Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Fertilizers

Rating :
61/99

BSE: 530433 | NSE: Not Listed

66.45
26-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  71.30
  •  71.30
  •  66.45
  •  69.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  85
  •  5.65
  •  83.05
  •  27.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66.40
  • 8.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 149.66
  • 0.75%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.40%
  • 0.91%
  • 37.94%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 2.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.11
  • 1.08
  • 3.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.09
  • -3.12
  • -2.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 13.01
  • 7.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.49
  • 6.85
  • 5.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.49
  • 0.58
  • 0.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.41
  • 5.54
  • 5.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
170.30
107.76
58.04%
150.18
156.07
-3.77%
117.25
120.43
-2.64%
134.94
105.38
28.05%
Expenses
161.14
102.22
57.64%
146.64
150.75
-2.73%
113.65
115.79
-1.85%
128.99
99.94
29.07%
EBITDA
9.16
5.54
65.34%
3.54
5.32
-33.46%
3.59
4.64
-22.63%
5.95
5.43
9.58%
EBIDTM
5.38%
5.14%
2.36%
3.41%
3.07%
3.85%
4.41%
5.16%
Other Income
0.31
0.31
0.00%
0.36
0.00
0
0.12
0.35
-65.71%
0.03
0.13
-76.92%
Interest
1.49
2.06
-27.67%
1.20
1.91
-37.17%
1.11
1.86
-40.32%
1.48
1.75
-15.43%
Depreciation
0.69
0.81
-14.81%
0.75
0.45
66.67%
0.47
0.59
-20.34%
0.61
0.60
1.67%
PBT
7.28
2.98
144.30%
1.96
2.96
-33.78%
2.14
2.54
-15.75%
3.90
3.22
21.12%
Tax
1.58
0.20
690.00%
0.63
0.77
-18.18%
0.55
0.52
5.77%
0.97
0.89
8.99%
PAT
5.70
2.78
105.04%
1.33
2.19
-39.27%
1.59
2.02
-21.29%
2.93
2.33
25.75%
PATM
3.34%
2.58%
0.88%
1.40%
1.35%
1.68%
2.17%
2.21%
EPS
3.50
1.92
82.29%
0.90
1.25
-28.00%
1.17
1.40
-16.43%
2.93
1.80
62.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
572.67
489.63
499.62
443.89
441.55
464.10
518.71
526.15
518.07
398.54
360.47
Net Sales Growth
16.96%
-2.00%
12.55%
0.53%
-4.86%
-10.53%
-1.41%
1.56%
29.99%
10.56%
 
