Documentos de Académico
Documentos de Profesional
Documentos de Cultura
JETKIN GUDHKA
COMPANY SECRETARY
End: As above
Page 1 of 1
S R B C&
Chartered Accountants
co LLP
Limited Review Report
Review Report to
The Board of Directors
Sharda Cropchem Limited
SRB C&
Reqd.
S R 8 C & CO LLP
Chartered Accountants
Page 2 of 2
included in respect of such entities, is based solely on such certified unaudited interim
financial results. Our conclusion is not quali~ied in respect of this matter.
6. Based on our review conducted as above, and on consideration of the reports of other
auditors on unaudited separate quarterly financial results and other financial information of
components, and based on unaudited interim financial results and other information relating
to certain components certified by management and provided to us, nothing has come to our
attention that causes us to believe that the accompanying statement of unaudited
consolidated financial results prepared in accordance with recognition and measurement
principles laid down in the applicable Indian Accounting Standards prescribed under Section
133 of the Companies Act, 2013, read with relevant rules issued thereunder and other
recognised accounting practices and policies, has not disclosed the information required to
be disclosed in terms of Regulation 33 of the SEBI (Listing Obligations and Disclosure
Requirements) Regulations, 2015, read with SEBI Circular No. CIR/CFD/FAC/62/2016 dated
July 5, 2016, including the manner in which it is to be disclosed, or that it contains any
material misstatement.
7. We have not reviewed the consolidated financial results and other financial information for
the quarter ended June 30,2015 as included in the Statement, which have been presented
solely based on the information compiled by the Management.
Place: Mumbai
Date: Aug 4, 2016
Particulars
1 Income from o(1erations
(a) Net sales 1 income from operations
(b) Other operating income
Total Income from operations
2
EX(1enses
(a) Cost of materials consumed
(b) Purchase of stock-in-trade
(c) Changes in inventories of finished goods & stock-in-trade
(d) Employee benefits expense
(e) Professional charges
(f) Depreciation and amortisation expense
(g) Other expenses
Total Expenses
3
4
5
6
7
8
9
10
11
12
13
31 ,391 .56
13.59
31,405.15
27,691 .51
56 .35
27,747.86
9,108.42
12,910.47
(1,851.43)
675.36
1,404.66
1,270.66
2,565.95
26,084.09
7,838.86
10,297.13
717.30
664.05
1,158.68
915.87
2,007.52
23,599.41
5,321.06
459.13
5,780.19
1.11
5,779.08
1,691.87
4,087.21
4.88
4,092.09
(3.04)
4,089.05
4,148.45
1,094.49
5,242.94
0.66
5,242.28
1,603.97
3,638.31
1.11
3,639.42
(3.45)
3,635.97
9,022 .05
9,022.05
4.54
4.03
(1-2)
(3+4)
(5-6)
(7-8)
(9+10)
(11+12)
14 Paid-up equity share capital (Face value of the share RS.1 01- each)
15 Earnings Per Share (EPS)
Basic and diluted earning per share (Rs.) (Not annualised)
Face value per share (Face value of the shsre RS.101- each)
Notes:
1 The aforesaid unaudited consolidated financial results were reviewed by the Audit Committee and thereafter approved at the meeting
of the Board of Directors held on August 4, 2016.
2 The Company adopted Indian Accounting Standard ("Ind AS") from April 1, 2016 and accordingly these financial results have been
prepared in accordance with the recognition and measurement principles laid down in Ind AS-34 'Interim Financial Reporting'
prescribed under Section 133 of the Companies Act, 2013 read with the relevant rules issued thereunder. The date of transition to Ind
AS is April 1, 2015. The impact of transition has been accounted for in the opening reserves and the comparative period results have
been restated accordingly . The opening balance sheet as at April 1, 2015 and the results for the subsequent periods would get
finalised alongwith the annual financial statements for the year ended March 31 , 2017 .
3 One of the segments of the Group, viz "Agrochemicals", is seasonal in nature and is impacted by cropping pattern and weather
conditions across the globe. Accordingly, quarterly figures are not representative of the full year's performance.
4 Reconciliation of Net Profit as previously reported on account of transition from the previous Indian GAAP (IGAAP) to Ind AS for the
quarter ended June 30, 2015:
(Rs. In Lacs)
Quarter Ended :
June 30, 2015
(Unaudited)
3,603.18
(16.71)
I
Particulars
Net Profit for the period under IGAAP
Difference on account of revenue net of related costs
Actuarial loss on defined benefit plan recognised in Other Comprehensive Income
5.25
(30.42)
78.12
3,639.42
(3.45)
3,635.97
5 The financial results and financial information for the three months ended June 30, 2015 have been compiled by the management
after making necessary adjustments to give a true and fair view of the results in accordance with Ind AS. The results for this period
have not been subjected to limited review or audit by the statutory auditors.
