Nifty
Sensex
:
:
11657.05
38811.39
-80.85 (-0.69%)
-298.82 (-0.76%)

Fertilizers

Rating :
54/99

BSE: 530433 | NSE: Not Listed

37.30
-0.70 (-1.84%)
23-May-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  40.50
  •  41.85
  •  36.10
  •  38.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7803
  •  2.91
  •  51.45
  •  26.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 37.27
  • 5.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 127.92
  • 1.61%
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.61%
  • 1.06%
  • 40.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 1.92%

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
  • 4.82
  • 6.63
  • 12.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.57
  • 0.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 5.68
  • 6.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
158.63
137.37
15.48%
88.04
82.98
6.10%
120.62
125.31
-3.74%
98.61
143.90
-31.47%
Expenses
152.62
129.96
17.44%
82.93
77.04
7.65%
113.79
119.13
-4.48%
94.88
137.52
-31.01%
EBITDA
6.01
7.40
-18.78%
5.11
5.94
-13.97%
6.83
6.18
10.52%
3.73
6.38
-41.54%
EBIDTM
3.79%
5.39%
5.81%
7.16%
5.66%
4.93%
3.78%
4.43%
Other Income
0.14
0.02
600.00%
0.05
0.44
-88.64%
0.11
0.08
37.50%
1.20
0.55
118.18%
Interest
2.18
2.90
-24.83%
2.01
3.00
-33.00%
2.35
2.95
-20.34%
2.70
2.88
-6.25%
Depreciation
0.73
0.73
0.00%
0.73
0.73
0.00%
0.73
0.73
0.00%
0.75
0.77
-2.60%
PBT
3.24
3.81
-14.96%
2.43
2.64
-7.95%
3.85
2.58
49.22%
1.48
3.28
-54.88%
Tax
1.08
1.24
-12.90%
0.67
0.84
-20.24%
1.09
0.78
39.74%
0.23
0.93
-75.27%
PAT
2.17
2.56
-15.23%
1.76
1.81
-2.76%
2.76
1.81
52.49%
1.25
2.35
-46.81%
PATM
1.37%
1.87%
2.00%
2.18%
2.29%
1.44%
1.27%
1.63%
EPS
2.17
2.57
-15.56%
1.39
1.21
14.88%
2.05
1.39
47.48%
0.97
1.81
-46.41%

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
465.90
443.86
441.55
464.10
518.71
526.15
518.07
398.54
360.47
297.57
Net Sales Growth
-4.83%
0.52%
-4.86%
-10.53%
-1.41%
1.56%
29.99%
10.56%
21.14%
 
Cost Of Goods Sold
408.62
377.33
376.46
380.98
422.78
441.27
433.89
320.45
298.31
250.35
Gross Profit
57.28
66.53
65.08
83.12
95.93
84.88
84.18
78.09
62.16
47.21
GP Margin
12.29%
14.99%
14.74%
17.91%
18.49%
16.13%
16.25%
19.59%
17.24%
15.87%
Total Expenditure
444.22
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
21.68
23.25
23.60
24.53
28.29
28.99
25.62
26.70
23.36
17.65
EBITDA Margin
4.65%
5.24%
5.34%
5.29%
5.45%
5.51%
4.95%
6.70%
6.48%
5.93%
Other Income
1.50
1.74
1.21
0.94
1.06
1.53
2.76
1.49
0.39
2.40
Interest
9.24
11.55
11.47
14.25
16.26
17.61
16.77
16.47
12.51
9.33
Depreciation
2.94
2.92
2.90
2.96
3.06
2.76
2.56
2.44
2.03
1.56
PBT
11.00
10.52
10.44
8.25
10.02
10.15
9.06
9.28
9.21
9.16
Tax
3.07
3.08
3.20
3.09
3.19
3.49
3.06
2.93
2.14
3.02
Tax Rate
27.91%
29.28%
30.65%
37.45%
31.84%
34.38%
33.77%
31.57%
23.24%
32.97%
PAT
7.94
5.11
5.06
3.45
4.72
4.42
4.23
5.01
5.39
4.62
PAT before Minority Interest
6.57
7.43
7.24
5.16
6.83
6.66
6.00
6.35
7.07
6.14
Minority Interest
-1.37
-2.32
-2.18
-1.71
-2.11
-2.24
-1.77
-1.34
-1.68
-1.52
PAT Margin
1.70%
1.15%
1.15%
0.74%
0.91%
0.84%
0.82%
1.26%
1.50%
1.55%
PAT Growth
-6.92%
0.99%
46.67%
-26.91%
6.79%
4.49%
-15.57%
-7.05%
16.67%
 
Unadjusted EPS
6.58
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

News Update:


  • Shiva Global Agro to sell 64.50% stake in Kirtiman Agrogenetics
    29th Mar 2019, 14:31 PM

    The transaction is expected to be completed by September 30, 2019

    Read More
  • Shiva Global Agro - Quarterly Results
    14th Feb 2019, 16:18 PM

    Read More

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.