Nifty
:
21965.65
Sensex
:
72584.69
-182.25 (-0.82%)
-358.99 (-0.49%)
Nifty
Sensex
:
:
21965.65
72584.69
-182.25 (-0.82%)
-358.99 (-0.49%)

Zuari Agro Chemicals Ltd.

Fertilizers

Rating :
51/99

BSE: 534742 | NSE: ZUARI

NSE BSE
195.75
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  194.00
  •  202.00
  •  191.05
  •  195.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  135436
  •  267.71
  •  258.00
  •  127.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 821.60
  • 2.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,408.63
  • N/A
  • 6.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.28%
  • 4.81%
  • 23.18%
  • FII
  • DII
  • Others
  • 1.58%
  • 0.99%
  • 4.16%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.67
  • -10.89
  • 23.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.81
  • 1.11
  • 10.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.02
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.10
  • 1.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.93
  • -8.90
  • 8.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
843.44
1,416.17
-40.44%
0.00
501.62
-100.00%
1,205.38
1,295.92
-6.99%
0.00
892.61
-100.00%
Expenses
768.24
1,281.79
-40.07%
0.00
521.54
-100.00%
1,081.80
1,209.74
-10.58%
0.00
870.62
-100.00%
EBITDA
75.20
134.38
-44.04%
0.00
-19.92
-
123.58
86.18
43.40%
0.00
21.99
-100.00%
EBIDTM
8.92%
9.49%
0.00%
-3.97%
10.25%
6.65%
0.00%
2.46%
Other Income
12.42
12.56
-1.11%
0.00
4.57
-100.00%
15.08
11.71
28.78%
0.00
33.35
-100.00%
Interest
48.80
55.62
-12.26%
0.00
51.35
-100.00%
56.51
44.95
25.72%
0.00
45.29
-100.00%
Depreciation
24.17
22.34
8.19%
0.00
17.25
-100.00%
22.81
17.67
29.09%
0.00
16.45
-100.00%
PBT
14.65
68.98
-78.76%
0.00
-83.95
-
59.34
1,177.66
-94.96%
0.00
-6.40
-
Tax
16.90
15.18
11.33%
0.00
-18.74
-
26.88
278.63
-90.35%
0.00
1.14
-100.00%
PAT
-2.25
53.80
-
0.00
-65.21
-
32.46
899.03
-96.39%
0.00
-7.54
-
PATM
-0.27%
3.80%
0.00%
-13.00%
2.69%
69.37%
0.00%
-0.84%
EPS
3.19
16.46
-80.62%
0.00
-8.65
-
-5.77
214.50
-
0.00
1.35
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
4,552.62
3,589.80
2,403.74
5,004.43
8,102.90
7,264.77
6,376.85
7,611.65
7,635.39
7,340.75
Net Sales Growth
-
26.82%
49.34%
-51.97%
-38.24%
11.54%
13.92%
-16.22%
-0.31%
4.01%
 
