Tierra Agrotech Ltd - Stock Valuation and Financial Performance

BSE: 543531 | NSE: | Agriculture | Small Cap

Tierra Agrotech Share Price

59.82 -3.14 -4.99%
as on 14-Nov'24 16:59

DeciZen - make an informed investing decision on Tierra Agrotech

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Tierra Agrotech stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
406.7 Cr.
52-wk low:
50.4
52-wk high:
105.2

Is Tierra Agrotech Ltd an attractive stock to invest in?

1. Is Tierra Agrotech Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Tierra Agrotech Ltd is a below average quality company.

2. Is Tierra Agrotech Ltd undervalued or overvalued?

The key valuation ratios of Tierra Agrotech Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Tierra Agrotech Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Tierra Agrotech Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Tierra Agrotech:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Tierra Agrotech Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 28.3%17.8%1.1%-6.3%-21%-8.5%-
Value Creation
Index
1.00.3-0.9-1.5-2.5-1.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 10298.754.656.660.167.174
Sales YoY Gr.--3.8%-44.7%3.7%6.3%11.7%-
Adj EPS 14.68.6-1.8-4.6-10.2-2-1.4
YoY Gr.--41%-120.6%NANANA-
BVPS (₹) 1725.422.417.97.718.417.9
Adj Net
Profit
3.82.3-4.7-12.1-26.9-11.2-9
Cash Flow from Ops. -21.3-14.2-4.8-10.9-5.5-5.3-
Debt/CF from Ops. -0.9-3.3-12.4-7.5-16.7-1.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA-8.1%7.2%11.7%
Adj EPS NA-167.2%NANA
BVPSNA1.6%-6.3%140.6%
Share Price - - - -43%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
85.840.6-14.2-22.7-79.9-18.1-7.4
Op. Profit
Mgn %
6.76.9-0.6-13.5-41.7-19.1-18.6
Net Profit
Mgn %
3.72.3-8.5-21.3-44.8-16.6-12
Debt to
Equity
4.4711.74.50.1-
Working Cap
Days
0304452450388321329
Cash Conv.
Cycle
013428423721517982

Recent Performance Summary

Sales growth is good in last 4 quarters at 11.59%

Return on Equity is Poor

Sales growth has been subdued in last 3 years 7.15%

Latest Financials - Tierra Agrotech Ltd.

Standalone Consolidated
TTM EPS (₹) -1.4 -1.4
TTM Sales (₹ Cr.) 73.6 73.6
BVPS (₹.) 17.9 17.1
Reserves (₹ Cr.) 52 47
P/BV 3.46 3.62
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 50.44 / 105.17
All Time Low / High (₹) 50.44 / 263.60
Market Cap (₹ Cr.) 407
Equity (₹ Cr.) 65.6
Face Value (₹) 10
Industry PE 43.8

Management X-Ray of Tierra Agrotech:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *60.9960.9960.9960.9960.9960.9960.9960.9960.9960.99
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Tierra Agrotech

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1029955576067
Operating Expenses 969255648580
Manufacturing Costs141510121517
Material Costs373026324533
Employee Cost 161513131617
Other Costs 2833571012
Operating Profit 770-8-25-13
Operating Profit Margin (%) 6.7%6.9%-0.6%-13.5%-41.7%-19.1%
Other Income 002015
Interest 2579112
Depreciation 000011
Exceptional Items 000000
Profit Before Tax 42-6-16-37-12
Tax 10-1-4-10-3
Profit After Tax 42-5-12-27-9
PAT Margin (%) 3.7%2.3%-8.5%-21.3%-44.8%-13.1%
Adjusted EPS (₹)14.68.6-1.8-4.6-10.2-1.6
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 47594720103
Share Capital 3325252556
Reserves 243422-547
Minority Interest000000
Debt20465981918
Long Term Debt001832360
Short Term Debt20464249558
Trade Payables292019192221
Others Liabilities 845925231616
Total Liabilities 137132162171149148

Fixed Assets

Gross Block395154555659
Accumulated Depreciation011123
Net Fixed Assets395053545456
CWIP 002452
Investments 12117171717
Inventories433357513841
Trade Receivables263413252219
Cash Equivalents 034465
Others Assets1711151778
Total Assets 137132162171149148

