BSE: 524288 | NSE: AIMCOPEST | Pesticides & Agrochemicals | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Aimco Pesticides Ltd is a average quality company.
The key valuation ratios of Aimco Pesticides Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Aimco Pesticides Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 167.8% | 74.4% | 89.7% | 34.9% | 36.7% | 24.2% | 15.8% | 31.5% | -0.4% | -18.7% | - |
| Value Creation Index ⓘ | 11.0 | 4.3 | 5.4 | 1.5 | 1.6 | 0.7 | 0.1 | 1.3 | -1.0 | -2.3 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 165 | 96.4 | 99.3 | 109 | 197 | 184 | 176 | 312 | 206 | 207 | 175 |
| Sales YoY Gr. | - | -41.5% | 2.9% | 10% | 80.5% | -6.6% | -4.6% | 77.5% | -33.9% | 0.5% | - |
| Adj EPS ⓘ | 4.5 | 5.1 | 12.4 | 5.7 | 8 | 6.1 | 2 | 11.3 | -1.6 | -9.9 | -8 |
| YoY Gr. | - | 13.3% | 143.3% | -54.6% | 41.8% | -23.7% | -66.9% | 460.4% | -113.8% | NA | - |
| BVPS (₹) ⓘ | 4 | 9 | 20 | 30.3 | 37.3 | 39.8 | 42.2 | 52.2 | 47.9 | 36.4 | 33.9 |
| Adj Net Profit ⓘ | 4.2 | 4.7 | 11.5 | 5.4 | 7.7 | 5.9 | 1.9 | 10.9 | -1.5 | -9.5 | -8 |
| Cash Flow from Ops. ⓘ | 0.7 | -0.1 | 6.8 | -0.8 | 8.4 | 3.1 | 7.5 | 22.5 | -10.1 | 7.2 | - |
| Debt/CF from Ops. ⓘ | 0.1 | -0.2 | 0 | 0 | 0 | 3 | 1.4 | 0 | -1.2 | 2.6 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 2.6% | 1% | 5.7% | 0.5% | ||||
| Adj EPS ⓘ | -209.1% | -204.3% | -269.7% | NA | ||||
| BVPSⓘ | 27.7% | -0.5% | -4.8% | -24% | ||||
| Share Price | 3.7% | -1.2% | -3.4% | -26.5% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 192.2 | 78.4 | 85.6 | 22.8 | 23.7 | 15.9 | 4.9 | 24 | -3.1 | -23.4 | -22.9 |
| Op. Profit Mgn % ⓘ | 3.6 | 5.3 | 10.9 | 4.2 | 3.4 | 5.2 | 3.9 | 5.8 | 1.5 | -3.4 | -2.6 |
| Net Profit Mgn % ⓘ | 2.5 | 4.9 | 11.6 | 5 | 3.9 | 3.2 | 1.1 | 3.5 | -0.7 | -4.6 | -4.4 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0 | 0.3 | 0.5 | 0 |
| Working Cap Days ⓘ | 115 | 184 | 176 | 173 | 134 | 188 | 223 | 148 | 232 | 215 | 135 |
| Cash Conv. Cycle ⓘ | 2 | 2 | -9 | 22 | 20 | 19 | 29 | 4 | 48 | 21 | 1 |
No data to display
Return on Equity is Poor
Sales growth has been subdued in last 3 years 5.67%
Sales growth is not so good in last 4 quarters at -3.50%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -8 | -8.3 |
| TTM Sales (₹ Cr.) | 175 | 175 |
| BVPS (₹.) ⓘ | 33.9 | 33.9 |
| Reserves (₹ Cr.) ⓘ | 23 | 23 |
| P/BV ⓘ | 2.92 | 2.92 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 89.00 / 139.50 |
| All Time Low / High (₹) | 1.90 / 271.00 |
| Market Cap (₹ Cr.) | 94.7 |
| Equity (₹ Cr.) | 9.6 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 43.2 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 164.92 | 96.44 | 99.25 | 109.20 | 197.12 | 184.11 | 175.65 | 311.84 | 206.18 | 207.23 |
