Fertilizers

Crystal Crop Protection Ltd.

None

₹0

0% (0)

Market Cap

₹0 Cr.

P/E

0.00

Crystal Crop Protection Ltd.
Overview
Financials
Benchmarking
Shareholding

Crystal Crop Protection Ltd.

Crystal Crop Protection Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results

Insufficient data

FAQs on Crystal Crop Protection Ltd. Shareprice

Has the share price of Crystal Crop Protect grown faster than its competition?

There is not enough historical data for the companies share price.

Is Crystal Crop Protect stock expensive?

There is insufficient historical data to gauge this.
Latest PE of Crystal Crop Protect is 0

View FAQ's On Business

Growth Table

Crystal Crop Protection Ltd.
Balaji Phosphates
Loading...
Khaitan Chem & Fert.
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	—	—	—	—	—	—	—	—	—	—
TTM EPS CAGR	—	—	—	—	—	—	—	—	—	—
Sales CAGR	—	—	—	—	—	—	—	—	—	—
PAT Margin (Abs Growth)	—	—	—	—	—	—	—	—	—	—
PE CAGR	—	—	—	—	—	—	—	—	—	—
CFO CAGR	—	—	—	—	—	—	—	—	—	—

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Crystal Crop Protection Ltd.
Balaji Phosphates
Loading...
Khaitan Chem & Fert.
Loading...

In Rs. Cr.	Mar'13	Mar'14	Mar'15	Mar'16
Assets	826	1,179	1,353	1,175
Non Current Assets	214	201	336	404
Net Block	38.68	51.12	69.52	67.47
Capital Work in Progress	9.02	8.74	7.70	7.63
Intangible Assets Under Development	—	—	3.98	4.15
Long Term Investments	57.74	26.56	34.05	58.36
Current Assets	633	1,004	1,053	807
Inventory	234	388	496	330
Accounts Receivable	174	279	340	252
Short Term Investments	63.22	12.97	31.91	73.36
Cash & Bank Balances	13.94	20.97	15.98	32.55
Liabilities	826	1,179	1,353	1,175
Shareholders Funds	544	679	757	797
Share Capital	9.00	144	144	144
Reserves	535	535	613	653
Non Current Liabilities	26.85	33.19	131	150
Secured Loans	1.68	0.57	37.15	37.23
Unsecured Loans	0.05	—	—	—
Current Liabilities	251	463	464	227
Accounts Payable	65.94	116	92.25	85.28
Short Term Loans	69.74	180	229	24.82

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Crystal Crop Protection Ltd.
Balaji Phosphates
Loading...
Khaitan Chem & Fert.
Loading...

In Rs. Cr.	Mar'13	Mar'14	Mar'15	Mar'16
Sales	731	995	1,091	888
Operating Expenses	583	790	980	844
Raw Material	465	648	791	575
Material Cost (%)	59.55	59.85	67.64	71.60
Employee Cost	37.95	48.86	67.89	70.39
Power & Fuel Cost	1.89	2.63	4.03	4.00
Operating Profit	148	205	111	44.51
Other Income	10.96	12.79	19.81	32.47
OPM (%)	20.23	20.56	10.20	5.01
Depreciation and Amortisation	4.99	6.04	12.66	13.08
Interest	9.52	17.25	21.87	17.97
Profit Before Tax	122	194	96.57	45.93
Tax	16.76	53.26	18.94	7.59
Net Profit	103	139	77.21	37.97
Number of shares(Crs)	0.95	—	—	—
Dividend Payout Ratio(%)	0.00	0.00	0.00	1.90

Cash Flow

Crystal Crop Protection Ltd.
Balaji Phosphates
Loading...
Khaitan Chem & Fert.
Loading...

In Rs. Cr.	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19
Cash from Operating Activity	3.89	-149	6.05	299	-29.04	-142	385
Profit Before Tax	122	194	96.57	45.93	123	194	192
Adjustments	25.21	12.86	24.42	-0.17	11.79	26.27	35.92
OCF Before Working Capital	147	207	121	45.76	134	221	228
Working Capital Changes	-111	-317	-67.43	275	-142	-316	216
Taxes Paid	-32.37	-39.03	-47.51	-21.32	-20.56	-46.97	-59.37
Cash from Investing Activity	-5.55	59.07	-70.16	-75.24	46.85	-24.47	-289
Net Fixed Assets Purchased	-22.21	-18.30	-30.34	-9.16	-43.08	-47.88	-286
Fixed Assets Purchased	-22.31	-18.81	-30.72	-9.68	-44.53	-48.09	-286
Fixed Assets Sold	0.10	0.51	0.38	0.52	1.45	0.21	0.43
Investment Purchased	-57.39	-18.22	-20.46	-105	—	—	—
Investment Sold	—	101	—	33.65	71.51	—	—
Interest Recieved	3.58	7.09	10.47	4.52	6.75	13.03	12.32
Dividends Recieved	4.88	3.68	1.46	0.91	—	—	—
Subsidiary Investments	—	-2.60	—	—	—	—	—
Cash from Financing Activity	-12.91	88.58	62.69	-222	-16.00	171	-47.11
Proceeds From Shares	—	—	—	—	—	—	—
Net Long Term Borrowings	2.81	-7.06	39.02	0.48	0.00	0.00	0.00
Proceeds From Borrowings	2.81	—	39.02	1.17	—	—	—
Repayment From Borrowings	—	-7.06	—	-0.68	—	—	—
Interest Paid	-4.78	-11.20	-20.38	-17.00	—	—	—
Dividend Paid	—	—	—	-0.57	-3.52	—	-30.84
Net Cash Flow	-14.57	-1.10	-1.42	1.83	1.81	4.85	48.77
Opening Cash & Cash Equivalents	18.64	4.07	2.52	1.95	5.79	7.32	12.05
Effect of FX	—	-0.45	0.84	2.00	-0.29	-0.11	5.51
Closing Cash & Cash Equivalents	4.07	2.52	1.95	5.79	7.32	12.05	66.33
Net Capex (est)	22.21	18.30	30.34	9.16	43.08	47.88	286
Free Cash Flow (est)	-18.32	-167	-24.29	290	-72.12	-190	99.64