Cost Of Goods Sold
504.80
430.50
434.41
377.33
376.46
380.98
422.78
441.27
433.89
320.45
298.31
Gross Profit
67.87
59.13
65.20
66.56
65.08
83.12
95.93
84.88
84.18
78.09
62.16
GP Margin
11.85%
12.08%
13.05%
14.99%
14.74%
17.91%
18.49%
16.13%
16.25%
19.59%
17.24%
Total Expenditure
550.42
468.70
475.25
420.61
417.95
439.57
490.42
497.16
492.45
371.84
337.11
Power & Fuel Cost
-
9.15
8.20
7.56
8.19
7.31
8.26
10.81
10.73
8.77
6.18
% Of Sales
-
1.87%
1.64%
1.70%
1.85%
1.58%
1.59%
2.05%
2.07%
2.20%
1.71%
Employee Cost
-
6.06
5.91
7.06
7.19
6.86
7.32
7.86
7.70
8.17
5.27
% Of Sales
-
1.24%
1.18%
1.59%
1.63%
1.48%
1.41%
1.49%
1.49%
2.05%
1.46%
Manufacturing Exp.
-
8.21
9.15
9.83
8.96
11.77
14.67
11.74
12.63
12.13
10.74
% Of Sales
-
1.68%
1.83%
2.21%
2.03%
2.54%
2.83%
2.23%
2.44%
3.04%
2.98%
General & Admin Exp.
-
0.62
0.61
1.03
0.91
1.42
1.20
1.08
1.37
1.43
1.05
% Of Sales
-
0.13%
0.12%
0.23%
0.21%
0.31%
0.23%
0.21%
0.26%
0.36%
0.29%
Selling & Distn. Exp.
-
8.00
9.45
10.11
9.30
21.48
25.98
18.70
18.22
14.53
10.55
% Of Sales
-
1.63%
1.89%
2.28%
2.11%
4.63%
5.01%
3.55%
3.52%
3.65%
2.93%
Miscellaneous Exp.
-
6.17
7.51
7.69
6.95
9.76
10.21
5.71
7.92
6.38
10.55
% Of Sales
-
1.26%
1.50%
1.73%
1.57%
2.10%
1.97%
1.09%
1.53%
1.60%
1.39%
EBITDA
22.24
20.93
24.37
23.28
23.60
24.53
28.29
28.99
25.62
26.70
23.36
EBITDA Margin
3.88%
4.27%
4.88%
5.24%
5.34%
5.29%
5.45%
5.51%
4.95%
6.70%
6.48%
Other Income
0.82
0.79
0.86
1.70
1.21
0.94
1.06
1.53
2.76
1.49
0.39
Interest
5.28
7.58
8.16
11.55
11.47
14.25
16.26
17.61
16.77
16.47
12.51
Depreciation
2.52
2.44
2.38
2.92
2.90
2.96
3.06
2.76
2.56
2.44
2.03
PBT
15.28
11.70
14.68
10.52
10.44
8.25
10.02
10.15
9.06
9.28
9.21
Tax
3.73
2.38
4.09
3.08
3.20
3.09
3.19
3.49
3.06
2.93
2.14
Tax Rate
24.41%
20.34%
37.59%
29.28%
30.65%
37.45%
31.84%
34.38%
33.77%
31.57%
23.24%
PAT
11.55
6.36
3.76
5.11
5.06
3.45
4.72
4.42
4.23
5.01
5.39
PAT before Minority Interest
8.51
9.32
6.79
7.43
7.24
5.16
6.83
6.66
6.00
6.35
7.07
Minority Interest
-3.04
-2.96
-3.03
-2.32
-2.18
-1.71
-2.11
-2.24
-1.77
-1.34
-1.68
PAT Margin
2.02%
1.30%
0.75%
1.15%
1.15%
0.74%
0.91%
0.84%
0.82%
1.26%
1.50%
PAT Growth
23.93%
69.15%
-26.42%
0.99%
46.67%
-26.91%
6.79%
4.49%
-15.57%
-7.05%
 