Cost Of Goods Sold
-
3,079.74
2,358.59
1,547.17
3,780.80
6,046.18
5,186.92
4,574.58
5,875.07
5,917.14
5,717.39
Gross Profit
-
1,472.88
1,231.21
856.57
1,223.62
2,056.73
2,077.86
1,802.27
1,736.58
1,718.26
1,623.36
GP Margin
-
32.35%
34.30%
35.63%
24.45%
25.38%
28.60%
28.26%
22.81%
22.50%
22.11%
Total Expenditure
-
4,220.15
3,356.63
2,197.99
5,227.25
7,788.28
6,729.65
5,906.04
7,338.42
7,336.88
7,132.92
Power & Fuel Cost
-
673.65
581.72
254.82
297.94
601.31
490.39
386.12
424.41
452.17
445.70
% Of Sales
-
14.80%
16.20%
10.60%
5.95%
7.42%
6.75%
6.06%
5.58%
5.92%
6.07%
Employee Cost
-
119.66
104.86
98.09
175.22
175.62
163.10
160.51
151.53
141.42
131.35
% Of Sales
-
2.63%
2.92%
4.08%
3.50%
2.17%
2.25%
2.52%
1.99%
1.85%
1.79%
Manufacturing Exp.
-
70.52
53.17
59.14
56.18
142.92
139.89
130.55
192.06
202.43
185.72
% Of Sales
-
1.55%
1.48%
2.46%
1.12%
1.76%
1.93%
2.05%
2.52%
2.65%
2.53%
General & Admin Exp.
-
36.61
18.51
16.42
20.91
46.94
42.28
57.42
58.85
53.20
56.73
% Of Sales
-
0.80%
0.52%
0.68%
0.42%
0.58%
0.58%
0.90%
0.77%
0.70%
0.77%
Selling & Distn. Exp.
-
149.62
141.71
127.79
164.79
565.74
588.09
485.31
493.70
440.45
431.68
% Of Sales
-
3.29%
3.95%
5.32%
3.29%
6.98%
8.10%
7.61%
6.49%
5.77%
5.88%
Miscellaneous Exp.
-
90.36
98.06
94.56
731.40
209.58
118.97
111.55
142.81
130.08
431.68
% Of Sales
-
1.98%
2.73%
3.93%
14.62%
2.59%
1.64%
1.75%
1.88%
1.70%
2.24%
EBITDA
-
332.47
233.17
205.75
-222.82
314.62
535.12
470.81
273.23
298.51
207.83
EBITDA Margin
-
7.30%
6.50%
8.56%
-4.45%
3.88%
7.37%
7.38%
3.59%
3.91%
2.83%
Other Income
-
94.65
60.51
62.45
49.85
45.52
87.14
56.35
62.13
72.94
80.20
Interest
-
206.58
172.63
200.45
534.62
487.90
403.58
439.54
419.03
318.29
379.82
Depreciation
-
78.51
67.49
67.96
110.62
87.46
82.53
77.33
65.51
30.06
34.02
PBT
-
142.02
53.56
-0.21
-818.21
-215.21
136.15
10.29
-149.18
23.11
-125.80
Tax
-
129.11
47.26
38.46
36.52
6.89
23.26
-8.68
-33.94
6.62
-9.44
Tax Rate
-
22.05%
88.24%
-18314.29%
-4.46%
-2.14%
21.03%
16.06%
19.36%
28.65%
14.30%
PAT
-
491.85
126.19
-69.52
-884.40
-343.72
58.88
-54.48
-133.51
11.09
-44.26
PAT before Minority Interest
-
554.25
166.58
-38.67
-854.72
-328.28
87.34
-45.36
-141.33
16.49
-56.56
Minority Interest
-
-62.40
-40.39
-30.85
-29.68
-15.44
-28.46
-9.12
7.82
-5.40
12.30
PAT Margin
-
10.80%
3.52%
-2.89%
-17.67%
-4.24%
0.81%
-0.85%
-1.75%
0.15%
-0.60%
PAT Growth
-
289.77%
-
-
-
-
-
-
-
-
 