6 Figures for the previous period have been regrouped 1 rearranged , wherever considered necessary to conform to the current period's
classification .
-=
l-
~rnnto~
~."'-~-<~,~",>"
Ir(.~il
\
'4'.~
CWll\t~n
tnA mH1JLElL'JWiUri
....
,
BY
.
R B ; { CO LLP
MUMBAI
1.0----
I
J
"
Unaudited
Unaudited
1 Segment Revenue
(a) Agrochemicals
(b) Belts
(c) Other
Net sales J income from operations
2 Segment Results
(a) Agrochemicals
(b) Belts
(c) Other
Total
Less: (i) Finance cost
(ii) Unallocable expenditure
(iii) Unallocable income
Profit before Tax
3 Segment Assets
(a) Agrochemicals
(b) Belts
(c) Other
(d) Unallocated
Total
4 Segment Liabilities
(a) Agrochemicals
(b) Belts
(c) Other
(d) Unallocated
Total
25,730.78
5,448.74
212.04
31 391.56
23,274.02
4,119.60
297.89
27691.51
4,538.03
993.84
35.31
5567.18
(1.11 )
(64.24)
277.25
5779.08
4,424.59
724.86
2306
5172.51
(0.66)
(112.31)
182.74
5242.28
98,246.00
7,937.94
290.40
25,833.15
132307.49
72,918.12
6;116.08
901.66
30,723.91
110659.77
42,922.67
1,773.21
176.61
3,852.42
48724.91
31,202.13
1,660.29
226.84
5,156.25
38245.51
83582.58
72414.26
Note:
The activities of the Group are divided into three business segments viz. Agrochemicals, Belts and Others (representing
Dyes & Dye Intermediates and General Chemicals). These segments form the basis for management control and therefore
Based on the "management approach" as defined in Ind AS 108 - 'Operating Segments' the Chief Operating Decision Maker
evaluates the Group's performance and allocate resources based on an analysis of various performance indicators by
~
S R Be
MU
CO LLP
SAl
S R Be & CO LLP
Chartered Accountants
Review Report to
The Board of Directors
Sharda Cropchem Limited
We have reviewed the accompanying statement of unaudited financial results of Sharda
Cropchem Limited ('the Company') for the quarter ended June 30, 2016 (the "Statement")
attached herewith, being submitted by the Company pursuant to the requirements of Regulation
33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 , read with
SEBI Circular No. CIR/CFD/FAC/62/2016 dated July 5, 2016. This Statement is the
responsibility of the Company's management and has been approved by the Board of Directors.
Our responsibility is to issue a report on the Statement based on our review.
We conducted our review in accordance with the Standard on Review Engagements (SRE) 2410,
'Review of Interim Financial Information Performed by the Independent Auditor of the Entity',
issued by the Institute of Chartered Accountants of India. This standard requires that we plan
and perform the review to obtain moderate assurance as to whether the Statement is free of
material misstatement. A review is limited primarily to inquiries of company personnel and
analytical procedures applied to financial data and thus provides less assurance than an audit.
We have not performed an audit and accordingly, we do not express an audit opinion .
Based on our review conducted as above, nothing has come to our attention that causes us to
believe that the accompanying Statement, prepared in accordance with recognition and
measurement principles laid down in the applicable Indian Accounting Standards prescribed
under Section 133 of the Companies Act, 2013, read with relevant rules issued thereunder and
other recognised accounting practices and policies has not disclosed the information required to
be disclosed in terms of Regulation 33 of the SEBI (Listing Obligations and Disclosure
Requirements) Regulations, 2015, read with SEBI Circular No. CIR/CFD/FAC/62/2016 dated
July 5, 2016, including the manner in which it is to be disclosed, or that it contains any material
misstatement.
We have not reviewed the standalone financial results and other financial information for the
quarter ended June 30, 2015 as included in the Statement, which have been presented solely
based on the information compiled by the Management.
For S R B C & CO LLP
Chartered Accountants
~ ,
~j\;0-'
per.
Par,.t
.
