical prod-
ucts and working on new formulations and new combination products. The main focus lies
on cost reduction, customer friendly and environment safe products.
Has developed and commercialized VAM (VaslcularArbuscular Mycorrhiaze), soil energizer,
Kayakalp. 3-4 new biological products are in the development stage & in pipeline. Moreover,
with focus on in-house R&D and international partners, company is focusing into
launching new products. Has already launched 5 new products during H1 FY2020. 10
new products are expected to come up for full year FY2020.
www.rudrashares.com 4
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
GROWTH STRATEGY
 Phase out Generic Products- Insecticides would gradually reduce its sale of generic
products having high volumes & low margins and introduce new products in the Ma
haratna category.
Optimum capital structure and operational efficiency– Company is planning for
Capex of ` 100cr in the next two-three years for synthesis facilities in Gujarat and Ra
jasthan.
Backward and Forward Integration– will result in better margins across technicals
and formulations.
 Focussed Approach on Biologicals- Developed and commercialized VAM
(VaslcularArbuscular Mycorrhiaze), soil energizer, Kayakalp. Also, 3-4 new biological
products in the development stage are in pipeline.
Exports– Company is working on registration in new countries with 100+ export agree
ments. Also, is planning to expand into new geographies. Currently, exporting to 20+
countries, this number is expected to reach 25+ by the end of FY2020.
 R& D will results in New product launches– With focus on in-house R&D and inter
national partners, company is focusing into launching new products. Has already
launched 5 new products during H1 FY2020. 10 new products are expected to come
up or full year FY2020.
www.rudrashares.com 5
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
Key Financial Points (Q2FY20 & H1FY20 )
 Revenue from operations increased by 9.8 % Y-o-Y to `
503 crores in Q2FY20. For H1FY20, the revenue increased by
10.8 per cent to ` 861.5 crores from ` 777.3 crores in
H1FY19. As there was a 20-day delay in the season as a result
of a prolonged crop cycle, company's Sales growth was mixed.
 EBITDA grew 4.1% to ` 72cr for Q2FY20 from ` 69.2cr in
Q2FY19. For H1FY20 as well, insecticides EBITDA increased
by 8.3 per cent to ` 135 crores as compared to ` 125 crores
in H1FY19.
Despite of various challenging business environments such
as continuous rainfall in many parts and lower pest infes-
tation, Insecticides achieved this growth.
 Net Profit surged 13.6% to ` 48.8 crores in Q2FY20 against
` 43 crores gained in Q2FY19.
 Since the company’s exports for the H1FY20 increased by
39 per cent Y-o-Y to ` 22 crores from ` 16 crores, its net profit
grew by 10.1 per cent to ` 85 crores for H1FY20 from ` 77
crores for H1FY19.
The company was able to deliver strong growth in reve-
nues and profitability despite facing economic headwinds,
owing to its strong product portfolio and increased re-
sponse to its products by farmers.
EPS for Q2FY20 was reported at ` 23.72 against ` 20.80 in
Q2FY19. For H1FY20 EPS surged ` 41.19 against ` 37.32 in
the same period last year.
For Q2FY20, Higher contribution was from Maharatna prod-
ucts which registered 7.7% growth (y-o-y), driven by higher
realization in successful recently launched products such as
Hercules, Sofia, Xplode and Hakama.
458
503
777
861.5
Q2FY1
9
Q2FY2
0
H1FY1
9
H1FY2
0
REVENUE ` in cr
69.2 72 125
135 Q2FY19
Q2FY20
H1FY19
H1FY20
EBITDA ` in cr
EBITDA margins for Q2FY20 reported at
14.3% as against 15.1% in Q2FY19. Similarly,
for H1FY20, margins stood at 15.7% against
16.1% in H2FY19.
43
48.8 77
85
Q2FY19
Q2FY20
H1FY19
H1FY20
PAT ` in cr
PAT margins for Q2FY20 reported at 9.7%
as against 9.4% in Q2FY19. Similarly, for
H1FY20, margins remained flat at 9.8% against
9.9% in H2FY19.
www.rudrashares.com 6
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
Opportunities & Challenges
Company Overview
Having made a modest foray into Indian Agriculture in 2002, IIL has emerged as a front-line
performer in India’s crop care market and is all set to grow impressively. IIL owns the pres-
tigious Tractor Brand which is highly popular among the farmers.
The largest selling brands of IIL include Green Label, Lethal, Victor, Monocil, Pulsor,
Hakama, Mycoraja, Xplode, Akido, Thimet, Mycoraja etc. IIL’s latest products Kaya-
kalp are expected to add another dimension of growth to the company.
With a strong product portfolio and a PAN India presence, it is among the few companies in
the country to have a complete integrated portfolio. Insecticides (India) Limited is today a
fully integrated company with R&D capabilities, Technical synthesis, large formulation fa-
cilities, edge to edge product portfolio, leading brands in the kitty, global tie ups and strong
distribution network, which helps the company to reach the farmers in all the parts of the
country.
Challenges
 Stringent environmental regulations
across the world are increasing the cost of
developing new products and
simultaneously delaying the introduction of
new products in the market.
 As molecule discovery requires huge
capital & manpower investment, Indian
companies can spend/spends only 1-2% of
their revenues in R & D against global MNCs
which invest about 8-10%, making Indian
manufacturers uncompetitive globally in
specialty molecules.
 Lack of education and awareness among
farmers
 Non-genuine products
Opportunities
India’s capability in low cost manufacturing,
availability of technically trained manpower,
seasonal domestic demand, overcapacity,
better price realization globally and strong
presence in generic pesticide manufacturing
offers good scope for contract manufacturing
and export opportunities.
 With continuous increase in population, the
demand for food grains is increasing at a
faster pace as compared to its production.
 Growth in herbicides and fungicides
 India’s agrochemical consumption is one of
the lowest in the world just 0.6 kgs/hectare
compared to the US (5-7 kgs/hectare) and
Japan (11-12 kgs/hectare). Thereby, with the
increase in awareness and market penetration,
consumption is likely to improve in the near
future.
www.rudrashares.com 7
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
Way Forward
 Prospects of rabi sowing looks bright due to better soil moisture on account of good
monsoon and full reservoirs, but the general economic slowdown might impact agri-
inputs.
 Initial delay and deficiency in the south-west monsoon has been mitigated by the re-
surgence of rains during July- September, comfortable reservoir levels predict normal rabi
sowing.
 Increase in the Minimum Support Prices for Rabi Crops of 2019-20, disbursal under
Pradhan Mantri Kisan Samman Nidhi and several other incentives will provided the neces-
sary growth to agriculture sector which has reached a stage of high commercialization.
Valuation Conclusion
Insecticides India having a strong portfolio & a PAN India presence is among the few com-
panies in the country to have a complete integrated portfolio. Company is focusing on R&D
which will help in new product launches. The impressive performance from product
launches & around 10 new products expected to come up by FY20 would add significantly
to the revenues. Moreover, management guided with a double digit (around 10%)revenue
target & 100-150bps improvement in EBITDA margins going ahead. Also, the capex plans
of around `100cr in next 3-4 years for Gujarat and Rajasthan will increase its operational
efficiency.
No doubt H1FY20 had not been very good due to crop damage from excess rainfall in
some parts while shortage in the other parts. However, we expect the upcoming Rabi crop
season to improve demand for agro-
chemicals & fertilizers, specifically to
the industry.
We are valuing the share price of the
company on the basis of P/E valua-
tion considering estimated EPS for
FY22 at `93.85. The share price tar-
get for 1-2 year is estimated at `
680.
VALUATION (` In Cr except per share)
Particulars Amount
FY 22Est. Earnings 194
Equity Share Capital 20.67
FV 10.00
No. of Equity Shares 2.07
EPS(FY22Est.) 93.85
Estimated P/E Ratio 8.7
Estimated Price/share (Discounted
@10% for 2 years)
680
www.rudrashares.com 8
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
Income Statement and Estimates ( ` in Cr except per share)
Particulars 201803 201903 2020E 2021E 2022E
Sales 1073.25 1191.95 1305.24 1439.65 1610.12
Oth. operating Income - - - - -
Total Inc. from operations 1073.25 1191.95 1305.24 1439.65 1610.12
Operating EBITA 925.43 1006.35 1085.31 1182.67 1312.25
Profit & Loss
Total Inc. from operations 1073.25 1191.95 1305.24 1439.65 1610.12
TOTAL EXPENDITURE 834.90 990.80 1023.00 1051.53 1089.64
EBITDA 147.82 185.6 219.93 256.98 297.87
Depreciation (17.05) (19.68) (17.05) (27.62) (32.89)
Rep. profit before othrinc.,
fin.cost,tax & excp. Item
130.77 165.92 202.88 229.35 264.98
Goodwill amortization - - - -
Other Income 3.24 2.31 3.93 4.60 4.18
Profit from ordinary act. Be-
fore Fin.Cost ,TAX & Exp.Items
134.01 168.23 206.81 233.95 269.16
Net financials
Interest income - - - - -
Interest expenses (15.92) (15.22) (21.26) (19.77) (17.22)
Net Financial Items (15.92) (15.22) (21.26) (19.77) (17.22)
Reported Pre-tax profit 118.09 153.01 185.55 214.19 251.94
Reported Tax charge (34.12) (30.6) (40.82) (47.12) (57.95)
Reported Net profit 83.97 122.41 144.73 167.07 194.00
Minorities
P/L OF ASSOCIATE CO. 0.32 0.41 - - -
Rep. NP after min. Int. 84.29 122.82 144.73 167.07 194.00
Other comprehensive income 4.04 (3.67) - - -
Rep.Net Income after extra or-
dinary items 88.33 119.15 144.73 167.07 194.00
www.rudrashares.com 9
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
EPS and Dividend
Dividend Paid (4.13) (4.13) (4.13) (4.13) (4.13)
Retained earnings 84.20 115.02 140.60 162.94 189.86
Reported EPS 40.78 59.42 70.02 80.83 93.85
DPS - originally declared 2 2 2 2 2
Number Of Shares
Opening Balance 20.67 20.67 20.67 20.67 20.67
Issued during the Period - - - - -
Closing Balance 20.67 20.67 20.67 20.67 20.67
FV 10.00 10.00 10.00 10.00 10.00
2.067 2.067 2.067 2.067 2.067Wtd. Avg. no. of shares