EPS
11.55
6.36
3.76
5.11
5.06
3.45
4.72
4.42
4.23
5.01
5.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
83.19
76.94
74.71
69.27
63.05
59.61
55.04
50.53
46.86
44.37
Share Capital
9.99
9.99
9.99
9.99
9.54
9.54
9.54
9.54
9.54
9.54
Total Reserves
73.19
66.95
64.71
59.28
53.51
50.07
45.50
40.99
37.32
34.22
Non-Current Liabilities
12.94
13.51
15.16
17.28
22.88
21.43
20.84
20.82
24.18
25.17
Secured Loans
0.04
0.05
0.13
0.13
0.72
1.42
2.76
6.32
7.60
9.97
Unsecured Loans
8.36
8.56
9.86
11.38
15.12
13.05
11.16
8.39
11.27
10.20
Long Term Provisions
0.44
0.38
0.11
0.18
0.00
0.00
0.00
0.02
0.04
0.02
Current Liabilities
119.43
100.41
130.26
161.42
169.28
172.96
206.05
198.11
143.22
117.30
Trade Payables
22.08
21.76
21.71
51.63
62.76
47.23
51.04
51.70
32.88
10.46
Other Current Liabilities
18.27
15.35
22.31
18.73
14.75
13.37
12.56
11.96
8.33
8.74
Short Term Borrowings
78.17
62.16
85.23
89.95
91.62
112.07
142.21
133.39
99.61
94.73
Short Term Provisions
0.92
1.14
1.01
1.12
0.15
0.30
0.23
1.07
2.40
3.37
Total Liabilities
247.46
219.82
251.90
277.39
282.38
279.46
305.11
288.66
230.84
197.95
Net Block
40.58
35.74
42.12
43.76
45.66
47.46
42.55
39.32
38.98
39.30
Gross Block
49.76
42.70
47.91
46.66
73.29
72.18
63.99
57.94
55.14
53.05
Accumulated Depreciation
9.18
6.97
5.79
2.90
27.62
24.72
21.44
18.62
16.16
13.75
Non Current Assets
50.30
48.77
52.84
54.20
62.51
62.61
62.71
61.61
58.55
53.36
Capital Work in Progress
2.20
0.50
5.31
5.27
5.34
5.58
9.18
11.15
8.98
7.25
Non Current Investment
0.42
0.54
0.64
1.16
0.98
1.70
1.60
1.69
1.25
0.84
Long Term Loans & Adv.
2.19
6.09
2.59
2.02
8.96
6.01
7.32
7.52
6.88
4.85
Other Non Current Assets
4.91
5.91
2.18
2.00
1.57
1.86
2.05
1.93
2.45
1.13
Current Assets
197.15
171.05
199.05
223.19
219.89
216.85
242.40
226.58
172.29
144.18
Current Investments
0.00
0.00
0.24
0.12
0.01
0.00
0.00
0.00
0.00
0.00
Inventories
98.33
84.86
114.76
94.42
113.02
89.89
94.05
89.75
88.68
89.08
Sundry Debtors
89.77
76.67
75.83
119.86
96.38
114.67
130.18
111.01
73.13
45.91
Cash & Bank
3.33
3.89
4.63
4.46
5.45
3.49
11.11
14.26
1.56
3.91
Other Current Assets
5.73
0.76
1.58
1.21
5.03
8.79
7.05
11.55
8.90
5.28
Short Term Loans & Adv.
4.71
4.88
2.02
3.12
3.12
7.74
6.23
10.30
7.50
4.90
Net Current Assets
77.72
70.64
68.79
61.77
50.60
43.89
36.35
28.46
29.07
26.87
Total Assets
247.45
219.82
251.89
277.39
282.40
279.46
305.11
288.67
230.84
197.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-4.03
36.85
17.20
17.25
34.35
41.57
5.85
-1.83
10.61
-20.17
PBT
11.70
10.88
10.52
10.44
8.27
8.01
8.15
7.58
7.94
7.57
Adjustment
9.18
13.51
12.83
13.19
16.39
18.21
18.72
16.53
17.58
14.18
Changes in Working Capital
-21.74
16.45
-2.56
-3.62
12.44
18.01
-17.80
-23.21
-12.54
-39.38
Cash after chg. in Working capital
-0.86
40.84
20.79
20.01
37.10
44.23
9.07
0.90
12.99
-17.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.17
-3.99
-3.59
-2.76
-2.75
-2.66
-3.22
-2.73
-2.38
-2.54
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
-4.02
-4.37
0.07
1.27
0.61
-1.36
2.14
-0.39
0.97
-1.07
Net Fixed Assets
-3.95
-1.27
0.00
14.02
-0.51
-1.63
-0.80
-4.09
-1.79
-7.53
Net Investments
0.10
10.25
0.14
-0.05
0.55
0.01
0.13
-1.06
-2.99
-3.66
Others
-0.17
-13.35
-0.07
-12.70
0.57
0.26
2.81
4.76
5.75
10.12
Cash from Financing Activity
8.20
-33.41
-17.72
-17.79
-34.61
-46.06
-11.76
12.40
-13.93
18.55
Net Cash Inflow / Outflow
0.14
-0.93
-0.45
0.73
0.36
-5.85
-3.77
10.19
-2.36
-2.69
Opening Cash & Equivalents
1.41
2.34
2.79
2.07
1.71
7.56
11.33
1.14
3.91
6.60
Closing Cash & Equivalent
1.55
1.41
2.34
2.79
2.07
1.71
7.56
11.33
1.56
3.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
83.25
76.99
74.76
69.32
66.07
62.46
57.68
52.45
49.11
45.42
ROA
3.99%
2.88%
2.81%
2.59%
1.84%
2.34%
2.24%
2.31%
2.96%
3.98%
ROE
11.64%
8.96%
10.33%
10.95%
8.41%
11.92%
12.67%
12.38%
14.07%
19.39%
ROCE
12.14%
11.99%
12.95%
12.81%
12.53%
13.10%
13.37%
13.95%
15.60%
15.67%
Fixed Asset Turnover
10.59
11.03
9.40
7.38
6.40
7.64
8.65
9.19
7.38
7.13
Receivable days
62.03
55.70
80.38
89.16
82.77
85.86
83.43
64.71
54.39
35.88
Inventory Days
68.28
72.92
85.92
85.53
79.58
64.50
63.58
62.70
81.22
83.47
Payable days
16.92
16.83
31.36
51.62
45.07
38.15
37.50
31.32
21.36
14.56
Cash Conversion Cycle
113.39
111.79
134.94
123.07
117.29
112.20
109.52
96.09
114.25
104.79
Total Debt/Equity
1.04
0.92
1.28
1.47
1.71
2.15
2.87
3.03
2.59
2.72
Interest Cover
2.54
2.33
1.91
1.91
1.58
1.62
1.58
1.54
1.56
1.74

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.