| Operating Expenses ⓘ | 160.58 | 92.20 | 88.55 | 105.15 | 190.46 | 175.13 | 168.88 | 294.06 | 203.99 | 214.77 |
| Manufacturing Costs | 3.19 | 4.51 | 5.04 | 6.15 | 6.25 | 7.26 | 6.77 | 9.07 | 10.23 | 8.65 |
| Material Costs | 139.46 | 74.02 | 69.94 | 81.23 | 161.02 | 143.13 | 139.86 | 247.19 | 160.03 | 173.18 |
| Employee Cost | 2.65 | 3.37 | 4.51 | 5.47 | 6.97 | 7.28 | 7.10 | 7.61 | 10.03 | 11 |
| Other Costs ⓘ | 15.28 | 10.30 | 9.06 | 12.31 | 16.22 | 17.47 | 15.15 | 30.19 | 23.70 | 21.93 |
| Operating Profit ⓘ | 4.34 | 4.24 | 10.70 | 4.05 | 6.65 | 8.98 | 6.77 | 17.77 | 2.19 | -7.54 |
| Operating Profit Margin (%) | 2.6% | 4.4% | 10.8% | 3.7% | 3.4% | 4.9% | 3.9% | 5.7% | 1.1% | -3.6% |
| Other Income ⓘ | 0.03 | 0.79 | 1.94 | 5.23 | 6.95 | 3.75 | 3.18 | 0.84 | 1.11 | 1.27 |
| Interest ⓘ | 0.30 | 0.25 | 0.25 | 0.31 | 0.63 | 2 | 4.39 | 1.47 | 2.41 | 2.64 |
| Depreciation ⓘ | 0.61 | 0.52 | 0.60 | 0.98 | 1.73 | 2.66 | 2.20 | 2.74 | 3.52 | 4.16 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 3.45 | 4.25 | 11.79 | 7.99 | 11.25 | 8.07 | 3.37 | 14.40 | -2.62 | -13.07 |
| Tax ⓘ | 0.36 | -0.38 | 0.32 | 2.93 | 3.32 | 2.59 | 1.09 | 3.86 | -0.61 | -3.28 |
| Profit After Tax | 3.09 | 4.63 | 11.47 | 5.06 | 7.92 | 5.48 | 2.27 | 10.54 | -2.01 | -9.79 |
| PAT Margin (%) | 1.9% | 4.8% | 11.6% | 4.6% | 4.0% | 3.0% | 1.3% | 3.4% | -1.0% | -4.7% |
| Adjusted EPS (₹) | 3.3 | 5.0 | 12.4 | 5.3 | 8.3 | 5.7 | 2.4 | 11.0 | -2.1 | -10.2 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 19% | 18% | 26% | 42% | 18% | -48% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 3.71 | 8.34 | 18.48 | 29.08 | 35.71 | 38.10 | 40.42 | 49.98 | 45.91 | 34.89 |
| Share Capital ⓘ | 9.24 | 9.24 | 9.24 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 |
| Reserves ⓘ | -5.53 | -0.90 | 9.24 | 19.49 | 26.13 | 28.51 | 30.84 | 40.39 | 36.32 | 25.31 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0.02 | 0 | 0 | 0 | 0 | 8.46 | 9.07 | 0 | 12.60 | 16.72 |
| Long Term Debt | 0.02 | 0 | 0 | 0 | 0 | 1.46 | 2.07 | 0 | 0 | 1.81 |
| Short Term Debt | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 0 | 12.60 | 14.91 |
| Trade Payables | 41.02 | 39.51 | 30.98 | 32.33 | 51.31 | 66.58 | 72.20 | 109.01 | 76.19 | 83.75 |
| Others Liabilities ⓘ | 8.25 | 10.19 | 10.40 | 12.02 | 22.26 | 16.23 | 20.73 | 16.50 | 19.39 | 19.12 |
| Total Liabilities ⓘ | 53.01 | 58.04 | 59.86 | 73.43 | 109.28 | 129.36 | 142.42 | 175.49 | 154.09 | 154.48 |
Fixed Assets | ||||||||||
| Gross Block | 18 | 16.49 | 7.73 | 15.72 | 19.85 | 24.53 | 26.71 | 35.07 | 39.50 | 41.46 |
