Upsurge Seeds Of Agriculture Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: USASEEDS | Agriculture | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Upsurge Seeds Of Agr

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

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Upsurge Seeds Of Agriculture stock performance -

mw4me loader
P/E Ratio (SA):
22.07
Market Cap:
160.1 Cr.
52-wk low:
0
52-wk high:
0

Is Upsurge Seeds Of Agriculture Ltd an attractive stock to invest in?

1. Is Upsurge Seeds Of Agriculture Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Upsurge Seeds Of Agriculture Ltd is a below average quality company.

2. Is Upsurge Seeds Of Agriculture Ltd undervalued or overvalued?

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

3. Is Upsurge Seeds Of Agriculture Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Upsurge Seeds Of Agriculture Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Upsurge Seeds Of Agr:

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.
Upsurge Seeds Of Agriculture 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 % 15.9%14.1%21.6%28.5%12.8%13.1%-
Value Creation
Index
0.10.00.61.0-0.1-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7.517.662.675.682.9133133
Sales YoY Gr.-134.1%256.2%20.8%9.6%60.4%-
Adj EPS 4.54.45.98.4711.510.3
YoY Gr.--2%34.3%42%-16.3%65.1%-
BVPS (₹) 14.118.416.521.754.965.165.1
Adj Net
Profit
0.20.21.24.34.98.27
Cash Flow from Ops. -0.40.41.5-12.9-42.77.3-
Debt/CF from Ops. -4.2113-1.2-1.16.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA77.7%28.5%60.4%
Adj EPS NA20.9%25.2%65.1%
BVPSNA35.9%58.1%18.5%
Share Price - - - -40.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
31.82755.659.619.819.215.8
Op. Profit
Mgn %
4.83.73.5810.311.1NAN
Net Profit
Mgn %
31.31.95.766.15.5
Debt to
Equity
2.64.81.41.31.31-
Working Cap
Days
062481122632380
Cash Conv.
Cycle
04925612102020

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 28.53%

Net Profit is growing at healthy rate in last 3 years 25.20%

Return on Equity has declined versus last 3 years average to 15.80%

Debt to equity has increased versus last 3 years average to 1.04

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Upsurge Seeds Of Agriculture Ltd.

Standalone Consolidated
TTM EPS (₹) 10.3 -
TTM Sales (₹ Cr.) 133 -
BVPS (₹.) 65.1 -
Reserves (₹ Cr.) 39 -
P/BV 3.48 -
PE 22.07 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 160
Equity (₹ Cr.) 7.1
Face Value (₹) 10
Industry PE 44.6

Management X-Ray of Upsurge Seeds Of Agr:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Upsurge Seeds Of Agr

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales818637683133
Operating Expenses 717617075120
Manufacturing Costs019141612
Material Costs716515253102
Employee Cost 000000
Other Costs 001365
Operating Profit 0126813
Operating Profit Margin (%) 4.7%3.7%2.6%7.3%10.0%10.1%
Other Income 000000
Interest 000124
Depreciation 001112
Exceptional Items 000000
Profit Before Tax 001458
Tax 000001
Profit After Tax 001457
PAT Margin (%) 3.0%1.2%1.4%5.2%5.7%5.5%
Adjusted EPS (₹)4.54.44.37.76.710.3
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 113113946
Share Capital 112577
Reserves 00163239
Minority Interest000000
Debt245154948
Long Term Debt0232413
Short Term Debt121134535
Trade Payables01212115
Others Liabilities 028337
Total Liabilities 381841102106

Fixed Assets

Gross Block13581322
Accumulated Depreciation000124
Net Fixed Assets12561118
CWIP 010000
Investments 000000
Inventories124277379
Trade Receivables123392
Cash Equivalents 001060
Others Assets005436
Total Assets 381841102106