BALANCE SHEET
Particulars 201803 201903 2020E 2021E 2022E
Equity & Liabilities
Shareholders' Fund
Share Capital 20.67 20.67 20.67 20.67 20.67
Reserves and Surplus 527.17 641.34 781.94 944.88 1134.74
Minority Interests - - - - -
Total Shareholders' Fund 547.84 662.01 802.61 965.55 1155.41
Non-Current Liabilities
Long-term Borrowings 8.28 1.32 8.69 9.13 9.86
Other LT Liabilities - - - - -
Deferred Tax Liability 18.84 17.87 18.76 19.70 20.69
Long term Provisions 0.57 0.75 0.83 0.91 1.00
Total Non-Current Liab. 27.69 19.94 28.28 29.74 31.54
Current Liabilities
Short term Borrowings 96.76 295.17 272.90 236.60 224.20
Trade Payables 243.36 279.87 298.90 323.92 359.06
Other current liability 84.36 97.23 91.37 79.18 64.40
Short term Provisions 0.29 1.34 1.47 1.62 1.78
Total current Liab. 424.77 673.61 664.64 641.32 649.45
Total Equity & Liab. 1000.3 1355.55 1495.53 1636.56 1836.44
www.rudrashares.com
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
Assets
Non-Current Assets
Fixed Assets
Tangible fixed Assets 248.39 259.2 281.70 305.19 336.70
Non-current Investments 16.51 12.49 13.61 14.84 16.17
Long term L&A - - - - -
Other Non current Assets 15.91 21.43 24.07 27.03 30.35
Deferred tax receivables - - - - -
Total Non-Current Assets 280.81 293.12 319.38 347.05 383.26
Current Assets
Current Investments - - - - -
Inventories 407.29 705.11 660.45 726.30 809.89
Trade Receivables 234.81 244.25 391.57 431.90 486.26
Cash & cash Equiv. 20.11 9.24 16.06 19.17 33.94
Short Term L&A 0.06 12.44 12.80 12.80 12.80
Other current Assets 57.22 91.39 95.28 99.34 110.29
Total current Assets 719.49 1062.43 1176.16 1289.51 1453.18
Total Assets 1000.3 1355.55 1495.53 1636.56 1836.44
Cash & cash equivalents 20.11 9.24 16.06 19.17 33.94
Other int. bearing assets 16.51 12.49 13.61 14.84 16.17
Interest-bearing debt 189.4 393.72 372.96 324.91 298.46
Net interest-bearing debt 152.78 371.99 343.29 290.90 248.35
Net gearing (%) 27.89% 56.19% 42.77% 30.13% 21.49%
Investments
Tangible assets
Gross capex (28.18) (37.91) (46.34) (51.11) (64.40)
Sale of fixed assets 0.16 0.46 - - -
Net capex (28.02) (37.45) (46.34) (51.11) (64.40)
Depreciation tangibles (17.05) (19.68) (23.83) (27.62) (32.89)
Note:- The figures shown in the brackets means NEGATIVE.
www.rudrashares.com
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
CASH FLOW ANALYSIS
Particulars 201803 201903 2020E 2021E 2022E
EBIT 134.01 168.23 206.81 233.95 269.16
Depreciation 17.05 19.68 17.05 27.62 32.89
Dep. (ex goodwill) 17.05 19.68 17.05 27.62 32.89
Mov. in Inventories 18.49 (297.82) 44.66 (65.85) (83.59)
Move. in Debtors (24.44) (10.90) (147.32) (40.32) (54.36)
Move. in Creditors 44.67 36.51 19.03 25.02 35.14
Other W.C Inc./decrease 25.88 (18.23) (5.86) (12.19) (14.78)
Change in W.C 64.6 (290.44) (89.50) (93.34) (117.59)
Tax paid (34.12) (30.6) (40.82) (47.12) (57.95)
Operating Cash Flow 181.54 (133.13) 93.54 121.12 126.52
Net interest (15.92) (15.22) (21.26) (19.77) (17.22)
Cash Earnings 165.62 (148.35) 72.28 101.35 109.30
Gross CapEx (28.18) (37.91) (46.34) (51.11) (64.40)
0.16 0.46 - - -Sale of fixed assets
Net CapEx (28.02) (37.45) (46.34) (51.11) (64.40)
Free CF pre dividend 137.6 (185.8) 25.95 50.24 44.90
Dividend (4.13) (4.13) (4.13) (4.13) (4.13)
Free CF post Dividend 133.47 -189.93 21.82 46.11 40.76
Net acqui./disposals - - - - -
Net cash flow 133.47 -189.93 21.82 46.11 40.76
www.rudrashares.com
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
RATIO ANALYSIS
Particulars 201803 201903 2020E 2021E 2022E
Return on assets - 10.12% 10.15% 10.67% 11.17%
Return on equity - 19.70% 19.76% 18.90% 18.29%
ROCE - 25.43% 25.99% 24.34% 23.62%
EBIT Margin - 14.11% 15.84% 16.25% 16.72%
Pre tax margin - 12.84% 14.22% 14.88% 15.65%
Net Profit Margin - 10.00% 11.09% 11.60% 12.05%
Total asset turnover - 1.01 0.92 0.92 0.93
Fixed asset turnover - 4.70 4.83 4.91 5.02
Equity turnover - 1.97 1.78 1.63 1.52
Current Ratio - 1.58 1.77 2.01 2.24
Quick Ratio - 0.53 0.78 0.88 0.99
Cash Ratio - 0.01 0.02 0.03 0.05
Receivable Days - 73.35 88.90 104.39 104.07
Inventory Days - 170.32 190.93 175.79 174.12
Payable Days - 64.10 83.79 75.50 73.59
Conversion Cycle (Days) - 179.57 196.04 204.68 204.60
Financial Leverage Effect - 1.56 1.52 1.54 1.54
Debt to Capital - 0.37 0.32 0.25 0.21
Debt to Equity - 0.59 0.46 0.34 0.26
Note:- The figures shown in the brackets means NEGATIVE.
www.rudrashares.com
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
Disclosures :
Business Activity :
Rudra Shares & Stock Brokers Limited is engaged in the business of providing broking services & distribu-
tion of various financial products. RUDRA is also registered as a Research Analyst under SEBI(Research
Analyst) Regulations, 2014. SEBI Reg. No. INH100002524.
Disciplinary History :
There has been no instance of any Disciplinary action, penalty etc. levied/passed by any regula-
tion/administrative agencies against RUDRA and its Directors. Pursuant to SEBI inspection of books and
records of Rudra, as a Stock Broker, SEBI has not issued any Administrative warning to Rudra.
Terms & Conditions of issuance of Research Report:
The Research report is issued to the registered clients. The Research Report is based on the facts, figures
and information that are considered true, correct and reliable. The information is obtained from publicly
available media or other sources believed to be reliable. The report is prepared solely for informational pur-
pose and does not constitute an offer document or solicitation to buy or sell or subscribe for securities or
other financial instruments for clients.
Disclosures with regard to ownership and material conflicts of interest :
Rudra or its research analysts, or his/her relative or associate has any direct or
Indirect financial interest in the subject company. NO
Rudra or its research analysts, or his/her relative or associate has any other
material conflict of interest at time of publication of the research report. NO
Rudra or its research analysts, or his/her relative or associates have actual
ownership of one % or more securities of the subject company. NO
Disclosures with regard to receipt of compensation :
Rudra or its associates have received any compensation from the subject
company in the past twelve months. NO
Rudra or its associates have managed or co-managed public offering of
securities for the subject in the past twelve months. NO
Rudra or its associates have received any compensation or other benefits
from the subject company or third party in connection with the
research report . NO
www.rudrashares.com
FUNDAMENTAL COVERAGE
INSECTICIDES (INDIA) LTD RUDRA SHARES &
STOCK BROKERS LTD
Other Disclosures:
The research analyst has served as an officer,director,employee of the
subject company. NO
Rudra or its research analyst has been engaged in market making activity
for the subject company. NO
Rudra or its or associates have received any compensation from the
subject company in the past twelve months. NO
Disclaimers:
This Research Report (hereinafter called report) has been prepared and presented by RUDRA SHARES & STOCK
BROKERS LIMITED, which does not constitute any offer or advice to sell or does solicitation to buy any securities.
The information presented in this report, are for the intended recipients only. Further, the intended recipients are ad-
vised to exercise restraint in placing any dependence on this report, as the sender, Rudra Shares & Stock Brokers
Limited, neither guarantees the accuracy of any information contained herein nor assumes any responsibility in rela-
tion to losses arising from the errors of fact, opinion or the dependence placed on the same.
Despite the information in this document has been previewed on the basis of publicly available information, internal
data , personal views of the research analyst(s)and other reliable sources, believed to be true, we do not represent it as
accurate, complete or exhaustive. It should not be relied on as such, as this document is for general guidance only.
Besides this, the research analyst(s) are bound by stringent internal regulations and legal and statutory requirements
of the Securities and Exchange Board of India( SEBI) and the analysts' compensation was, is, or will be not directly
or indirectly related with the other companies and/or entities of Rudra Shares & Stock Brokers Ltd and have no bear-
ing whatsoever on any recommendation, that they have given in the research report. Rudra Shares & Stock Brokers
Ltd or any of its affiliates/group companies shall not be in any way responsible for any such loss or damage that may
arise to any person from any inadvertent error in the information contained in this report. Rudra Shares & Stock Bro-
kers Ltd has not independently verified all the information, which has been obtained by the company for analysis
purpose, from publicly available media or other sources believed to be reliable. Accordingly, we neither testify nor
make any representation or warranty, express or implied, of the accuracy, contents or data contained within this
document. Rudra Share & Stock Brokers Ltd and its affiliates are engaged in investment advisory, stock broking,
retail & HNI and other financial services. Details of affiliates are available on our website i.e. www.rudrashares.com.
We hereby declare, that the information herein may change any time due to the volatile market conditions, therefore,
it is advised to use own discretion and judgment while entering into any transactions, whatsoever.
Individuals employed as research analyst by Rudra Shares & Stock Brokers Ltd or their associates are not allowed to
deal or trade in securities, within thirty days before and five days after the publication of a research report as pre-
scribed under SEBI Research Analyst Regulations.
Subject to the restrictions mentioned in above paragraph, we and our affiliates, officers, directors, employees and
their relative may: (a) from time to time, have long or short positions acting as a principal in, and buy or sell the secu-
rities or derivatives thereof, of Company mentioned herein or (b) be engaged in any other transaction involving such
securities and earn brokerage or profits.