| Accumulated Depreciation | 13.23 | 12.61 | 0.60 | 1.58 | 3.24 | 5.71 | 7.78 | 10.37 | 11.77 | 15.16 |
| Net Fixed Assetsⓘ | 4.78 | 3.88 | 7.13 | 14.14 | 16.61 | 18.82 | 18.93 | 24.71 | 27.73 | 26.30 |
| CWIP ⓘ | 0 | 0.12 | 5.17 | 0.13 | 1.39 | 2.74 | 6.34 | 2.66 | 2.35 | 3.14 |
| Investmentsⓘ | 0.10 | 0.10 | 0.10 | 0.15 | 0.15 | 0.20 | 0.22 | 4.13 | 0.10 | 0.10 |
| Inventories | 9.72 | 19.16 | 19.57 | 27.11 | 46.84 | 58.19 | 61.23 | 77.82 | 77.64 | 52.30 |
| Trade Receivables | 32.15 | 24.89 | 16.83 | 16.33 | 15.80 | 28.86 | 25.77 | 40.92 | 24.60 | 46.52 |
| Cash Equivalents | 1.40 | 2.45 | 0.39 | 1.85 | 3.13 | 6.35 | 3.93 | 4.20 | 1.55 | 3.73 |
| Others Assetsⓘ | 4.86 | 7.45 | 10.67 | 13.72 | 25.35 | 14.21 | 25.99 | 21.05 | 20.12 | 22.39 |
| Total Assets ⓘ | 53.01 | 58.04 | 59.86 | 73.43 | 109.28 | 129.36 | 142.42 | 175.49 | 154.09 | 154.48 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 0.74 | -0.09 | 6.83 | -0.83 | 8.37 | 3.10 | 7.46 | 22.49 | -10.13 | 7.18 |
| PBT ⓘ | 3.45 | 4.25 | 11.79 | 7.99 | 11.25 | 8.07 | 3.37 | 14.40 | -2.62 | -13.07 |
| Adjustment ⓘ | 2.37 | 0.10 | 0.45 | 1.67 | 4.12 | 4.83 | 6.81 | 4.23 | 5.74 | 6.63 |
| Changes in Working Capital ⓘ | -3.81 | -4.72 | -5.52 | -8.96 | -2.63 | -9.5 | 0.59 | 7.03 | -11.53 | 13.62 |
| Tax Paid ⓘ | -1.28 | 0.27 | 0.08 | -1.52 | -4.36 | -0.30 | -3.31 | -3.17 | -1.71 | 0 |
| Cash Flow From Investing Activity ⓘ | -0.68 | 1.16 | -8.89 | -3.21 | -5.38 | -4.44 | -5.88 | -8.84 | -1.97 | -6.36 |
| Capex | -0.89 | 1.15 | -8.91 | -8.22 | -4.05 | -3.10 | -4.17 | -7.69 | -6.35 | -5.42 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -4.01 | 4.01 | 0 |
| Others ⓘ | 0.21 | 0.01 | 0.02 | 5 | -1.33 | -1.34 | -1.71 | 2.86 | 0.37 | -0.94 |
| Cash Flow From Financing Activityⓘ | -0.06 | -0.03 | 0 | 5.50 | -1.78 | 3.98 | -3.64 | -13.48 | 9.31 | 1.34 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -0.02 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.81 |
| Interest Paid ⓘ | -0.01 | 0 | 0 | -0.31 | -0.63 | -1.29 | -3.91 | -1.47 | -0.87 | -2.51 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | -1.08 | -2.89 | -0.35 | -0.88 | -2.06 | -1.03 |
| Others ⓘ | -0.03 | 0 | 0 | 5.47 | -0.08 | 8.16 | 0.61 | -11.13 | 12.24 | 3.08 |
| Net Cash Flow ⓘ | 0 | 1.04 | -2.06 | 1.46 | 1.20 | 2.64 | -2.07 | 0.18 | -2.79 | 2.16 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 142.6 | 76.85 | 85.53 | 21.27 | 24.46 | 14.85 | 5.79 | 23.32 | -4.2 | -24.25 |
| ROCE (%) | 167.82 | 74.36 | 89.71 | 34.89 | 36.66 | 24.21 | 15.79 | 31.51 | -0.4 | -18.66 |
| Asset Turnover Ratio | 2.84 | 1.76 | 1.73 | 1.65 | 2.16 | 1.54 | 1.29 | 1.96 | 1.25 | 1.34 |
