Dashboard/INSECTICID

INSECTICID

OVERVALUED

Insecticides (India) Limited

Others · NSE

↓ 100.3% vs fair value

52W Low

₹519

+19.7% from low

52W High

₹1,098

-43.4% from high

News sentiment (3 articles)

2 bull1 neutral0 bear

Valuation Gauge

OVERVALUED-100.3% Margin of Safety

OVERVALUEDFAIRLY VALUEDUNDERVALUED

Current Price

₹621

Fair Value

₹310

Fair Value Analysis

₹310

Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | ROCE improving (latest 18.6%) — capital allocation becoming more efficient.

Medium confidence

Cash Flow Analysis

33% weight

₹273

Balance Sheet Value

33% weight

₹385

Growth Valuation

33% weight

₹272

Price vs Market

INSECTICID

Nifty 50

Shareholding Pattern

Stock Health Score

B+

Financially Healthy

7.2 / 10

Profitability

8/10

ROE of 11.7% is acceptable for Others sector (benchmark: 15%)

Debt & Leverage

10/10

D/E ratio of 0.2x is well within the Others sector norm of 0.8x — strong balance sheet

Valuation vs Peers

10/10

P/E of 12.5x trades at a 69% discount to Others sector median (40x) — attractively valued

Cash Flow

4/10

FCF margin of 2.8% — thin cash generation, watch capex trends

Earnings Growth

6/10

5yr EPS CAGR of 9.8% is below the Others sector average of 12.0%

Dividend

6/10

Dividend yield of 0.7% provides moderate shareholder returns

Sentiment Trend — Last 30 Days

Historical Returns

Key Ratios & Growth

FCF Yield

3.3%

Free cash flow / market cap

Revenue Growth (YoY)

+7.5%

Year-on-year revenue change

Profit Growth (YoY)

-41.2%

Year-on-year PAT change

Operating Cash Flow

₹93 Cr

TTM cash from operations

Key Financials

EPS (TTM)

₹48.7

P/E Ratio

12.5x

P/B Ratio

1.4x

ROE

11.7%

ROCE

17.6%

Debt / Equity

0.2x

Beta

0.15

Div Yield

0.6%

FCF (Cr)

₹56 Cr

Revenue (Cr)

₹1,994 Cr

EPS Growth 5Y

9.8%

Mkt Cap (Cr)

₹1,771 Cr

52W High

₹1,098

52W Low

₹518.6

Book Value/Share

₹434.3

Financial History

Period	Revenue	Op Profit	OPM%	PAT	EPS
TTM	₹2.1K Cr	₹230 Cr	11.0%	₹142 Cr	₹48.66
2025-03-31	₹2.0K Cr	₹221 Cr	11.0%	₹142 Cr	₹48.81
2024-03-31	₹2.0K Cr	₹162 Cr	8.0%	₹102 Cr	₹34.49
2023-03-31	₹1.8K Cr	₹122 Cr	7.0%	₹63 Cr	₹21.36
2022-03-31	₹1.5K Cr	₹171 Cr	11.0%	₹107 Cr	₹36.29
2021-03-31	₹1.4K Cr	₹153 Cr	11.0%	₹94 Cr	₹30.29
2020-03-31	₹1.4K Cr	₹156 Cr	11.0%	₹87 Cr	₹28.04
2019-03-31	₹1.2K Cr	₹188 Cr	16.0%	₹123 Cr	₹39.62
2018-03-31	₹1.1K Cr	₹148 Cr	14.0%	₹84 Cr	₹27.19
2017-03-31	₹994 Cr	₹112 Cr	11.0%	₹60 Cr	₹19.26
2016-03-31	₹906 Cr	₹92 Cr	10.0%	₹40 Cr	₹12.77
2015-03-31	₹893 Cr	₹111 Cr	12.0%	₹55 Cr	₹19.24
2009-03-31	₹240 Cr	₹28 Cr	12.0%	₹21 Cr	₹7.34

Compounded Growth Rates

Sales Growth

3Y+4.8%

5Y+7.9%

10Y+8.6%

Profit Growth

3Y+31.1%

5Y+8.6%

10Y+13.5%

EPS Growth

3Y+31.6%

5Y+9.9%

10Y+14.3%

Peer Comparison

Others

Stock	Price	Fair Value	MoS%	P/E	ROE	Signal
STARPAPER Star Paper Mills Limited	₹132	₹657.4	+79.9%	5.1	44.2%	UNDERVALUED
MUFTI Credo Brands Marketing Limited	₹72.9	₹314.3	+76.8%	10.2	16.4%	UNDERVALUED
HEADSUP Heads UP Ventures Limited	₹7	₹28.8	+75.7%	3.7	—	UNDERVALUED
JINDRILL Jindal Drilling And Industries Limited	₹485.4	₹1,838.1	+73.6%	5.9	13.3%	UNDERVALUED
SHANTIGOLD Shanti Gold International Limited	₹174	₹628	+72.3%	9.5	23.6%	UNDERVALUED
SHANKARA Shankara Building Products Limited	₹120.9	₹417.1	+71.0%	3.8	15.9%	UNDERVALUED
KSOLVES Ksolves India Limited	₹289	₹944.6	+69.4%	22.2	114.6%	UNDERVALUED
SEDEMAC SEDEMAC Mechatronics Limited	₹1,672.5	₹5,216	+67.9%	142.9	20.2%	UNDERVALUED