More Related Content

What's hot

UPL Business India Article
UPL Business India ArticleUPL Business India Article
UPL Business India ArticleVivek Singh
 
Astec LifeSciences Ltd.
Astec LifeSciences Ltd.Astec LifeSciences Ltd.
Astec LifeSciences Ltd.iamharsh
 
Ranbaxy final project
Ranbaxy final projectRanbaxy final project
Ranbaxy final projectRahul Rai
 
Alkyl Amine: The Making of a Multibagger
Alkyl Amine: The Making of a Multibagger Alkyl Amine: The Making of a Multibagger
Alkyl Amine: The Making of a Multibagger Amitabh Vatsya
 
Control Print Ltd (BSE Code 522295) - May'14 Katalyst Wealth Alpha Recommenda...
Control Print Ltd (BSE Code 522295) - May'14 Katalyst Wealth Alpha Recommenda...Control Print Ltd (BSE Code 522295) - May'14 Katalyst Wealth Alpha Recommenda...
Control Print Ltd (BSE Code 522295) - May'14 Katalyst Wealth Alpha Recommenda...Katalyst Wealth
 
Investor presentation-august-2018
Investor presentation-august-2018Investor presentation-august-2018
Investor presentation-august-2018UPL
 
Ranbaxy laboratories project
Ranbaxy laboratories projectRanbaxy laboratories project
Ranbaxy laboratories projectNandita Sadani
 
Biocon FY12 full year results Press Release + Fact Sheet
Biocon FY12 full year results Press Release + Fact SheetBiocon FY12 full year results Press Release + Fact Sheet
Biocon FY12 full year results Press Release + Fact SheetBiocon
 
BP Equities_Granules India Ltd_Initiating Coverage_BUY_Trgt 179_27th Apr 2016
BP Equities_Granules India Ltd_Initiating Coverage_BUY_Trgt 179_27th Apr 2016BP Equities_Granules India Ltd_Initiating Coverage_BUY_Trgt 179_27th Apr 2016
BP Equities_Granules India Ltd_Initiating Coverage_BUY_Trgt 179_27th Apr 2016nik18031991
 
Cadila Healthcare Limited
Cadila Healthcare Limited  Cadila Healthcare Limited
Cadila Healthcare Limited 92_neil
 
Acquisition of Funds, Utilization of Funds and Ratio Analysis On Engro Fertil...
Acquisition of Funds, Utilization of Funds and Ratio Analysis On Engro Fertil...Acquisition of Funds, Utilization of Funds and Ratio Analysis On Engro Fertil...
Acquisition of Funds, Utilization of Funds and Ratio Analysis On Engro Fertil...Sayyad Kazmi
 
Isopropyl Alcohol Market Analysis, 2020
Isopropyl Alcohol Market Analysis, 2020Isopropyl Alcohol Market Analysis, 2020
Isopropyl Alcohol Market Analysis, 2020ShivaKumar1833
 
Q1FY14: Biocon Delivers a Healthy Growth of 22% driven by strong traction in ...
Q1FY14: Biocon Delivers a Healthy Growth of 22% driven by strong traction in ...Q1FY14: Biocon Delivers a Healthy Growth of 22% driven by strong traction in ...
Q1FY14: Biocon Delivers a Healthy Growth of 22% driven by strong traction in ...Biocon
 

What's hot (19)

UPL Business India Article
UPL Business India ArticleUPL Business India Article
UPL Business India Article
 
Astec LifeSciences Ltd.
Astec LifeSciences Ltd.Astec LifeSciences Ltd.
Astec LifeSciences Ltd.
 