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 002-13-437
PBT 001458
Adjustment 001136
Changes in Working Capital -1-0-0-18-51-6
Tax Paid 00000-1
Cash Flow From Investing Activity -1-3-2-2-6-8
Capex -1-3-2-2-6-9
Net Investments 000000
Others 000000
Cash Flow From Financing Activity 2211455-5
Net Proceeds from Shares 0010230
Net Proceeds from Borrowing 0001029
Interest Paid 000-1-2-4
Dividend Paid 000000
Others 230431-10
Net Cash Flow 001-16-6
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)31.8426.9940.9654.9219.0617.12
ROCE (%)15.8814.1321.6428.512.7713.08
Asset Turnover Ratio2.753.174.732.561.161.28
PAT to CFO Conversion(x)N/AN/A2-3.25-8.61
Working Capital Days
Receivable Days403215142716
Inventory Days27251674220209
Payable Days799488129

Upsurge Seeds Of Agriculture Ltd Stock News

Upsurge Seeds Of Agriculture Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Upsurge Seeds Of Agr on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Upsurge Seeds Of Agr stood at ₹160.1.
The latest P/E ratio of Upsurge Seeds Of Agr as of 01-Jan-1970 05:30 is 22.07.
The latest P/B ratio of Upsurge Seeds Of Agr as of 01-Jan-1970 05:30 is 3.48.
The 52-week high of Upsurge Seeds Of Agr is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Upsurge Seeds Of Agr is ₹132.9 ( Cr.) .

About Upsurge Seeds Of Agriculture Ltd

The company was incorporated as ‘Upsurge Seeds of Agriculture Limited’ on October 30, 2017 vide certificate of incorporation under the provisions of sub-section (2) of section 7 of the Companies Act, 2013 issue by Central Registration Centre, Registrar of Companies.

It is a technology driven seeds manufacturing company engaged in business of growing, developing, processing and marketing of variety of seeds for a range of field crops and vegetables. It is primarily involved in seed processing wherein the improved genetic materials of the breeder seed is grown and multiplied into foundation seed. Thereafter, the foundation seed undergoes next level of processing in which the foundation seed is grown and multiplied into commercial seeds, which is then sold in market for crop production. It has different variants of seeds being sold for each crop depending upon suitability of its seeds for varying agro-climatic conditions, such as water availability, crop duration and soil attributes, across different geographic regions in India. Breeder seeds are genetically pure seed with physical purity produced from basic nucleus seed stock and procured from original breeder. Some of the state Government agricultural universities from which it procure breeder seeds include Mahatma Phule Krishi Vidapeeth, Rajasthan Agricultural Research Institute, Indian Agricultural Research Institute etc.

The company enters into seed grower production agreement with seed growing farmers for leasing their land on lease rentals to develop and produce the foundation and commercial seeds. Under these agreements, the farmer is engaged to carry out agricultural operations over the leased agricultural land, however the ownership of the entire crop and the risk of crop failure is retained with company. The farmers are compensated for their services of producing such seeds and for all production expenses such as land preparation, irrigation, sowing, fertilization, combat against pests and diseases, weeding, harvesting, thrashing etc. During large scale production, it monitor the crops under given field conditions and have the farmers carry out all the required steps until maturity to produce the seeds to be sold at the desired levels of quality. It choose the location for production of the seeds to be sold based on the agro-climatic conditions required for different crops, availability of skilled labour and other related infrastructure etc. Such grown commercial seeds are then processed at its processing unit, which is equipped with modern technology and is spread across an area of more than 45,000 sq. feet, situated at Kuvadva, Rajkot.

Business area of the company

The company is a seeds manufacturing company engaged in business of growing, developing, processing and marketing of variety of seeds for a range of field crops and vegetables.

Major events and milestones

  • 2017-18: Incorporation of our Company as ‘Upsurge Seeds of Agriculture Limited’ under the Companies Act, 2013 on October 30, 2017.
  • 2018-19: Started commercial marketing of the company’s products under the brand name of USA SEEDS in the state of Gujarat, Maharashtra and Rajasthan.
  • 2020-21: The company has entered into agreements with various farmers/growers for cultivation and production of seeds.
  • 2020-21: Expanded marketing of our products in the state of Madhya Pradesh.
  • 2020-21: Crossed Revenue of Rs 50 crore.
  • 2021-22: Expanded marketing of the company’s products in the state of Karnataka and West Bengal.
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.