Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

Fertilizers

Rating :
N/A  (View)

BSE: 530433 | NSE: Not Listed

24.10
0.55 (2.34%)
23-Aug-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  22.50
  •  24.60
  •  22.45
  •  23.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2227
  •  0.54
  •  49.00
  •  17.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23.53
  • 5.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 114.17
  • 2.55%
  • 0.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.67%
  • 1.23%
  • 38.81%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 2.27%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.51
  • -3.34
  • -1.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.41
  • -4.32
  • -1.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.86
  • 2.94
  • 13.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.89
  • 6.64
  • 11.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.50
  • 0.57
  • 0.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.45
  • 5.65
  • 6.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
105.38
120.62
-12.63%
132.33
98.61
34.20%
158.63
137.37
15.48%
88.04
82.98
6.10%
Expenses
99.94
113.79
-12.17%
125.91
94.88
32.70%
152.62
129.96
17.44%
82.93
77.04
7.65%
EBITDA
5.43
6.83
-20.50%
6.42
3.73
72.12%
6.01
7.40
-18.78%
5.11
5.94
-13.97%
EBIDTM
5.16%
5.66%
4.85%
3.78%
3.79%
5.39%
5.81%
7.16%
Other Income
0.13
0.11
18.18%
0.57
1.20
-52.50%
0.14
0.02
600.00%
0.05
0.44
-88.64%
Interest
1.75
2.35
-25.53%
1.63
2.70
-39.63%
2.18
2.90
-24.83%
2.01
3.00
-33.00%
Depreciation
0.60
0.73
-17.81%
0.20
0.75
-73.33%
0.73
0.73
0.00%
0.73
0.73
0.00%
PBT
3.22
3.85
-16.36%
1.36
1.48
-8.11%
3.24
3.81
-14.96%
2.43
2.64
-7.95%
Tax
0.89
1.09
-18.35%
1.26
0.23
447.83%
1.08
1.24
-12.90%
0.67
0.84
-20.24%
PAT
2.33
2.76
-15.58%
0.10
1.25
-92.00%
2.17
2.56
-15.23%
1.76
1.81
-2.76%
PATM
2.21%
2.29%
0.08%
1.27%
1.37%
1.87%
2.00%
2.18%
EPS
1.80
2.05
-12.20%
-1.02
0.97
-
2.17
2.57
-15.56%
1.39
1.21
14.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
484.38
443.86
441.55
464.10
518.71
526.15
518.07
398.54
360.47
297.57
Net Sales Growth
10.19%
0.52%
-4.86%
-10.53%
-1.41%
1.56%
29.99%
10.56%
21.14%
 