Ranbaxy final project
Ranbaxy final projectRanbaxy final project
Ranbaxy final project
 
Alkyl Amine: The Making of a Multibagger
Alkyl Amine: The Making of a Multibagger Alkyl Amine: The Making of a Multibagger
Alkyl Amine: The Making of a Multibagger
 
Control Print Ltd (BSE Code 522295) - May'14 Katalyst Wealth Alpha Recommenda...
Control Print Ltd (BSE Code 522295) - May'14 Katalyst Wealth Alpha Recommenda...Control Print Ltd (BSE Code 522295) - May'14 Katalyst Wealth Alpha Recommenda...
Control Print Ltd (BSE Code 522295) - May'14 Katalyst Wealth Alpha Recommenda...
 
Upl ltd final
Upl ltd finalUpl ltd final
Upl ltd final
 
Cadila healthcare
Cadila healthcareCadila healthcare
Cadila healthcare
 
Investor presentation-august-2018
Investor presentation-august-2018Investor presentation-august-2018
Investor presentation-august-2018
 
Ranbaxy laboratories project
Ranbaxy laboratories projectRanbaxy laboratories project
Ranbaxy laboratories project
 
Biocon FY12 full year results Press Release + Fact Sheet
Biocon FY12 full year results Press Release + Fact SheetBiocon FY12 full year results Press Release + Fact Sheet
Biocon FY12 full year results Press Release + Fact Sheet
 
BP Equities_Granules India Ltd_Initiating Coverage_BUY_Trgt 179_27th Apr 2016
BP Equities_Granules India Ltd_Initiating Coverage_BUY_Trgt 179_27th Apr 2016BP Equities_Granules India Ltd_Initiating Coverage_BUY_Trgt 179_27th Apr 2016
BP Equities_Granules India Ltd_Initiating Coverage_BUY_Trgt 179_27th Apr 2016
 
Granules india
Granules indiaGranules india
Granules india
 
Granules Corporate ppt
Granules Corporate pptGranules Corporate ppt
Granules Corporate ppt
 
Cadila Healthcare Limited
Cadila Healthcare Limited  Cadila Healthcare Limited
Cadila Healthcare Limited
 
Acquisition of Funds, Utilization of Funds and Ratio Analysis On Engro Fertil...
Acquisition of Funds, Utilization of Funds and Ratio Analysis On Engro Fertil...Acquisition of Funds, Utilization of Funds and Ratio Analysis On Engro Fertil...
Acquisition of Funds, Utilization of Funds and Ratio Analysis On Engro Fertil...
 
Isopropyl Alcohol Market Analysis, 2020
Isopropyl Alcohol Market Analysis, 2020Isopropyl Alcohol Market Analysis, 2020
Isopropyl Alcohol Market Analysis, 2020
 
Jefferies pharma (1)
Jefferies   pharma (1)Jefferies   pharma (1)
Jefferies pharma (1)
 
Q1FY14: Biocon Delivers a Healthy Growth of 22% driven by strong traction in ...
Q1FY14: Biocon Delivers a Healthy Growth of 22% driven by strong traction in ...Q1FY14: Biocon Delivers a Healthy Growth of 22% driven by strong traction in ...
Q1FY14: Biocon Delivers a Healthy Growth of 22% driven by strong traction in ...
 
main report
main reportmain report
main report
 

Similar to Rudra Shares Fundamental Report Insecticides india ltd (update)

Iol chemicals and pharmaceuticals multibagger 2021 & SIGN-UP new multibagger...
Iol chemicals and pharmaceuticals  multibagger 2021 & SIGN-UP new multibagger...Iol chemicals and pharmaceuticals  multibagger 2021 & SIGN-UP new multibagger...
Iol chemicals and pharmaceuticals multibagger 2021 & SIGN-UP new multibagger...futurecapsadvisor
 
Astec LifeSciences Ltd.
Astec LifeSciences Ltd.Astec LifeSciences Ltd.
Astec LifeSciences Ltd.iamharsh
 
Dai Ichi Karkaria: Buy at CMP and add on declines
Dai Ichi Karkaria: Buy at CMP and add on declinesDai Ichi Karkaria: Buy at CMP and add on declines
Dai Ichi Karkaria: Buy at CMP and add on declinesIndiaNotes.com
 
Rudra Shares Fundamental Call Report- Bodal chemicals ltd
 Rudra Shares Fundamental Call Report- Bodal chemicals  ltd Rudra Shares Fundamental Call Report- Bodal chemicals  ltd
Rudra Shares Fundamental Call Report- Bodal chemicals ltdAnkurShah108
 
Impact of covid on indian stock market
Impact of covid on indian stock marketImpact of covid on indian stock market
Impact of covid on indian stock marketRahulNag9
 
Impact of covid on selected sectors of indian stock market
Impact of covid on selected sectors of indian stock marketImpact of covid on selected sectors of indian stock market
Impact of covid on selected sectors of indian stock marketArjunNair91
 
Pharma Sector of INDIA
Pharma Sector of INDIAPharma Sector of INDIA
Pharma Sector of INDIAAjay Kumar
 
Impact of covid 19 on indian stock market
Impact of covid 19  on indian stock marketImpact of covid 19  on indian stock market
Impact of covid 19 on indian stock marketBhagavathManickavasa
 
Pharmaceuticals in india
Pharmaceuticals in indiaPharmaceuticals in india
Pharmaceuticals in indiaPragya Dixit
 
RGT Spring 2014 Business Plan - Five Years part draft
RGT Spring 2014 Business Plan - Five Years part draft RGT Spring 2014 Business Plan - Five Years part draft
RGT Spring 2014 Business Plan - Five Years part draft Vladislav Didyk .·.
 
Study On Pharmaceuticals Companies
Study On Pharmaceuticals CompaniesStudy On Pharmaceuticals Companies
Study On Pharmaceuticals CompaniesVarsha Chauhan
 
Chambal fertiliser (revised) ltd
Chambal fertiliser (revised) ltdChambal fertiliser (revised) ltd
Chambal fertiliser (revised) ltdAnkurShah108
 
Impact of covid 19 fin dx ppt
Impact of covid 19 fin dx pptImpact of covid 19 fin dx ppt
Impact of covid 19 fin dx pptVikasGugloth
 
Research Report on Abbott India Ltd.
Research Report on Abbott India Ltd.Research Report on Abbott India Ltd.
Research Report on Abbott India Ltd.Aditya Arora
 
Return plus january 2015
Return plus january 2015Return plus january 2015
Return plus january 2015Arpita0306
 
Project on lupin pharmaceutical(3) (1)
Project on lupin pharmaceutical(3) (1)Project on lupin pharmaceutical(3) (1)
Project on lupin pharmaceutical(3) (1)Alkesh Parihar
 

Similar to Rudra Shares Fundamental Report Insecticides india ltd (update) (20)

Iol chemicals and pharmaceuticals multibagger 2021 & SIGN-UP new multibagger...
Iol chemicals and pharmaceuticals  multibagger 2021 & SIGN-UP new multibagger...Iol chemicals and pharmaceuticals  multibagger 2021 & SIGN-UP new multibagger...
Iol chemicals and pharmaceuticals multibagger 2021 & SIGN-UP new multibagger...
 
Astec LifeSciences Ltd.
Astec LifeSciences Ltd.Astec LifeSciences Ltd.
Astec LifeSciences Ltd.
 
Dai Ichi Karkaria: Buy at CMP and add on declines
Dai Ichi Karkaria: Buy at CMP and add on declinesDai Ichi Karkaria: Buy at CMP and add on declines
Dai Ichi Karkaria: Buy at CMP and add on declines
 
Rudra Shares Fundamental Call Report- Bodal chemicals ltd
 Rudra Shares Fundamental Call Report- Bodal chemicals  ltd Rudra Shares Fundamental Call Report- Bodal chemicals  ltd
Rudra Shares Fundamental Call Report- Bodal chemicals ltd
 
Impact of covid on indian stock market
Impact of covid on indian stock marketImpact of covid on indian stock market
Impact of covid on indian stock market
 
Impact of covid on selected sectors of indian stock market
Impact of covid on selected sectors of indian stock marketImpact of covid on selected sectors of indian stock market
Impact of covid on selected sectors of indian stock market
 
Pharma Sector of INDIA
Pharma Sector of INDIAPharma Sector of INDIA
Pharma Sector of INDIA
 
Impact of covid 19 on indian stock market
Impact of covid 19  on indian stock marketImpact of covid 19  on indian stock market
Impact of covid 19 on indian stock market
 
Pidilite Ltd.
Pidilite Ltd.Pidilite Ltd.
Pidilite Ltd.
 
