Financials Phyto Chem (India) Limited

Equities

PHYTO6

INE037C01010

Agricultural Chemicals

Market Closed - Bombay S.E. 06:00:53 2024-05-03 am EDT 5-day change 1st Jan Change
38 INR +4.48% Intraday chart for Phyto Chem (India) Limited +9.42% -28.26%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 254.6 124.7 77.19 73.53 87.12 141.2
Enterprise Value (EV) 1 469.6 338.4 303.9 278 315.8 336.4
P/E ratio 27.7 x 17.2 x 17.3 x 14.9 x 38.2 x 63.5 x
Yield - - - - - -
Capitalization / Revenue 0.43 x 0.21 x 0.17 x 0.17 x 0.38 x 0.53 x
EV / Revenue 0.79 x 0.57 x 0.69 x 0.62 x 1.37 x 1.26 x
EV / EBITDA 15.3 x 8.36 x 7.44 x 10.5 x 16.5 x 12.1 x
EV / FCF -19 x 157 x -28.5 x 23.7 x -10.3 x 10.8 x
FCF Yield -5.27% 0.64% -3.51% 4.23% -9.72% 9.28%
Price to Book 2.89 x 1.32 x 0.78 x 0.72 x 0.83 x 1.33 x
Nbr of stocks (in thousands) 4,300 4,300 4,300 4,300 4,302 4,302
Reference price 2 59.20 29.00 17.95 17.10 20.25 32.82
Announcement Date 9/6/18 9/3/19 12/2/20 9/2/21 9/3/22 7/13/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 598 591.1 442.2 444.9 231.2 267.6
EBITDA 1 30.73 40.46 40.84 26.59 19.14 27.79
EBIT 1 27.14 36.42 36.75 22.33 15.05 23.84
Operating Margin 4.54% 6.16% 8.31% 5.02% 6.51% 8.91%
Earnings before Tax (EBT) 1 12.08 9.041 4.226 4.665 1.973 2.643
Net income 1 9.182 7.266 4.457 4.931 2.299 2.224
Net margin 1.54% 1.23% 1.01% 1.11% 0.99% 0.83%
EPS 2 2.135 1.690 1.037 1.147 0.5300 0.5172
Free Cash Flow 1 -24.73 2.151 -10.66 11.75 -30.71 31.23
FCF margin -4.14% 0.36% -2.41% 2.64% -13.28% 11.67%
FCF Conversion (EBITDA) - 5.32% - 44.18% - 112.38%
FCF Conversion (Net income) - 29.61% - 238.27% - 1,404.29%
Dividend per Share - - - - - -
Announcement Date 9/6/18 9/3/19 12/2/20 9/2/21 9/3/22 7/13/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 215 214 227 205 229 195
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.997 x 5.281 x 5.551 x 7.69 x 11.95 x 7.026 x
Free Cash Flow 1 -24.7 2.15 -10.7 11.7 -30.7 31.2
ROE (net income / shareholders' equity) 10.7% 7.97% 4.63% 4.92% 2.23% 2.11%
ROA (Net income/ Total Assets) 3.4% 3.48% 3.27% 2.48% 2.26% 3.8%
Assets 1 269.8 208.5 136.4 199.1 101.6 58.57
Book Value Per Share 2 20.50 21.90 22.90 23.70 24.30 24.70
Cash Flow per Share 2 0.0800 0.1300 0.1100 0.1400 0.3200 0.1500
Capex 1 13 8.69 4.57 1.87 1.07 0.09
Capex / Sales 2.18% 1.47% 1.03% 0.42% 0.46% 0.03%
Announcement Date 9/6/18 9/3/19 12/2/20 9/2/21 9/3/22 7/13/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PHYTO6 Stock
  4. Financials Phyto Chem (India) Limited