Cost Of Goods Sold
427.47
377.33
376.46
380.98
422.78
441.27
433.89
320.45
298.31
250.35
Gross Profit
56.91
66.53
65.08
83.12
95.93
84.88
84.18
78.09
62.16
47.21
GP Margin
11.75%
14.99%
14.74%
17.91%
18.49%
16.13%
16.25%
19.59%
17.24%
15.87%
Total Expenditure
461.40
420.61
417.95
439.57
490.42
497.16
492.45
371.84
337.11
279.92
Power & Fuel Cost
-
7.56
8.19
7.31
8.26
10.81
10.73
8.77
6.18
4.68
% Of Sales
-
1.70%
1.85%
1.58%
1.59%
2.05%
2.07%
2.20%
1.71%
1.57%
Employee Cost
-
7.06
7.19
6.86
7.32
7.86
7.70
8.17
5.27
1.87
% Of Sales
-
1.59%
1.63%
1.48%
1.41%
1.49%
1.49%
2.05%
1.46%
0.63%
Manufacturing Exp.
-
9.83
8.96
11.77
14.67
11.74
12.63
12.13
10.74
11.68
% Of Sales
-
2.21%
2.03%
2.54%
2.83%
2.23%
2.44%
3.04%
2.98%
3.93%
General & Admin Exp.
-
1.03
0.91
1.42
1.20
1.08
1.37
1.43
1.05
2.47
% Of Sales
-
0.23%
0.21%
0.31%
0.23%
0.21%
0.26%
0.36%
0.29%
0.83%
Selling & Distn. Exp.
-
10.53
9.30
21.48
25.98
18.70
18.22
14.53
10.55
8.66
% Of Sales
-
2.37%
2.11%
4.63%
5.01%
3.55%
3.52%
3.65%
2.93%
2.91%
Miscellaneous Exp.
-
7.26
6.95
9.76
10.21
5.71
7.92
6.38
5.02
0.21
% Of Sales
-
1.64%
1.57%
2.10%
1.97%
1.09%
1.53%
1.60%
1.39%
0.07%
EBITDA
22.97
23.25
23.60
24.53
28.29
28.99
25.62
26.70
23.36
17.65
EBITDA Margin
4.74%
5.24%
5.34%
5.29%
5.45%
5.51%
4.95%
6.70%
6.48%
5.93%
Other Income
0.89
1.74
1.21
0.94
1.06
1.53
2.76
1.49
0.39
2.40
Interest
7.57
11.55
11.47
14.25
16.26
17.61
16.77
16.47
12.51
9.33
Depreciation
2.26
2.92
2.90
2.96
3.06
2.76
2.56
2.44
2.03
1.56
PBT
10.25
10.52
10.44
8.25
10.02
10.15
9.06
9.28
9.21
9.16
Tax
3.90
3.08
3.20
3.09
3.19
3.49
3.06
2.93
2.14
3.02
Tax Rate
38.05%
29.28%
30.65%
37.45%
31.84%
34.38%
33.77%
31.57%
23.24%
32.97%
PAT
6.36
5.11
5.06
3.45
4.72
4.42
4.23
5.01
5.39
4.62
PAT before Minority Interest
4.27
7.43
7.24
5.16
6.83
6.66
6.00
6.35
7.07
6.14
Minority Interest
-2.09
-2.32
-2.18
-1.71
-2.11
-2.24
-1.77
-1.34
-1.68
-1.52
PAT Margin
1.31%
1.15%
1.15%
0.74%
0.91%
0.84%
0.82%
1.26%
1.50%
1.55%
PAT Growth
-24.11%
0.99%
46.67%
-26.91%
6.79%
4.49%
-15.57%
-7.05%
16.67%
 