Pharmaceuticals in india
Pharmaceuticals in indiaPharmaceuticals in india
Pharmaceuticals in india
 
RGT Spring 2014 Business Plan - Five Years part draft
RGT Spring 2014 Business Plan - Five Years part draft RGT Spring 2014 Business Plan - Five Years part draft
RGT Spring 2014 Business Plan - Five Years part draft
 
Study On Pharmaceuticals Companies
Study On Pharmaceuticals CompaniesStudy On Pharmaceuticals Companies
Study On Pharmaceuticals Companies
 
Chambal fertiliser (revised) ltd
Chambal fertiliser (revised) ltdChambal fertiliser (revised) ltd
Chambal fertiliser (revised) ltd
 
eCONOMIC tIMES
eCONOMIC tIMESeCONOMIC tIMES
eCONOMIC tIMES
 
eCONOMIC tIMES
eCONOMIC tIMESeCONOMIC tIMES
eCONOMIC tIMES
 
Impact of covid 19 fin dx ppt
Impact of covid 19 fin dx pptImpact of covid 19 fin dx ppt
Impact of covid 19 fin dx ppt
 
Research Report on Abbott India Ltd.
Research Report on Abbott India Ltd.Research Report on Abbott India Ltd.
Research Report on Abbott India Ltd.
 
Return plus january 2015
Return plus january 2015Return plus january 2015
Return plus january 2015
 
Acquisition Route to Growth in Indian Specialty Chemicals
Acquisition  Route to Growth in Indian Specialty ChemicalsAcquisition  Route to Growth in Indian Specialty Chemicals
Acquisition Route to Growth in Indian Specialty Chemicals
 
Project on lupin pharmaceutical(3) (1)
Project on lupin pharmaceutical(3) (1)Project on lupin pharmaceutical(3) (1)
Project on lupin pharmaceutical(3) (1)
 

More from AnkurShah108

Kaveri seed company ltd
Kaveri seed company  ltdKaveri seed company  ltd
Kaveri seed company ltdAnkurShah108
 
Ipca labolatory (updated)
Ipca labolatory (updated)Ipca labolatory (updated)
Ipca labolatory (updated)AnkurShah108
 
Cadila healthcare ltd
Cadila healthcare ltd Cadila healthcare ltd
Cadila healthcare ltd AnkurShah108
 
Hindustan zinc ltd
Hindustan zinc ltdHindustan zinc ltd
Hindustan zinc ltdAnkurShah108
 
Coal india limited
Coal india  limitedCoal india  limited
Coal india limitedAnkurShah108
 
Care ratings (update) ltd
Care ratings (update) ltdCare ratings (update) ltd
Care ratings (update) ltdAnkurShah108
 
National fertilizers ltd
National fertilizers ltdNational fertilizers ltd
National fertilizers ltdAnkurShah108
 
Itc ltd (update) new
Itc ltd (update)   newItc ltd (update)   new
Itc ltd (update) newAnkurShah108
 
Rudra Shares Fundamental Report Insecticides india ltd (update) Wonderla l...
Rudra Shares Fundamental Report Insecticides india ltd (update)   Wonderla  l...Rudra Shares Fundamental Report Insecticides india ltd (update)   Wonderla  l...
Rudra Shares Fundamental Report Insecticides india ltd (update) Wonderla l...AnkurShah108
 
Lic housing finance ltd
Lic housing finance ltdLic housing finance ltd
Lic housing finance ltdAnkurShah108
 
Deepak fertilizers ltd
Deepak fertilizers ltdDeepak fertilizers ltd
Deepak fertilizers ltdAnkurShah108
 

More from AnkurShah108 (20)

Kaveri seed company ltd
Kaveri seed company  ltdKaveri seed company  ltd
Kaveri seed company ltd
 
Astron paper ltd
Astron paper  ltdAstron paper  ltd
Astron paper ltd
 
Ipca labolatory (updated)
Ipca labolatory (updated)Ipca labolatory (updated)
Ipca labolatory (updated)
 
Cadila healthcare ltd
Cadila healthcare ltd Cadila healthcare ltd
Cadila healthcare ltd
 
Dfm foods limited
Dfm foods limitedDfm foods limited
Dfm foods limited
 
Hindustan zinc ltd
Hindustan zinc ltdHindustan zinc ltd
Hindustan zinc ltd
 
Coal india limited
Coal india  limitedCoal india  limited
Coal india limited
 
Care ratings (update) ltd
Care ratings (update) ltdCare ratings (update) ltd
Care ratings (update) ltd
 
Crisil ltd
Crisil ltdCrisil ltd
Crisil ltd
 
Care ratings ltd
Care ratings ltdCare ratings ltd
Care ratings ltd
 
National fertilizers ltd
National fertilizers ltdNational fertilizers ltd
National fertilizers ltd
 
Itc ltd (update) new
Itc ltd (update)   newItc ltd (update)   new
Itc ltd (update) new
 
Rudra Shares Fundamental Report Insecticides india ltd (update) Wonderla l...
Rudra Shares Fundamental Report Insecticides india ltd (update)   Wonderla  l...Rudra Shares Fundamental Report Insecticides india ltd (update)   Wonderla  l...
Rudra Shares Fundamental Report Insecticides india ltd (update) Wonderla l...
 
Lic housing finance ltd
Lic housing finance ltdLic housing finance ltd
Lic housing finance ltd
 
Federal bank ltd
Federal bank ltdFederal bank ltd
Federal bank ltd
 
Esab india ltd
Esab india ltdEsab india ltd
Esab india ltd
 
Reliance ltd
Reliance  ltdReliance  ltd
Reliance ltd
 
Deepak fertilizers ltd
Deepak fertilizers ltdDeepak fertilizers ltd
Deepak fertilizers ltd
 
Ghcl revised
Ghcl revisedGhcl revised
Ghcl revised
 
Avenue limited
Avenue   limitedAvenue   limited
Avenue limited
 

Recently uploaded

VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...Suhani Kapoor
 
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...Call Girls in Nagpur High Profile
 
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingQuarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingMaristelaRamos12
 
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service AizawlVip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawlmakika9823
 
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Delhi Call girls
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...Call Girls in Nagpur High Profile
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure servicePooja Nehwal
 
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptxFinTech Belgium
 
Monthly Market Risk Update: April 2024 [SlideShare]
Monthly Market Risk Update: April 2024 [SlideShare]Monthly Market Risk Update: April 2024 [SlideShare]
Monthly Market Risk Update: April 2024 [SlideShare]Commonwealth
 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfGale Pooley
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designsegoetzinger
 
20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdfAdnet Communications
 
Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024Bladex
 
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spiritegoetzinger
 
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur EscortsCall Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escortsranjana rawat
 
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130  Available With RoomVIP Kolkata Call Girl Jodhpur Park 👉 8250192130  Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Roomdivyansh0kumar0
 
Q3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast SlidesQ3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast SlidesMarketing847413
 
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfThe Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfGale Pooley
 
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...ranjana rawat
 

Recently uploaded (20)

VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
 
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
 
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingQuarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of Marketing
 
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service AizawlVip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
 
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
 
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx
 
Monthly Market Risk Update: April 2024 [SlideShare]
Monthly Market Risk Update: April 2024 [SlideShare]Monthly Market Risk Update: April 2024 [SlideShare]
Monthly Market Risk Update: April 2024 [SlideShare]
 
Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024
 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdf
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designs
 
20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf
 
Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024
 
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spirit
 
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur EscortsCall Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
Call Girls Service Nagpur Maya Call 7001035870 Meet With Nagpur Escorts
 