EPS
-
116.83
29.97
-16.51
-210.07
-81.64
13.99
-12.94
-31.71
2.63
-10.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,581.17
367.01
196.19
341.19
1,152.15
1,464.72
1,366.96
1,347.32
1,006.81
1,017.40
Share Capital
42.06
42.06
42.06
42.06
42.06
42.06
42.06
42.06
42.06
42.06
Total Reserves
1,539.11
324.95
154.13
299.13
1,110.09
1,422.66
1,324.90
1,305.26
964.75
975.34
Non-Current Liabilities
728.39
572.40
574.07
526.59
820.97
463.40
460.77
568.74
326.77
266.90
Secured Loans
163.42
109.82
120.06
194.00
826.50
463.33
421.84
487.83
220.69
169.78
Unsecured Loans
393.50
396.83
474.39
371.63
41.89
56.96
71.17
52.97
0.00
0.00
Long Term Provisions
18.43
17.14
17.64
15.04
16.99
15.37
15.55
15.99
3.04
3.69
Current Liabilities
2,207.11
2,920.04
4,091.62
5,213.09
6,829.38
5,852.96
5,321.61
5,737.16
4,681.35
4,664.62
Trade Payables
483.44
587.17
408.34
1,966.41
1,956.64
1,452.21
1,078.59
873.51
1,139.23
699.39
Other Current Liabilities
658.57
658.71
2,816.31
941.05
773.07
519.09
578.39
450.09
304.32
327.15
Short Term Borrowings
1,030.78
1,652.10
853.72
2,268.05
4,065.71
3,834.12
3,629.90
4,380.71
3,173.05
3,569.92
Short Term Provisions
34.33
22.07
13.25
37.58
33.96
47.54
34.72
32.84
64.75
68.15
Total Liabilities
5,049.82
4,336.89
5,304.46
6,495.10
9,202.05
8,171.11
7,513.77
8,008.48
6,118.46
6,048.22
Net Block
1,936.60
1,420.19
1,427.72
1,858.86
1,831.84
1,794.25
1,789.23
1,828.82
487.52
449.84
Gross Block
2,354.42
1,771.44
1,720.13
2,265.53
2,133.29
2,012.43
1,928.61
1,892.31
1,144.27
1,078.26
Accumulated Depreciation
417.81
351.25
292.42
406.67
301.45
218.18
139.38
63.50
656.76
628.42
Non Current Assets
3,255.51
2,916.59
2,605.28
3,039.83
2,970.67
3,032.69
2,989.44
2,932.82
1,376.79
1,043.02
Capital Work in Progress
19.17
320.06
78.26
167.66
153.95
146.56
142.72
102.17
380.79
281.75
Non Current Investment
1,242.39
1,126.47
955.24
858.92
818.55
914.47
881.29
774.27
208.65
205.06
Long Term Loans & Adv.
50.40
42.20
138.85
150.30
149.73
159.49
173.88
226.08
251.27
97.56
Other Non Current Assets
3.52
4.04
5.21
4.08
16.60
17.92
2.32
1.48
5.46
8.82
Current Assets
1,788.11
1,957.08
2,699.19
3,455.26
6,231.38
5,138.42
4,524.33
5,075.66
4,741.67
5,005.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.71
0.78
Inventories
398.69
503.88
221.56
548.65
1,765.28
1,051.14
707.16
727.77
987.89
855.46
Sundry Debtors
780.20
633.51
453.93
2,219.32
3,906.16
3,390.02
3,461.36
4,100.45
3,309.90
3,759.52
Cash & Bank
427.37
704.74
608.93
323.59
84.49
168.68
72.28
19.06
36.18
29.86
Other Current Assets
181.84
34.51
1,347.85
254.80
475.44
528.57
283.52
228.39
406.98
359.57
Short Term Loans & Adv.
135.25
80.44
66.92
108.90
242.46
77.20
49.00
111.40
64.86
88.41
Net Current Assets
-419.00
-962.96
-1,392.43
-1,757.83
-598.01
-714.54
-797.28
-661.50
60.32
340.58
Total Assets
5,043.62
4,873.67
5,304.47
6,495.09
9,202.05
8,171.11
7,513.77
8,008.48
6,118.46
6,048.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
94.83
571.35
1,521.07
2,635.30
-354.68
292.71
1,096.96
-869.01
838.87
919.34
PBT
668.15
218.09
-174.52
-818.21
-321.39
110.59
-54.04
-175.27
23.11
-66.00
Adjustment
-373.62
119.89
479.74
782.41
617.18
408.20
335.10
323.10
193.72
82.26
Changes in Working Capital
-147.49
256.84
1,196.99
2,679.42
-648.20
-205.41
852.01
-998.44
630.69
926.28
Cash after chg. in Working capital
147.04
594.82
1,502.20
2,643.62
-352.41
313.38
1,133.07
-850.61
847.51
942.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.21
-23.47
18.86
-8.32
-2.27
-20.67
-36.11
-18.40
-8.64
-23.19
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
425.94
-137.16
-170.79
-15.99
-102.64
-63.27
-40.47
-498.12
-286.33
-148.90
Net Fixed Assets
7.60
3.05
703.53
12.24
-87.86
-45.77
-196.26
191.12
-63.00
-58.01
Net Investments
681.60
-361.23
-9.29
-423.97
134.95
25.27
-543.84
-41.29
-0.37
-131.40
Others
-263.26
221.02
-865.03
395.74
-149.73
-42.77
699.63
-647.95
-222.96
40.51
Cash from Financing Activity
-697.08
-296.00
-1,187.99
-2,404.16
359.82
-147.70
-1,002.59
1,363.42
-546.80
-951.94
Net Cash Inflow / Outflow
-176.31
138.19
162.28
215.15
-97.50
81.74
53.90
-3.71
5.74
-181.50
Opening Cash & Equivalents
565.51
427.32
265.04
49.89
147.39
65.65
11.74
6.60
29.43
210.92
Closing Cash & Equivalent
389.20
565.51
427.32
265.04
49.89
147.39
65.65
11.74
35.16
29.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
375.95
87.26
46.65
81.12
273.94
348.26
325.02
320.35
239.38
241.90
ROA
9.86%
2.90%
-0.66%
-10.89%
-3.78%
1.11%
-0.58%
-2.00%
0.27%
-0.90%
ROE
56.90%
59.15%
-14.39%
-114.47%
-25.09%
6.17%
-3.34%
-12.01%
1.63%
-5.42%
ROCE
27.22%
15.49%
6.96%
-5.62%
2.69%
8.84%
6.39%
4.50%
7.42%
6.12%
Fixed Asset Turnover
2.15
2.04
1.24
2.33
3.96
3.76
3.35
5.03
6.90
7.16
Receivable days
58.19
55.61
197.44
218.51
162.31
168.97
215.40
177.00
168.32
200.70
Inventory Days
37.15
37.10
56.88
82.54
62.65
43.36
40.87
40.98
43.89
44.58
Payable days
63.44
77.03
280.12
199.44
75.72
66.02
61.26
51.33
46.93
32.41
Cash Conversion Cycle
31.90
15.69
-25.80
101.62
149.23
146.31
195.01
166.65
165.28
212.87
Total Debt/Equity
1.27
7.02
9.43
9.87
4.54
3.08
3.14
3.75
3.41
3.68
Interest Cover
4.31
2.24
1.00
-0.53
0.34
1.27
0.88
0.58
1.07
0.83

Top Investors:

llp

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Zuari Agro Chemicals - Quarterly Results
    7th Feb 2024, 15:10 PM

    Read More

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