Unadjusted EPS
4.34
5.11
5.07
3.61
4.95
4.63
4.31
5.14
5.76
3.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
74.71
69.27
63.05
59.61
55.04
50.53
46.86
44.37
29.99
Share Capital
9.99
9.99
9.54
9.54
9.54
9.54
9.54
9.54
7.74
Total Reserves
64.71
59.28
53.51
50.07
45.50
40.99
37.32
34.22
22.25
Non-Current Liabilities
15.16
17.28
22.88
21.43
20.84
20.82
24.18
25.17
88.47
Secured Loans
0.13
0.13
0.72
1.42
2.76
6.32
7.60
9.97
77.19
Unsecured Loans
9.86
11.38
15.12
13.05
11.16
8.39
11.27
10.20
8.78
Long Term Provisions
0.11
0.18
0.00
0.00
0.00
0.02
0.04
0.02
0.00
Current Liabilities
130.26
161.42
169.28
172.96
206.05
198.11
143.22
117.30
27.06
Trade Payables
21.71
51.63
62.76
47.23
51.04
51.70
32.88
10.46
16.21
Other Current Liabilities
22.31
18.73
14.75
13.37
12.56
11.96
8.33
8.74
6.62
Short Term Borrowings
85.23
89.95
91.62
112.07
142.21
133.39
99.61
94.73
0.00
Short Term Provisions
1.01
1.12
0.15
0.30
0.23
1.07
2.40
3.37
4.22
Total Liabilities
251.90
277.39
282.38
279.46
305.11
288.66
230.84
197.95
157.69
Net Block
42.12
43.76
45.66
47.46
42.55
39.32
38.98
39.30
36.35
Gross Block
47.91
46.66
73.29
72.18
63.99
57.94
55.14
53.05
48.08
Accumulated Depreciation
5.79
2.90
27.62
24.72
21.44
18.62
16.16
13.75
11.73
Non Current Assets
52.84
54.20
62.51
62.61
62.71
61.61
58.55
53.36
36.84
Capital Work in Progress
5.31
5.27
5.34
5.58
9.18
11.15
8.98
7.25
0.00
Non Current Investment
0.64
1.16
0.98
1.70
1.60
1.69
1.25
0.84
0.50
Long Term Loans & Adv.
2.59
2.02
8.96
6.01
7.32
7.52
6.88
4.85
0.00
Other Non Current Assets
2.18
2.00
1.57
1.86
2.05
1.93
2.45
1.13
0.00
Current Assets
199.05
223.19
219.89
216.85
242.40
226.58
172.29
144.18
120.49
Current Investments
0.24
0.12
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
114.76
94.42
113.02
89.89
94.05
89.75
88.68
89.08
75.80
Sundry Debtors
75.83
119.86
96.38
114.67
130.18
111.01
73.13
45.91
24.97
Cash & Bank
4.63
4.46
5.45
3.49
11.11
14.26
1.56
3.91
8.09
Other Current Assets
3.60
1.21
1.91
1.05
7.05
11.55
8.90
5.28
11.63
Short Term Loans & Adv.
2.02
3.12
3.12
7.74
6.23
10.30
7.50
4.90
10.89
Net Current Assets
68.79
61.77
50.60
43.89
36.35
28.46
29.07
26.87
93.43
Total Assets
251.89
277.39
282.40
279.46
305.11
288.67
230.84
197.95
157.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
17.26
17.25
34.35
41.57
5.85
-1.83
10.61
-20.17
-46.77
PBT
10.52
10.44
8.27
8.01
8.15
7.58
7.94
7.57
3.85
Adjustment
12.80
13.19
16.39
18.21
18.72
16.53
17.58
14.18
12.06
Changes in Working Capital
-2.47
-3.62
12.44
18.01
-17.80
-23.21
-12.54
-39.38
-61.07
Cash after chg. in Working capital
20.85
20.01
37.10
44.23
9.07
0.90
12.99
-17.63
-45.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.59
-2.76
-2.75
-2.66
-3.22
-2.73
-2.38
-2.54
-1.99
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.10
1.27
0.61
-1.36
2.14
-0.39
0.97
-1.07
-4.67
Net Fixed Assets
0.00
14.02
-0.51
-1.63
-0.80
-4.09
-1.79
-7.53
Net Investments
0.14
-0.05
0.55
0.01
0.13
-1.06
-2.99
-3.66
Others
-0.04
-12.70
0.57
0.26
2.81
4.76
5.75
10.12
Cash from Financing Activity
-17.82
-17.79
-34.61
-46.06
-11.76
12.40
-13.93
18.55
56.08
Net Cash Inflow / Outflow
-0.45
0.73
0.36
-5.85
-3.77
10.19
-2.36
-2.69
4.64
Opening Cash & Equivalents
2.79
2.07
1.71
7.56
11.33
1.14
3.91
6.60
3.44
Closing Cash & Equivalent
2.34
2.79
2.07
1.71
7.56
11.33
1.56
3.91
8.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
74.76
69.32
66.07
62.46
57.68
52.45
49.11
45.42
38.29
ROA
2.81%
2.59%
1.84%
2.34%
2.24%
2.31%
2.96%
3.98%
3.89%
ROE
10.33%
10.95%
8.41%
11.92%
12.67%
12.38%
14.07%
19.39%
20.72%
ROCE
12.95%
12.81%
12.53%
13.10%
13.37%
13.95%
15.60%
15.67%
15.99%
Fixed Asset Turnover
9.40
7.38
6.40
7.64
8.65
9.19
7.38
7.13
6.19
Receivable days
80.38
89.16
82.77
85.86
83.43
64.71
54.39
35.88
30.63
Inventory Days
85.93
85.53
79.58
64.50
63.58
62.70
81.22
83.47
92.97
Payable days
31.33
51.62
45.07
38.15
37.50
31.32
21.36
14.56
19.60
Cash Conversion Cycle
134.98
123.07
117.29
112.20
109.52
96.09
114.25
104.79
104.00
Total Debt/Equity
1.28
1.47
1.71
2.15
2.87
3.03
2.59
2.72
2.90
Interest Cover
1.91
1.91
1.58
1.62
1.58
1.54
1.56
1.74
1.98

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.