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130  Available With RoomVIP Kolkata Call Girl Jodhpur Park 👉 8250192130  Available With Room
VIP Kolkata Call Girl Jodhpur Park 👉 8250192130 Available With Room
 
Q3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast SlidesQ3 2024 Earnings Conference Call and Webcast Slides
Q3 2024 Earnings Conference Call and Webcast Slides
 
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfThe Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdf
 
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 

Rudra Shares Fundamental Report Insecticides india ltd (update)

  • 1. www.rudrashares.com 1 13 November 2019 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD Index Detail Sensex 40116.06 Nifty 11840.45 CMP (`) 570 Target (`) 680 Upside 19% M.Cap (` in cr) 1179.90 Equity ( ` in cr) 20.67 52 wk H/L ` 740/392.15 Face Value ` 10 Div. Yield 0.35% NSE Code INSECTICID BSE Code 532851 Stock Data P/E 9 P/BV 1.58 BV 360.93 Valuation Data Lead Rationale Planning to launch 10 next-generation insecticides, her- bicides, fungicides, biologicals and Plant Growth Regula- tors (PGRs) in FY20. Already Insecticides India has launched 5 new products in the H1FY20. In the coming Quarters, it would launch 3 new prod- ucts which got delayed due to pending regulatory approvals. Thereby by FY20, is planning to launch about 10 next- generation insecticides, herbicides, fungicides, biologicals and Plant Growth Regulators (PGRs). Also, company would gradually reduce its sale of generic prod- ucts having high volumes & low margins and introduce new products in the Maharatna category. Company’s focus on R&D will result in new product launches. FY20 GUIDELINES & FOCUS AREAS In FY19, around 8 new products were launched that contrib- uted nearly 45% revenue to the top line. For FY20, manage- ment expects around 10% revenue from new product launches. Also, overall revenue growth is guided to be double digit at 8-10% with EBITDA margin improvement of 100- 150bps. EV 1564.38 Net Worth 747.13 EPS (TTM) 63.29 Key Financial Data Moreover, is focusing on both backward and forward integra- tion which will help in to shrink cost & expand margins across technicals and formulations. It is investing around ` 100cr in the next two-three years for new synthesis facilities in Gujarat and Rajasthan. Currently, the company has four R&D centres and manufacturing facilities in Chopanki in Rajasthan, Samba and Udhampur in Jammu & Kashmir and Dahej in Gujarat.
  • 2. www.rudrashares.com 2 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD On the exports side too, it is working on registration in new countries with 100+ ex- port agreements. Also, is planning to expand into new geographies. Currently, export- ing to 20+ countries, this number is expected to reach 25+ by the end of FY2020 with Revenue from exports expected to increase to ` 100 cr. New launches & Tie-ups Launched ‘Kunoichi’ IIL Launched ‘Kunoichi’, a Patented Miticide of Japan’s Nissan Chemical, at Hy- derabad. Kunoichi is invented and developed by Nissan Chemical Corporation, Japan and will be marketed in India exclusively by the company. This molecule is already registered in other parts of the globe such as Japan, South Korea, Colombia, and Ec- uador. It is effective on different species of mites and has an ovicidal property, provid- ing a long, effective control on mites affecting Chilles, apple and vegetables. Being the latest and most effective miticide available in the world today, the product is very effec- tive against all types of mites and starts its action as quick as 6 hours. Joint Venture with OAT Agrio Insecticides India, in JV (Joint Venture) with OAT Agrio of Japan, is developing new chemical entities (NCE)s and the first product is expected to be commercialized in the next three-four years. Another couple of molecules are also in development.
  • 3. www.rudrashares.com 3 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD The Maharatna Brands Insecticides India, being A Leading Agro Chemicals Manufacturing Company has 21+ Ma- haratna products. Amongst all, the leading Maharatna Brands include PULSOR, LETHAL, GREEN LABEL, HERCULES, HAKAMA, XPLODE, AIKIDO, SOFIA, MCORAJA, HIJACK and FLITE. The aggregate installed capacity is stated as under:  19,400 KLPA Liquid  75,750 MTPA Granules  18,770 MTPA Powder  13,800 MTPA Active Ingredient & Bulk R&D– Focus on cost reduction with new product launches Company has 4 R&D centers for developing a comprehensive range of agro chemical prod- ucts and working on new formulations and new combination products. The main focus lies on cost reduction, customer friendly and environment safe products. Has developed and commercialized VAM (VaslcularArbuscular Mycorrhiaze), soil energizer, Kayakalp. 3-4 new biological products are in the development stage & in pipeline. Moreover, with focus on in-house R&D and international partners, company is focusing into launching new products. Has already launched 5 new products during H1 FY2020. 10 new products are expected to come up for full year FY2020.
  • 4. www.rudrashares.com 4 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD GROWTH STRATEGY  Phase out Generic Products- Insecticides would gradually reduce its sale of generic products having high volumes & low margins and introduce new products in the Ma haratna category. Optimum capital structure and operational efficiency– Company is planning for Capex of ` 100cr in the next two-three years for synthesis facilities in Gujarat and Ra jasthan. Backward and Forward Integration– will result in better margins across technicals and formulations.  Focussed Approach on Biologicals- Developed and commercialized VAM (VaslcularArbuscular Mycorrhiaze), soil energizer, Kayakalp. Also, 3-4 new biological products in the development stage are in pipeline. Exports– Company is working on registration in new countries with 100+ export agree ments. Also, is planning to expand into new geographies. Currently, exporting to 20+ countries, this number is expected to reach 25+ by the end of FY2020.  R& D will results in New product launches– With focus on in-house R&D and inter national partners, company is focusing into launching new products. Has already launched 5 new products during H1 FY2020. 10 new products are expected to come up or full year FY2020.
  • 5. www.rudrashares.com 5 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD Key Financial Points (Q2FY20 & H1FY20 )  Revenue from operations increased by 9.8 % Y-o-Y to ` 503 crores in Q2FY20. For H1FY20, the revenue increased by 10.8 per cent to ` 861.5 crores from ` 777.3 crores in H1FY19. As there was a 20-day delay in the season as a result of a prolonged crop cycle, company's Sales growth was mixed.  EBITDA grew 4.1% to ` 72cr for Q2FY20 from ` 69.2cr in Q2FY19. For H1FY20 as well, insecticides EBITDA increased by 8.3 per cent to ` 135 crores as compared to ` 125 crores in H1FY19. Despite of various challenging business environments such as continuous rainfall in many parts and lower pest infes- tation, Insecticides achieved this growth.  Net Profit surged 13.6% to ` 48.8 crores in Q2FY20 against ` 43 crores gained in Q2FY19.  Since the company’s exports for the H1FY20 increased by 39 per cent Y-o-Y to ` 22 crores from ` 16 crores, its net profit grew by 10.1 per cent to ` 85 crores for H1FY20 from ` 77 crores for H1FY19. The company was able to deliver strong growth in reve- nues and profitability despite facing economic headwinds, owing to its strong product portfolio and increased re- sponse to its products by farmers. EPS for Q2FY20 was reported at ` 23.72 against ` 20.80 in Q2FY19. For H1FY20 EPS surged ` 41.19 against ` 37.32 in the same period last year. For Q2FY20, Higher contribution was from Maharatna prod- ucts which registered 7.7% growth (y-o-y), driven by higher realization in successful recently launched products such as Hercules, Sofia, Xplode and Hakama. 458 503 777 861.5 Q2FY1 9 Q2FY2 0 H1FY1 9 H1FY2 0 REVENUE ` in cr 69.2 72 125 135 Q2FY19 Q2FY20 H1FY19 H1FY20 EBITDA ` in cr EBITDA margins for Q2FY20 reported at 14.3% as against 15.1% in Q2FY19. Similarly, for H1FY20, margins stood at 15.7% against 16.1% in H2FY19. 43 48.8 77 85 Q2FY19 Q2FY20 H1FY19 H1FY20 PAT ` in cr PAT margins for Q2FY20 reported at 9.7% as against 9.4% in Q2FY19. Similarly, for H1FY20, margins remained flat at 9.8% against 9.9% in H2FY19.