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -21-14-5-11-5-5
PBT 42-6-16-37-12
Adjustment 2579130
Changes in Working Capital -28-21-6-4186
Tax Paid 000000
Cash Flow From Investing Activity -10-2-3103
Capex -100-2-14
Net Investments 0-10100
Others 00-1-3100
Cash Flow From Financing Activity 22188-181317
Net Proceeds from Shares 00140092
Net Proceeds from Borrowing 000000
Interest Paid -2-4-7-9-11-2
Dividend Paid 000000
Others 24220-925-73
Net Cash Flow 031-321815
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)85.7540.59-14.21-22.73-79.92-14.3
ROCE (%)28.317.781.14-6.27-21.02-8.47
Asset Turnover Ratio0.750.730.450.430.470.52
PAT to CFO Conversion(x)-5.25-7N/AN/AN/AN/A
Working Capital Days
Receivable Days931121309511497
Inventory Days154140249275216187
Payable Days282303274215166235

Tierra Agrotech Ltd Stock News

Tierra Agrotech Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Tierra Agrotech on 14-Nov-2024 16:59 is ₹59.82.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 14-Nov-2024 16:59 the market cap of Tierra Agrotech stood at ₹406.7.
The latest P/E ratio of Tierra Agrotech as of 14-Nov-2024 16:59 is 0.00.
The latest P/B ratio of Tierra Agrotech as of 14-Nov-2024 16:59 is 3.46.
The 52-week high of Tierra Agrotech is ₹105.2 and the 52-week low is ₹50.44.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tierra Agrotech is ₹73.55 ( Cr.) .

About Tierra Agrotech Ltd

Tierra has made a humble beginning on January 2, 2012 as a technology centric agriculture company. The objective was set to develop superior quality hybrid seeds stacked with crop specific important traits that provides significant yield benefit and overall cost advantages to farmers and other stake holders. Tierra is headquartered in Hyderabad, the seed capital of India, founded by professionals with more than eight decades of combined seed and agribusiness industry experience and proven excellence in developing breakthrough products.

The company has established a state-of-the-art R&D unit in Hyderabad with 10,000 sq. ft. laboratory space with several green houses, more than 50 acres of breeding farms supported with drip irrigation and other essential facilities. Besides its Breeding and Biotechnology R&D centers in Hyderabad, Tierra has also established three more R&D units, one in Bangalore and the other two in Pune and Gurgaon. It has also many product trialing centers across the country.

The company’s focus is to introduce value added - differentiated products and technologies in the market, while protecting them under suitable Intellectual Property (IP) and Plant Variety Protection (PVP) laws. Its business model follows strict compliance with all regulatory guidelines including Freedom to Operate (FTOs).

Business area of the company

The company is engaged in research, development, production, processing and commercialization of superior products in major crops like Cotton, Rice, Corn, Mustard, Tomato and Okra. During 2017-18, Tierra has attracted global attention after their acquisition of Monsanto’s India cotton seed business and DuPont - Pioneers Cotton company ‘Xylem’ thereby became one of the top cotton germplasm enriched company in the country.

History and milestones

  • 2012: Tierra Seed Science incorporated on January 2, 2012.
  • 2013: Established Bio-tech research Center. 
  • 2013: Tierra Agritech incorporated on September 13, 2013.
  • 2015: R&D of the company received recognition from DSIR-Govt. of India.
  • 2017: Entered into direct seed business with 100+ team.
  • 2017: JV company for Agri Biologicals with Iden biotechnology, Spain.
  • 2017: Grandeur Products Limited became a holding company of Tierra Agrotech Pvt. Ltd.
  • 2018: Acquired Monsanto’s India Cotton Seed business.
  • 2018: Acquired DuPont - Pioneers Cotton company ‘Xylem’.
  • 2019: Launched its own Corn, Rice, Mustard products.
  • 2019: Became a team of 200+ Agri Talents.
  • 2020: Started Vegetable seed business.
  • 2021: Introduces its new Soybean, Black gram and New Fodder beet in India.
  • 2022: Among 5 companies to be listed in Seed Agritech Space.  

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.