Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Fertilizers

Rating :
44/99

BSE: 531862 | NSE: Not Listed

290.15
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  295.00
  •  295.00
  •  279.00
  •  290.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61
  •  4.88
  •  305.00
  •  152.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 153.36
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 169.64
  • N/A
  • 2.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.91%
  • 0.00%
  • 27.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.62
  • -10.50
  • -17.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 50.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 45.82
  • 21.32

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 1.04
  • 1.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -9.88
  • -19.42
  • -43.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
4.27
7.14
-40.20%
7.06
10.85
-34.93%
3.92
5.92
-33.78%
3.77
3.07
22.80%
Expenses
4.93
5.72
-13.81%
4.58
10.98
-58.29%
5.58
7.49
-25.50%
5.65
4.20
34.52%
EBITDA
-0.66
1.42
-
2.48
-0.13
-
-1.66
-1.57
-
-1.88
-1.13
-
EBIDTM
-15.53%
19.87%
35.09%
-1.23%
-42.37%
-26.43%
-49.83%
-36.69%
Other Income
0.23
0.14
64.29%
0.14
0.13
7.69%
0.02
0.73
-97.26%
0.16
0.14
14.29%
Interest
0.44
0.18
144.44%
0.42
0.48
-12.50%
0.85
0.33
157.58%
0.25
0.45
-44.44%
Depreciation
0.72
0.57
26.32%
0.50
0.58
-13.79%
0.59
0.66
-10.61%
0.58
0.68
-14.71%
PBT
-1.59
0.82
-
1.70
-1.06
-
-3.09
-1.83
-
-2.55
-2.11
-
Tax
0.05
-0.01
-
0.00
0.05
-100.00%
0.08
0.01
700.00%
0.00
0.00
0
PAT
-1.64
0.83
-
1.70
-1.11
-
-3.16
-1.84
-
-2.55
-2.11
-
PATM
-38.52%
11.58%
24.09%
-10.24%
-80.73%
-30.99%
-67.62%
-68.65%
EPS
-3.17
1.47
-
3.19
-2.10
-
-5.65
-3.43
-
-4.97
-3.98
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
19.02
25.67
22.66
45.49
33.68
44.71
52.36
58.51
Net Sales Growth
-29.50%
13.28%
-50.19%
35.07%
-24.67%
-14.61%
-10.51%
 
Cost Of Goods Sold
4.65
11.77
9.39
19.91
14.87
24.09
29.80
27.46
Gross Profit
14.37
13.90
13.26
25.58
18.81
20.62
22.56
31.05
GP Margin
75.57%
54.15%
58.52%
56.23%
55.85%
46.12%
43.09%
53.07%
Total Expenditure
20.74
27.93
26.55
45.78
31.27
42.33
50.27
45.52
Power & Fuel Cost
-
1.05
1.49
1.80
1.70
1.62
0.94
0.83
% Of Sales
-
4.09%
6.58%
3.96%
5.05%
3.62%
1.80%
1.42%
Employee Cost
-
4.85
5.47
5.28
3.81
3.48
2.79
2.61
% Of Sales
-
18.89%
24.14%
11.61%
11.31%
7.78%
5.33%
4.46%
Manufacturing Exp.
-
2.58
2.08
2.79
2.29
2.43
4.31
2.51
% Of Sales
-
10.05%
9.18%
6.13%
6.80%
5.44%
8.23%
4.29%
General & Admin Exp.
-
3.33
4.64
4.22
3.49
3.08
3.42
3.96
% Of Sales
-
12.97%
20.48%
9.28%
10.36%
6.89%
6.53%
6.77%
Selling & Distn. Exp.
-
3.85
2.96
7.69
4.67
6.22
7.80
6.94
% Of Sales
-
15.00%
13.06%
16.90%
13.87%
13.91%
14.90%
11.86%
Miscellaneous Exp.
-
0.50
0.52
4.10
0.44
1.41
1.21
1.20
% Of Sales
-
1.95%
2.29%
9.01%
1.31%
3.15%
2.31%
2.05%
EBITDA
-1.72
-2.26
-3.89
-0.29
2.41
2.38
2.09
12.99
EBITDA Margin
-9.04%
-8.80%
-17.17%
-0.64%
7.16%
5.32%
3.99%
22.20%
Other Income
0.55
0.45
1.53
1.96
1.98
1.08
0.69
1.31
Interest
1.96
1.76
1.47
2.20
1.22
1.85
0.75
0.22
Depreciation
2.39
2.32
2.68
3.08
3.00
2.60
2.19
1.89
PBT
-5.53
-5.88
-6.52
-3.62
0.17
-0.98
-0.15
12.20
Tax
0.13
0.12
0.00
-0.26
0.16
-0.07
0.06
2.80
Tax Rate
-2.35%
-2.04%
0.00%
7.18%
94.12%
7.14%
-40.00%
22.95%
PAT
-5.65
-6.00
-6.51
-3.36
0.01
-0.91
-0.21
9.40
PAT before Minority Interest
-5.65
-6.00
-6.51
-3.36
0.01
-0.91
-0.21
9.40
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-29.71%
-23.37%
-28.73%
-7.39%
0.03%
-2.04%
-0.40%
16.07%
PAT Growth
0.00%
-
-
-
-
-
-
 