  • 6. www.rudrashares.com 6 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD Opportunities & Challenges Company Overview Having made a modest foray into Indian Agriculture in 2002, IIL has emerged as a front-line performer in India’s crop care market and is all set to grow impressively. IIL owns the pres- tigious Tractor Brand which is highly popular among the farmers. The largest selling brands of IIL include Green Label, Lethal, Victor, Monocil, Pulsor, Hakama, Mycoraja, Xplode, Akido, Thimet, Mycoraja etc. IIL’s latest products Kaya- kalp are expected to add another dimension of growth to the company. With a strong product portfolio and a PAN India presence, it is among the few companies in the country to have a complete integrated portfolio. Insecticides (India) Limited is today a fully integrated company with R&D capabilities, Technical synthesis, large formulation fa- cilities, edge to edge product portfolio, leading brands in the kitty, global tie ups and strong distribution network, which helps the company to reach the farmers in all the parts of the country. Challenges  Stringent environmental regulations across the world are increasing the cost of developing new products and simultaneously delaying the introduction of new products in the market.  As molecule discovery requires huge capital & manpower investment, Indian companies can spend/spends only 1-2% of their revenues in R & D against global MNCs which invest about 8-10%, making Indian manufacturers uncompetitive globally in specialty molecules.  Lack of education and awareness among farmers  Non-genuine products Opportunities India’s capability in low cost manufacturing, availability of technically trained manpower, seasonal domestic demand, overcapacity, better price realization globally and strong presence in generic pesticide manufacturing offers good scope for contract manufacturing and export opportunities.  With continuous increase in population, the demand for food grains is increasing at a faster pace as compared to its production.  Growth in herbicides and fungicides  India’s agrochemical consumption is one of the lowest in the world just 0.6 kgs/hectare compared to the US (5-7 kgs/hectare) and Japan (11-12 kgs/hectare). Thereby, with the increase in awareness and market penetration, consumption is likely to improve in the near future.
  • 7. www.rudrashares.com 7 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD Way Forward  Prospects of rabi sowing looks bright due to better soil moisture on account of good monsoon and full reservoirs, but the general economic slowdown might impact agri- inputs.  Initial delay and deficiency in the south-west monsoon has been mitigated by the re- surgence of rains during July- September, comfortable reservoir levels predict normal rabi sowing.  Increase in the Minimum Support Prices for Rabi Crops of 2019-20, disbursal under Pradhan Mantri Kisan Samman Nidhi and several other incentives will provided the neces- sary growth to agriculture sector which has reached a stage of high commercialization. Valuation Conclusion Insecticides India having a strong portfolio & a PAN India presence is among the few com- panies in the country to have a complete integrated portfolio. Company is focusing on R&D which will help in new product launches. The impressive performance from product launches & around 10 new products expected to come up by FY20 would add significantly to the revenues. Moreover, management guided with a double digit (around 10%)revenue target & 100-150bps improvement in EBITDA margins going ahead. Also, the capex plans of around `100cr in next 3-4 years for Gujarat and Rajasthan will increase its operational efficiency. No doubt H1FY20 had not been very good due to crop damage from excess rainfall in some parts while shortage in the other parts. However, we expect the upcoming Rabi crop season to improve demand for agro- chemicals & fertilizers, specifically to the industry. We are valuing the share price of the company on the basis of P/E valua- tion considering estimated EPS for FY22 at `93.85. The share price tar- get for 1-2 year is estimated at ` 680. VALUATION (` In Cr except per share) Particulars Amount FY 22Est. Earnings 194 Equity Share Capital 20.67 FV 10.00 No. of Equity Shares 2.07 EPS(FY22Est.) 93.85 Estimated P/E Ratio 8.7 Estimated Price/share (Discounted @10% for 2 years) 680
  • 8. www.rudrashares.com 8 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD Income Statement and Estimates ( ` in Cr except per share) Particulars 201803 201903 2020E 2021E 2022E Sales 1073.25 1191.95 1305.24 1439.65 1610.12 Oth. operating Income - - - - - Total Inc. from operations 1073.25 1191.95 1305.24 1439.65 1610.12 Operating EBITA 925.43 1006.35 1085.31 1182.67 1312.25 Profit & Loss Total Inc. from operations 1073.25 1191.95 1305.24 1439.65 1610.12 TOTAL EXPENDITURE 834.90 990.80 1023.00 1051.53 1089.64 EBITDA 147.82 185.6 219.93 256.98 297.87 Depreciation (17.05) (19.68) (17.05) (27.62) (32.89) Rep. profit before othrinc., fin.cost,tax & excp. Item 130.77 165.92 202.88 229.35 264.98 Goodwill amortization - - - - Other Income 3.24 2.31 3.93 4.60 4.18 Profit from ordinary act. Be- fore Fin.Cost ,TAX & Exp.Items 134.01 168.23 206.81 233.95 269.16 Net financials Interest income - - - - - Interest expenses (15.92) (15.22) (21.26) (19.77) (17.22) Net Financial Items (15.92) (15.22) (21.26) (19.77) (17.22) Reported Pre-tax profit 118.09 153.01 185.55 214.19 251.94 Reported Tax charge (34.12) (30.6) (40.82) (47.12) (57.95) Reported Net profit 83.97 122.41 144.73 167.07 194.00 Minorities P/L OF ASSOCIATE CO. 0.32 0.41 - - - Rep. NP after min. Int. 84.29 122.82 144.73 167.07 194.00 Other comprehensive income 4.04 (3.67) - - - Rep.Net Income after extra or- dinary items 88.33 119.15 144.73 167.07 194.00
  • 9. www.rudrashares.com 9 FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD EPS and Dividend Dividend Paid (4.13) (4.13) (4.13) (4.13) (4.13) Retained earnings 84.20 115.02 140.60 162.94 189.86 Reported EPS 40.78 59.42 70.02 80.83 93.85 DPS - originally declared 2 2 2 2 2 Number Of Shares Opening Balance 20.67 20.67 20.67 20.67 20.67 Issued during the Period - - - - - Closing Balance 20.67 20.67 20.67 20.67 20.67 FV 10.00 10.00 10.00 10.00 10.00 2.067 2.067 2.067 2.067 2.067Wtd. Avg. no. of shares BALANCE SHEET Particulars 201803 201903 2020E 2021E 2022E Equity & Liabilities Shareholders' Fund Share Capital 20.67 20.67 20.67 20.67 20.67 Reserves and Surplus 527.17 641.34 781.94 944.88 1134.74 Minority Interests - - - - - Total Shareholders' Fund 547.84 662.01 802.61 965.55 1155.41 Non-Current Liabilities Long-term Borrowings 8.28 1.32 8.69 9.13 9.86 Other LT Liabilities - - - - - Deferred Tax Liability 18.84 17.87 18.76 19.70 20.69 Long term Provisions 0.57 0.75 0.83 0.91 1.00 Total Non-Current Liab. 27.69 19.94 28.28 29.74 31.54 Current Liabilities Short term Borrowings 96.76 295.17 272.90 236.60 224.20 Trade Payables 243.36 279.87 298.90 323.92 359.06 Other current liability 84.36 97.23 91.37 79.18 64.40 Short term Provisions 0.29 1.34 1.47 1.62 1.78 Total current Liab. 424.77 673.61 664.64 641.32 649.45 Total Equity & Liab. 1000.3 1355.55 1495.53 1636.56 1836.44
  • 10. www.rudrashares.com FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD Assets Non-Current Assets Fixed Assets Tangible fixed Assets 248.39 259.2 281.70 305.19 336.70 Non-current Investments 16.51 12.49 13.61 14.84 16.17 Long term L&A - - - - - Other Non current Assets 15.91 21.43 24.07 27.03 30.35 Deferred tax receivables - - - - - Total Non-Current Assets 280.81 293.12 319.38 347.05 383.26 Current Assets Current Investments - - - - - Inventories 407.29 705.11 660.45 726.30 809.89 Trade Receivables 234.81 244.25 391.57 431.90 486.26 Cash & cash Equiv. 20.11 9.24 16.06 19.17 33.94 Short Term L&A 0.06 12.44 12.80 12.80 12.80 Other current Assets 57.22 91.39 95.28 99.34 110.29 Total current Assets 719.49 1062.43 1176.16 1289.51 1453.18 Total Assets 1000.3 1355.55 1495.53 1636.56 1836.44 Cash & cash equivalents 20.11 9.24 16.06 19.17 33.94 Other int. bearing assets 16.51 12.49 13.61 14.84 16.17 Interest-bearing debt 189.4 393.72 372.96 324.91 298.46 Net interest-bearing debt 152.78 371.99 343.29 290.90 248.35 Net gearing (%) 27.89% 56.19% 42.77% 30.13% 21.49% Investments Tangible assets Gross capex (28.18) (37.91) (46.34) (51.11) (64.40) Sale of fixed assets 0.16 0.46 - - - Net capex (28.02) (37.45) (46.34) (51.11) (64.40) Depreciation tangibles (17.05) (19.68) (23.83) (27.62) (32.89) Note:- The figures shown in the brackets means NEGATIVE.