-:;,
Place: Mumbai
5 R 8 C & co LLP, d Limited Ua b'lit y Partnership wit h LLP Ide nll ty NO. AAB-4J18
Regd . Oftre. : 22, Camac St reet, Bloc k 'C' , Jrd Floor, K ol~.ta - 7 0 0 01 6
(Rs in Lacs)
Quarter Ended
June 30, 2015
June 30, .2016
Unaudited
Unaudited '
(Refer note 5)
Particulars
1
24,151.63
13.59
24165.22
20,788.46
36 .17
20,824.63
Ex[!enses
(a) Cost of materials consumed
(b) Purchase of stockin-trade
(c) Changes in inventories of finished goods & stock-in-trade
(d) Employee benefits expense
(e) Professional charges
(f) Depreciation and amortisation expense
(g) Other expenses
Total Expenses
9,108.42
7,438.43
(1 ,834.58)
512.56
1,286.49
1,267.52
1,706.22
19,485.06
7,849.82
4,745.03
795.57
478.44
1,086.40
913.54
1,294.72
17,163.52
4,680.16
3,661.11
375.07
1,018.74
5,055.23
0.82
5,054.41
4,679,85
0.45
4,679.40
1,763.39
3,291.02
(3.07)
3,287.95
1,614.17
3,065.23
(2.99)
3,062.24
9,022 .05
9,022.05
3.65
3.40
Other income
5
6
7
8
9
10
11
Tax expense
Net Profit for the period
Other Comprehensive income (net of tax)
Total Comprehensive Income
12
Paid up equity share capital (Face value of the Share RS.10/- each)
13
3
4
(1-2)
(3+4)
(5-6)
(7-8)
(9+10)
Notes :
The aforesaid unaudited standalone financials results were reviewed by the Audit Committee and thereafter approved at the meeting of
the Board of Directors held on August 4, 2016.
The Company adopted Indian Accounting Standard ("Ind AS") from April 1, 2016 and accordingly these financial results have been
prepared in accordance with the recognition and measurement principles laid down in Ind AS-34 'Interim Financial Reporting' prescribed
under Section 133 of the Companies Act, 2013 read with the relevant rules issued thereunder. The date of transition to Ind AS is April 1,
2015 . The impact of transition has been accounted for in the opening reserves and the comparative period results have been restated
accordingly. The opening balance sheet as at April 1, 2015 and the results for the subsequent periods would get finalised alongwith the
annual financial statements for the year ended March 31 , 2017.
One of the segments of the Company, viz "Agrochemicals" is seasonal in nature and is impacted by cropping pattern and weather
conditions across the globe. Accordingly, quarterly figures are not representative of the full year's performance.
Reconciliation of Net Profit as previously reported on account of transition from the previous Indian GAAP (IGAAP) to Ind AS for the
quarter ended June 30 , 2015:
ParticularS
(Rs. in Lacs)
Quarter ended
June 30, 2015
(Unaudited)
3,041 .85
4.57
(30.42)
49.23
3,065.23
(2 .99)
3,062.24
The financial results and financial information for the three months ended June 30, 2015 have been compiled by the management after
making necessary adjustments to give a true and fair view of the results in accordance with Ind AS. The results for this period have not
been subjected to limited review or audit by the statutory auditors .
Figures for the previous period have been regrouped / rearranged , wherever considered necessary to conform to the current period's
classification .
SIGNED FOR
~he",
I!~~I
,&'-
l6~\
."
BY S R
IDENTltl\;~1
~& co
n.m!
LLP
MUMBAI
"
Particulars
Unaudited
Unaudited
24,002 .89
148.74
24,151.63
20,761 .64
26.82
20,788.46
4,747.67
30.60
4,778.27
(0 .82)
(37.18)
314.14
5,054.41
4,547.70
(10.31 )
4,537.39
(0.45)
(27.28)
169.74
4,679.40
93,282 .64
10.20
23,314.70
1,16,607.54
68,263.78
10.05
29,609.14
97,882.97
37,048 .26
128.78
3,782.48
40,959.52
29,813.94
82.51
3,253.06
33,149.51
75,648.02
64,733.46
3 Segment Assets
(a) Agrochemicals
(b) Belts
(d) Unallocated
Total
4 Segment Liabilities
(a) Agrochemicals
(b) Belts
(d) Unallocated
Total
'>
The activities of the Company are divided into two business segments viz. Agrochemicals and Belts. These
segments form the basis for management control and therefore the basis for monitoring.