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Crystal Crop Protection Ltd.
Balaji Phosphates
Loading...
Khaitan Chem & Fert.
Loading...

	Mar'13	Mar'14	Mar'15	Mar'16
Operational Ratios
Quick Ratio	1.59	1.33	1.20	2.11
Liquid Assets (Crs)	399	616	557	478
Current Liabilities (Crs)	251	463	464	227
Current Ratio	2.52	2.17	2.27	3.56
Current Assets (Crs)	633	1,004	1,053	807
Current Liabilities (Crs)	251	463	464	227
Interest Coverage Ratio	13.82	12.25	5.41	3.56
EBIT (Crs)	154	211	118	63.90
Interest Expenses (Crs)	9.52	17.25	21.87	17.97
Fixed Asset Turnover	17.10	16.56	12.23	11.04
Net Sales (Crs)	731	995	1,091	888
Fixed Assets (Crs)	42.78	60.10	89.23	80.46
Cash Conversion Cycle	124	118	171	204
Inventory Days	103	100	131	148
Days Receivable	76.56	73.15	91.69	106
Days Payable	55.25	55.64	51.40	50.95
Debt to Equity Ratio	0.13	0.27	0.36	0.08
Total Debt (Crs)	72.95	181	269	65.29
Shareholders Equity (Crs)	544	679	757	797
Free Cash Flow/Sales (%)	-2.50	-16.79	-2.23	32.69
Free Cash Flow(est) (Crs)	-18.32	-167	-24.29	290
Net Sales (Crs)	731	995	1,091	888
Profitability Ratios
Gross Margin (%)	40.45	40.15	32.36	28.40
Op Profit Margin (%)	20.23	20.56	10.20	5.01
Operating Profit (Crs)	159	217	131	76.98
Net Sales (Crs)	731	995	1,091	888
Net Profit Margin (%)	14.03	13.92	7.08	4.28
Net Profit (Crs)	103	139	77.21	37.97
Net Sales (Crs)	731	995	1,091	888
ROCE (%)	26.80	29.53	13.33	6.74
EBIT (Crs)	154	211	118	63.90
Capital Employed (Crs)	574	716	889	948
Return on Assets (%)	12.43	11.75	5.71	3.23
Net Profit (Crs)	103	139	77.21	37.97
Total Assets (Crs)	826	1,179	1,353	1,175
ROIC (%)	29.59	24.81	12.04	4.03
Op Profit after Taxes (Crs)	123	144	79.29	26.23
Invested Capital (Crs)	417	581	659	652
ROE (%)	18.88	20.40	10.19	4.76
Net Profit Margin (%)	14.03	13.92	7.08	4.28
Asset Turnover ratio	0.89	0.84	0.81	0.76
Equity Multiplier	1.52	1.74	1.79	1.47
Adjusted EPS	7.13	9.62	5.36	2.64
Valuation Ratios
P/E	0.00	0.00	0.00	0.00
Price to Book	0.00	0.00	0.00	0.00
EV/EBITDA	0.43	1.40	3.03	2.30
Dividend Yield (%)	—	—	—	—

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

#N/A.0

Implied Growth Rate over a 5 year period*

#N/A.0

Implied Growth Rate over a 10 year period*

#N/A.0

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Rhapson method.

Learn how to use Reverse DCF

FAQs on Crystal Crop Protection Ltd. Financials

How strong is Crystal Crop Protect balance sheet?

Crystal Crop Protect balance sheet is weak and might have solvency issues

Is the debt of Crystal Crop Protect increasing or decreasing?

The debt of Crystal Crop Protect is decreasing.
Latest debt of Crystal Crop Protect is ₹0.43 Crs as of Mar-16.
This is less than Mar-15 when it was ₹237 Crs.

Is the profitablity of Crystal Crop Protect improving?

No, profit is decreasing.
The profit of Crystal Crop Protect is ₹37.97 Crs for Mar 2016, ₹77.21 Crs for Mar 2015 and ₹139 Crs for Mar 2014

Does Crystal Crop Protect pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Crystal Crop Protect latest dividend payout ratio is 23.72% and 3yr average dividend payout ratio is 12.81%

How has Crystal Crop Protect allocated its funds?

Companies resources are majorly tied in miscellaneous assets

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Crystal Crop Protection Ltd.

Crystal Crop Protection Ltd.

Has the share price of Crystal Crop Protect grown faster than its competition?

Is Crystal Crop Protect stock expensive?

How strong is Crystal Crop Protect balance sheet?

Is the debt of Crystal Crop Protect increasing or decreasing?

Is the profitablity of Crystal Crop Protect improving?

Does Crystal Crop Protect pay decent dividends?

How has Crystal Crop Protect allocated its funds?

SIGN UP FOR FREE