  • 11. www.rudrashares.com FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD CASH FLOW ANALYSIS Particulars 201803 201903 2020E 2021E 2022E EBIT 134.01 168.23 206.81 233.95 269.16 Depreciation 17.05 19.68 17.05 27.62 32.89 Dep. (ex goodwill) 17.05 19.68 17.05 27.62 32.89 Mov. in Inventories 18.49 (297.82) 44.66 (65.85) (83.59) Move. in Debtors (24.44) (10.90) (147.32) (40.32) (54.36) Move. in Creditors 44.67 36.51 19.03 25.02 35.14 Other W.C Inc./decrease 25.88 (18.23) (5.86) (12.19) (14.78) Change in W.C 64.6 (290.44) (89.50) (93.34) (117.59) Tax paid (34.12) (30.6) (40.82) (47.12) (57.95) Operating Cash Flow 181.54 (133.13) 93.54 121.12 126.52 Net interest (15.92) (15.22) (21.26) (19.77) (17.22) Cash Earnings 165.62 (148.35) 72.28 101.35 109.30 Gross CapEx (28.18) (37.91) (46.34) (51.11) (64.40) 0.16 0.46 - - -Sale of fixed assets Net CapEx (28.02) (37.45) (46.34) (51.11) (64.40) Free CF pre dividend 137.6 (185.8) 25.95 50.24 44.90 Dividend (4.13) (4.13) (4.13) (4.13) (4.13) Free CF post Dividend 133.47 -189.93 21.82 46.11 40.76 Net acqui./disposals - - - - - Net cash flow 133.47 -189.93 21.82 46.11 40.76
  • 12. www.rudrashares.com FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD RATIO ANALYSIS Particulars 201803 201903 2020E 2021E 2022E Return on assets - 10.12% 10.15% 10.67% 11.17% Return on equity - 19.70% 19.76% 18.90% 18.29% ROCE - 25.43% 25.99% 24.34% 23.62% EBIT Margin - 14.11% 15.84% 16.25% 16.72% Pre tax margin - 12.84% 14.22% 14.88% 15.65% Net Profit Margin - 10.00% 11.09% 11.60% 12.05% Total asset turnover - 1.01 0.92 0.92 0.93 Fixed asset turnover - 4.70 4.83 4.91 5.02 Equity turnover - 1.97 1.78 1.63 1.52 Current Ratio - 1.58 1.77 2.01 2.24 Quick Ratio - 0.53 0.78 0.88 0.99 Cash Ratio - 0.01 0.02 0.03 0.05 Receivable Days - 73.35 88.90 104.39 104.07 Inventory Days - 170.32 190.93 175.79 174.12 Payable Days - 64.10 83.79 75.50 73.59 Conversion Cycle (Days) - 179.57 196.04 204.68 204.60 Financial Leverage Effect - 1.56 1.52 1.54 1.54 Debt to Capital - 0.37 0.32 0.25 0.21 Debt to Equity - 0.59 0.46 0.34 0.26 Note:- The figures shown in the brackets means NEGATIVE.
  • 13. www.rudrashares.com FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD Disclosures : Business Activity : Rudra Shares & Stock Brokers Limited is engaged in the business of providing broking services & distribu- tion of various financial products. RUDRA is also registered as a Research Analyst under SEBI(Research Analyst) Regulations, 2014. SEBI Reg. No. INH100002524. Disciplinary History : There has been no instance of any Disciplinary action, penalty etc. levied/passed by any regula- tion/administrative agencies against RUDRA and its Directors. Pursuant to SEBI inspection of books and records of Rudra, as a Stock Broker, SEBI has not issued any Administrative warning to Rudra. Terms & Conditions of issuance of Research Report: The Research report is issued to the registered clients. The Research Report is based on the facts, figures and information that are considered true, correct and reliable. The information is obtained from publicly available media or other sources believed to be reliable. The report is prepared solely for informational pur- pose and does not constitute an offer document or solicitation to buy or sell or subscribe for securities or other financial instruments for clients. Disclosures with regard to ownership and material conflicts of interest : Rudra or its research analysts, or his/her relative or associate has any direct or Indirect financial interest in the subject company. NO Rudra or its research analysts, or his/her relative or associate has any other material conflict of interest at time of publication of the research report. NO Rudra or its research analysts, or his/her relative or associates have actual ownership of one % or more securities of the subject company. NO Disclosures with regard to receipt of compensation : Rudra or its associates have received any compensation from the subject company in the past twelve months. NO Rudra or its associates have managed or co-managed public offering of securities for the subject in the past twelve months. NO Rudra or its associates have received any compensation or other benefits from the subject company or third party in connection with the research report . NO
  • 14. www.rudrashares.com FUNDAMENTAL COVERAGE INSECTICIDES (INDIA) LTD RUDRA SHARES & STOCK BROKERS LTD Other Disclosures: The research analyst has served as an officer,director,employee of the subject company. NO Rudra or its research analyst has been engaged in market making activity for the subject company. NO Rudra or its or associates have received any compensation from the subject company in the past twelve months. NO Disclaimers: This Research Report (hereinafter called report) has been prepared and presented by RUDRA SHARES & STOCK BROKERS LIMITED, which does not constitute any offer or advice to sell or does solicitation to buy any securities. The information presented in this report, are for the intended recipients only. Further, the intended recipients are ad- vised to exercise restraint in placing any dependence on this report, as the sender, Rudra Shares & Stock Brokers Limited, neither guarantees the accuracy of any information contained herein nor assumes any responsibility in rela- tion to losses arising from the errors of fact, opinion or the dependence placed on the same. Despite the information in this document has been previewed on the basis of publicly available information, internal data , personal views of the research analyst(s)and other reliable sources, believed to be true, we do not represent it as accurate, complete or exhaustive. It should not be relied on as such, as this document is for general guidance only. Besides this, the research analyst(s) are bound by stringent internal regulations and legal and statutory requirements of the Securities and Exchange Board of India( SEBI) and the analysts' compensation was, is, or will be not directly or indirectly related with the other companies and/or entities of Rudra Shares & Stock Brokers Ltd and have no bear- ing whatsoever on any recommendation, that they have given in the research report. Rudra Shares & Stock Brokers Ltd or any of its affiliates/group companies shall not be in any way responsible for any such loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Rudra Shares & Stock Bro- kers Ltd has not independently verified all the information, which has been obtained by the company for analysis purpose, from publicly available media or other sources believed to be reliable. Accordingly, we neither testify nor make any representation or warranty, express or implied, of the accuracy, contents or data contained within this document. Rudra Share & Stock Brokers Ltd and its affiliates are engaged in investment advisory, stock broking, retail & HNI and other financial services. Details of affiliates are available on our website i.e. www.rudrashares.com. We hereby declare, that the information herein may change any time due to the volatile market conditions, therefore, it is advised to use own discretion and judgment while entering into any transactions, whatsoever. Individuals employed as research analyst by Rudra Shares & Stock Brokers Ltd or their associates are not allowed to deal or trade in securities, within thirty days before and five days after the publication of a research report as pre- scribed under SEBI Research Analyst Regulations. Subject to the restrictions mentioned in above paragraph, we and our affiliates, officers, directors, employees and their relative may: (a) from time to time, have long or short positions acting as a principal in, and buy or sell the secu- rities or derivatives thereof, of Company mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or profits.