| PAT to CFO Conversion(x) | 0.24 | -0.02 | 0.6 | -0.16 | 1.06 | 0.57 | 3.29 | 2.13 | N/A | N/A | Working Capital Days |
| Receivable Days | 74 | 107 | 75 | 55 | 30 | 44 | 57 | 39 | 58 | 63 |
| Inventory Days | 27 | 54 | 69 | 77 | 68 | 104 | 124 | 81 | 138 | 114 |
| Payable Days | 107 | 199 | 184 | 142 | 95 | 150 | 181 | 134 | 211 | 169 |
Aimco Pesticides, incorporated in 1987, is a leading company in the field of agrochemical manufacturing, formulation and marketing. The company is a major player in insecticides, fungicides and herbicides segments in India. Aimco is promoted by Pradeep P. Dave.
Aimco’s in-house research and development facilities at Lote-Parshuram are recognized by DST (Department of Science and Technology), Government of India, since 1996. Aimco is also a government recognized export house.
Aimco is a manufacturer of various technical grade pesticides, some of the key products being Chlorpyrifos (Ethyl & Methyl), Temephos, Cypermethrin, Permethrin, Hexaconazole, Glyphosate, Triclopyr and Fluroxypyr and a vast range of pesticide formulations, viz liquids, wettable powders, dusting powders, suspension concentrates and dry flowables.
The company markets its products under the brand name ‘Aimco’. Today, it is one of the leading companies manufacturing Chlorpyrifos, Triclopyr & its formulations.
The company has set-up a fully automatic liquid formulation plant having capacity of 2 million litres per annum. Due to the backward integration, the company has an edge over other manufacturers by being able to supply a wide range of pesticide formulations to the farmers. Aimco spends 1% of its turnover on R&D activities.
ProductsInsecticides- Under this, the company manufactures Acephate, Acetamiprid, Alphacypermethrin, Bifenthrin, Carbofuran, Chlorpyrifos Ethyl, Chlorpyrifos Methyl, Cypermethirn, DDVP, Deltamethrin, Endosulfan, Ethion, Fenvalerate, Imidacloprid, Lindane, Malathion, Permethrin, Phorate, Profenophos, Quinalphos and Temephos.
Herbicides- Under this, Aimco produces Butachlor, Fluroxypyr Acid, Fluroxypyr Methyl ester, Fluroxypyr-Meptyl Ester, Glyphosate, Pretilachlor, Triclopyr Acid, Triclopyr Butoxyethyl Ester, Triclopyr methyl ester and Triclopyr triethyl amine salt.
Fungicides – The company manufactures various types of fungicides namely Copper Oxychloride, Carbendazim, Hexaconazole, Mancozeb, Mancozeb + Metalaxyl and Sulphur WP / DF / DP / SC / Granules.
Other-s The company manufactures pesticides intermediates, fine chemicals and plant growth regulators.
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