EPS
-10.66
-11.32
-12.28
-6.34
0.02
-1.72
-0.40
17.74

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
60.06
65.72
72.16
75.59
77.07
76.47
76.89
Share Capital
5.29
5.29
5.29
5.29
5.29
5.29
5.29
Total Reserves
54.77
60.43
66.87
70.30
71.78
71.19
71.60
Non-Current Liabilities
3.24
1.31
0.67
0.92
4.20
6.32
9.15
Secured Loans
2.17
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
3.21
5.43
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
8.29
Current Liabilities
31.34
28.98
40.92
33.96
28.40
37.12
29.21
Trade Payables
9.22
8.27
19.57
10.04
10.83
16.38
6.83
Other Current Liabilities
5.98
6.12
6.49
6.29
6.32
6.29
6.45
Short Term Borrowings
16.06
14.47
14.70
17.48
11.10
14.31
14.71
Short Term Provisions
0.09
0.13
0.16
0.16
0.16
0.15
1.23
Total Liabilities
94.64
96.01
113.75
110.47
109.67
119.91
115.25
Net Block
19.34
21.25
23.65
26.08
23.62
21.97
17.62
Gross Block
32.88
32.46
32.28
31.65
26.19
48.77
42.23
Accumulated Depreciation
13.53
11.21
8.63
5.57
2.57
26.80
24.61
Non Current Assets
49.03
43.97
47.77
50.89
46.47
45.92
43.80
Capital Work in Progress
7.26
0.00
0.00
0.00
0.00
0.00
3.45
Non Current Investment
0.09
0.04
-0.43
0.24
0.67
0.68
0.02
Long Term Loans & Adv.
10.50
10.72
12.58
11.09
8.24
6.58
8.71
Other Non Current Assets
11.84
11.97
11.97
13.47
13.94
16.70
14.01
Current Assets
45.61
52.04
65.98
59.57
63.20
73.99
71.45
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
29.67
32.26
39.00
35.84
39.34
49.30
37.32
Sundry Debtors
10.31
11.59
12.74
11.99
12.81
14.77
10.94
Cash & Bank
1.96
0.30
2.61
5.84
0.79
2.02
18.11
Other Current Assets
3.67
6.51
10.40
5.50
10.24
7.90
5.08
Short Term Loans & Adv.
1.05
1.37
1.23
0.39
0.78
0.15
0.39
Net Current Assets
14.26
23.05
25.06
25.61
34.79
36.87
42.23
Total Assets
94.64
96.01
113.75
110.46
109.67
119.91
115.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
9.48
-0.37
0.65
10.31
10.41
-16.38
PBT
-5.88
-6.52
-3.78
0.17
-0.99
-0.15
Adjustment
4.05
3.58
7.31
2.95
3.68
2.50
Changes in Working Capital
11.17
2.54
-2.88
7.42
7.84
-17.63
Cash after chg. in Working capital
9.33
-0.40
0.65
10.54
10.53
-15.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.05
0.00
0.00
-0.23
-0.13
-1.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.20
0.03
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.64
1.86
-0.65
-6.99
-5.12
-4.25
Net Fixed Assets
-7.68
-0.18
-0.63
-5.46
22.58
Net Investments
0.00
0.00
0.51
0.00
0.00
Others
0.04
2.04
-0.53
-1.53
-27.70
Cash from Financing Activity
-1.76
-1.50
-4.55
1.22
-5.27
3.34
Net Cash Inflow / Outflow
0.08
0.00
-4.55
4.54
0.01
-17.29
Opening Cash & Equivalents
0.01
0.01
4.56
0.02
0.01
17.30
Closing Cash & Equivalent
0.08
0.01
0.01
4.56
0.02
0.01

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
110.89
121.60
136.52
143.01
143.07
141.94
142.73
ROA
-6.29%
-6.21%
-3.00%
0.01%
-0.80%
-0.18%
8.15%
ROE
-9.76%
-9.55%
-4.55%
0.01%
-1.21%
-0.28%
12.46%
ROCE
-5.29%
-6.10%
-1.57%
1.52%
0.93%
0.64%
13.77%
Fixed Asset Turnover
0.79
0.70
1.42
1.17
1.20
1.16
1.39
Receivable days
155.69
196.01
99.24
134.29
112.12
89.23
68.05
Inventory Days
440.24
573.97
300.26
407.01
360.30
300.57
232.07
Payable days
271.04
540.79
140.12
150.61
116.71
66.34
54.23
Cash Conversion Cycle
324.89
229.18
259.37
390.69
355.71
323.46
245.89
Total Debt/Equity
0.31
0.23
0.20
0.23
0.19
0.26
0.20
Interest Cover
-2.33
-3.44
-0.64
1.14
0.47
0.80
56.34

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.