Based on the "management approach" as defined in Ind AS 108 - 'Operating Segments' the Chief
Operating Decision Maker evaluates the Company's performance and allocate resources based on an
analysis of various performance indicators by business segments and segment information is presented
accordingly.
BY 5 R B
CO LLP
jU:BAI
Place: Mumbai
Date: August 4,2016
~I
~ ~,
Jetkin Gudhka
Company Secretary
& Compliance Officer
End: As above
Q1 FY17
RESULTS UPDATE
AUGUST 2016
DISCLAIMER
This presentation and the following discussion may contain forward looking statements by Sharda Cropchem Limited
(Sharda or the Company) that are not historical in nature. These forward looking statements, which may include
statements relating to future results of operations, financial condition, business prospects, plans and objectives, are based
on the current beliefs, assumptions, expectations, estimates, and projections of the management of Sharda about the
business, industry and markets in which Sharda operates.
These statements are not guarantees of future performance, and are subject to known and unknown risks, uncertainties,
and other factors, some of which are beyond Shardas control and difficult to predict, that could cause actual results,
performance or achievements to differ materially from those in the forward looking statements. Such statements are not,
and should not be construed, as a representation as to future performance or achievements of Sharda.
In particular, such statements should not be regarded as a projection of future performance of Sharda. It should be noted
that the actual performance or achievements of Sharda may vary significantly from such statements.
DISCUSSION SUMMARY
About Us
Business Model
32.1%
13.2%
Revenues
13.1%
714.0
506.4
Q1 FY17
Gross Margin %
Q1 FY16
EBITDA
22.7%
18.3%
3,140.5
2,774.8
Q1 FY16
13.0%
408.9
363.6
12.5%
41.0%
Q1 FY17
EBITDA Margin %
Q1 FY16
PAT
Q1 FY17
PAT Margin %
Total number of registrations increased to 1,830 as on 30 th June 2016, compared to 1,765 as on 31st March 2016.
The company has another 831 registrations in the pipeline across geographies.
Total revenue contribution from the Top 10 molecules has been 61.6% in Q1 FY17 as compared to 66.9% in Q1 FY16.
2,769.2
16.0%
3,139.2
Agrochemical
Revenues
18.0%
84.0%
Q1 FY17
Agrochemicals
Non-Agrochemicals
2,327.4
6.8%
19.5%
93.2%
80.5%
Q1 FY16
Formulations
Q1 FY17
AIs
2,573.1
2,327.4
9.4%
13.3%
30.4%
7.3%
14.2%
26.2%
47.0%
52.3%
82.0%
Q1 FY16
Agrochemical
Revenues
Q1 FY16
Europe
NAFTA
Q1 FY17
LATAM
RoW
441.8
566.1
17.5%
15.1%
18.1%
37.4%
35.5%
30.0%
28.4%
Q1 FY16
Europe
NAFTA
18.0%
Q1 FY17
LATAM
RoW
6
145
142
141
111
52
42
Q1 FY16
Inventory Days
Q1 FY17
Receivables Days
Creditors Days
NET WORKING CAPITAL DAYS DECREASED FROM 73 DAYS IN Q1 FY16 TO 56 DAYS IN Q1 FY17
In Rs Mn
Difference
Q1 FY16
(IND AS Vs IGAAP)
Q1 FY16
IND AS
Q1 FY17
IND AS
YoY %
2,790.4
-21.2
2,769.2
3,139.2
13.4%
3.6
2,794.0
1,886.4
907.6
32.5%
66.9
115.9
2.0
-19.2
-1.1
-18.1
-0.5
-0.0
5.6
2,774.8
1,885.3
889.5
32.1%
66.4
115.9
1.4
3,140.5
2,016.7
1,123.8
35.8%
67.5
140.5
-75.9%
13.2%
7.0%
26.3%
373 bps
1.7%
21.2%
Other Expenses
214.2
-13.4
200.8
256.6
27.8%
EBITDA
EBITDA Margin %
EBITDA Excl. Forex Impacts
EBITDA Margin % excl. Forex Impacts
Depreciation
Finance Cost
Other Income
Other Comprehensive Income (Net of tax)
PBT
Tax Expense
Minority Interest
PAT after minority interest
PAT Margin %
Earnings Per Share (EPS) In Rs.
510.6
18.3%
510.6
18.3%
91.6
0.1
109.4
0.0
528.3
168.2
0.1
360.3
12.9%
3.99
-4.2
506.4
18.3%
506.4
18.3%
91.6
0.1
109.4
-0.3
523.9
160.4
0.1
363.6
13.1%
4.03
659.2
21.0%
714.0
22.7%
127.1
0.1
45.9
-0.3
577.6
169.2
0.5
408.9
13.0%
4.54
30.2%
274 bps
41.0%
448 bps
38.7%
-58.1%
10.3%
5.5%
339.6%
12.5%
12.7%
-4.2
-0.0
-0.0
0.0
-0.3
-4.4
-7.8
0.0
3.3
0.04
Remarks
Provision for expected redemption of
sales incentive vouchers, selling &
distribution expenses and discounts
BUSINESS
Sharda operates with an asset light business model focused on identification and registration of potential molecules with
a strong demand.
OVERVIEW
As of 30TH June 2016, Sharda owned 1,605 registrations for formulations and 225 registrations for active ingredients (AIs)
and filed 831 applications for registrations globally pending at different stages.
Sharda also runs a non-agrochemical business comprising of order-based procurement and supply of non-agrochemical
products including conveyor belts and general chemicals, dyes and dyes intermediates.
Asset light business model with core competency of registrations and an extensive library of dossiers and registrations.
KEY
STRENGTHS
Strong geographical presence in more than 78 countries with an established global marketing & distribution network
(more than 634 third-party distributors and over 120 direct sales force).
Superior sourcing capabilities with an established access to cost competitive manufacturers in China and India.
Significant promoter experience and experienced management team.
Consolidated Revenues, EBITDA and PAT were Rs 12,206.1 mn, Rs 2,669.1 mn and Rs 1,749.7 mn in FY16 having grown at
CAGR of 19%, 22% and 26% over FY12 to FY16.
STRONG
FINANCIALS
Strong balance sheet and asset light model resulting into a strong cash position of Rs 1,448.5 mn (net of gross debt of
Rs 20.0 mn) and equity of Rs 8,108.1 mn in FY15.
Healthy Return Ratios in FY16 :
ROCE 30.8%
Cash Adj. ROCE 38.6%
ROE 23.9%
CAGR: 22 %
12,186
10,611
6,135
7,904
1,750
2,669.1
1,726.5
1,225.0 1,399.8 1,542.6
FY12
FY13
FY14
FY15
FY12
FY16
FY13
EBITDA
FY14
FY15
FY16
687
844
FY12
FY13
1,111
1,230
FY14
FY15
PAT
EBITDA Margin %
LEVERAGE ANALYSIS
FY16
PAT Margin %
RETURN METRICS
8,108
4,668
6,545
5,557
19.3%
3,929
34
621
FY12
1,909
1,279
459
FY13
Equity
399
FY14
Debt
21.7%
19.6%
1,561
381
1,469
20
FY15
FY16
C&CE
26.3%
22.2%
FY12
28.7%
22.7%
FY13
ROCE %
23.9%
20.3%
31.7%
22.6%
38.6%
31.7%
23.2%
30.8%
FY14
FY15
Cash Adj. ROCE %
ROE %
FY16
Source: Figures for FY12 and FY13 are sourced from Red Herring Prospectus of the company.
PAT Margin = PAT / Revenue from Operations, EBITDA Margin = EBITDA (excl. Other Income) / Revenue from Operations,
ROE: PAT/Avg. Equity, ROCE: EBIT/Avg. Capital Employed [(Capital Employed = Equity + Total Debt), (Cash Adj. Capital Employed = Equity + Total Debt C&CE)]
10
Market Data
As on 4h August 2016
(BSE)
500.0
34,026.7
300.0
CMP Rs 377.15
400.0
20000.0
200.0
Price (Rs.)
377.15
90.2
10.0
10000.0
100.0
0.0
0.0
Sharda Cropchem
409.0 203.3
DII
14.18%
Public
4.81%
FII
6.01%
Source: Company
Promoter
75.00%
30000.0
Sensex
Source: BSE
% Holding
7.04%
3.79%
2.56%
2.02%
1.82%
0.82%
0.64%
Source: Company
11
Identification
Active
Ingredient
Manufacturing
Formulation &
Packaging
Shardas Model:
Demand Pulled / Customer Driven
Markets
Markets
Identification &
Registration
Traditional Model:
Supply Pushed / Product Driven
Registration
Marketing &
Distribution
AI Manufacturing
Research
Continual Investment in
Obtaining Registrations
Focus on Biocide
Registrations
Focus on
Inorganic Growth
13
Diversified business operations across the globe leading to reduced risk of adverse market and seasonal conditions
14
THANK YOU
15