Nifty
Sensex
:
:
13151.30
44773.44
37.55 (0.29%)
155.40 (0.35%)

Fertilizers

Rating :
63/99

BSE: 532935 | NSE: ARIES

90.15
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  95.00
  •  98.00
  •  88.00
  •  92.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  133676
  •  123.35
  •  98.00
  •  34.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 117.30
  • 9.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 263.53
  • 0.55%
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.66%
  • 1.61%
  • 42.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.24
  • 2.42
  • 0.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.19
  • -2.87
  • -2.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.38
  • 3.63
  • -1.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 11.11
  • 9.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • 0.79
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.72
  • 6.45
  • 5.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
118.73
94.51
25.63%
86.67
64.41
34.56%
57.64
56.80
1.48%
87.10
72.64
19.91%
Expenses
93.66
72.35
29.45%
71.25
52.05
36.89%
57.75
52.58
9.83%
74.49
61.63
20.87%
EBITDA
25.07
22.16
13.13%
15.42
12.36
24.76%
-0.11
4.22
-
12.61
11.01
14.53%
EBIDTM
21.11%
23.44%
17.79%
19.19%
-0.20%
7.43%
14.48%
15.16%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
6.90
6.69
3.14%
6.39
4.99
28.06%
7.21
10.59
-31.92%
6.64
7.71
-13.88%
Depreciation
1.08
0.62
74.19%
1.35
0.60
125.00%
3.35
0.69
385.51%
0.79
0.60
31.67%
PBT
17.10
14.85
15.15%
7.68
6.76
13.61%
-10.67
-7.06
-
5.18
2.70
91.85%
Tax
5.19
3.81
36.22%
2.28
3.32
-31.33%
-0.22
-1.35
-
0.57
1.02
-44.12%
PAT
11.91
11.03
7.98%
5.39
3.45
56.23%
-10.45
-5.71
-
4.61
1.68
174.40%
PATM
10.03%
11.67%
6.22%
5.35%
-18.13%
-10.05%
5.29%
2.31%
EPS
9.16
8.49
7.89%
4.15
2.65
56.60%
-8.04
-4.39
-
3.55
1.29
175.19%

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
350.14
296.14
265.32
291.29
252.51
262.74
304.75
297.77
251.80
236.28
177.77
Net Sales Growth
21.42%
11.62%
-8.92%
15.36%
-3.89%
-13.79%
2.34%
18.26%
6.57%
32.91%
 
Cost Of Goods Sold
164.54
108.08
99.17
127.79
99.77
110.11
119.50
115.48
100.69
88.74
52.48
Gross Profit
185.60
188.06
166.14
163.50
152.73
152.63
185.25
182.28
151.11
147.54
125.30
GP Margin
53.01%
63.50%
62.62%
56.13%
60.48%
58.09%
60.79%
61.22%
60.01%
62.44%
70.48%
Total Expenditure
297.15
256.36
221.73
245.42
213.56
216.73
249.62
240.40
202.17
189.68
137.23
Power & Fuel Cost
-
2.11
2.54
2.42
2.83
4.07
5.02
5.12
2.59
2.52
1.31
% Of Sales
-
0.71%
0.96%
0.83%
1.12%
1.55%
1.65%
1.72%
1.03%
1.07%
0.74%
Employee Cost
-
37.85
28.25
26.07
24.78
22.69
24.21
22.16
19.68
17.37
13.84
% Of Sales
-
12.78%
10.65%
8.95%
9.81%
8.64%
7.94%
7.44%
7.82%
7.35%
7.79%
Manufacturing Exp.
-
33.23
29.50
35.00
35.58
31.81
30.89
28.44
11.04
13.49
14.32
% Of Sales
-
11.22%
11.12%
12.02%
14.09%
12.11%
10.14%
9.55%
4.38%
5.71%
8.06%
General & Admin Exp.
-
29.94
31.05
28.05
26.05
24.77
24.02
24.27
22.27
20.79
13.60
% Of Sales
-
10.11%
11.70%
9.63%
10.32%
9.43%
7.88%
8.15%
8.84%
8.80%
7.65%
Selling & Distn. Exp.
-
41.45
30.01
24.02
20.11
20.26
44.58
41.33
32.41
36.02
32.73
% Of Sales
-
14.00%
11.31%
8.25%
7.96%
7.71%
14.63%
13.88%
12.87%
15.24%
18.41%
Miscellaneous Exp.
-
3.69
1.19
2.07
4.43
3.02
1.41
3.59
13.48
10.76
32.73
% Of Sales
-
1.25%
0.45%
0.71%
1.75%
1.15%
0.46%
1.21%
5.35%
4.55%
5.03%
EBITDA
52.99
39.78
43.59
45.87
38.95
46.01
55.13
57.37
49.63
46.60
40.54
EBITDA Margin
15.13%
13.43%
16.43%
15.75%
15.43%
17.51%
18.09%
19.27%
19.71%
19.72%
22.80%
Other Income
0.00
7.24
3.32
1.99
3.06
1.42
1.34
1.92
2.63
4.65
3.12
Interest
27.14
25.54
28.95
28.89
23.37
24.68
24.13
25.27
23.92
22.63
12.48
Depreciation
6.57
5.36
2.42
2.26
6.69
10.58
9.85
8.69
8.09
7.55
3.15
PBT
19.29
16.12
15.54
16.71
11.95
12.17
22.48
25.32
20.25
21.07
28.03
Tax
7.82
7.48
7.84
7.62
6.50
4.01
3.28
6.88
4.37
5.69
7.81
Tax Rate
40.54%
46.40%
50.45%
45.60%
54.39%
32.95%
14.59%
27.17%
21.58%
27.01%
27.86%
PAT
11.46
8.64
7.70
9.09
7.06
7.23
16.87
15.91
13.98
14.33
18.59
PAT before Minority Interest
12.96
8.64
7.70
9.09
5.45
8.17
19.21
18.44
15.88
15.38
20.22
Minority Interest
1.50
0.00
0.00
0.00
1.61
-0.94
-2.34
-2.53
-1.90
-1.05
-1.63
PAT Margin
3.27%
2.92%
2.90%
3.12%
2.80%
2.75%
5.54%
5.34%
5.55%
6.06%
10.46%
PAT Growth
9.67%
12.21%
-15.29%
28.75%
-2.35%
-57.14%
6.03%
13.81%
-2.44%
-22.92%
 
EPS
8.82
6.65
5.92
6.99
5.43
5.56
12.98
12.24
10.75
11.02
14.30

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
194.22
189.10
182.91
175.19
171.59
178.47
176.82
159.18
139.81
129.43
Share Capital
13.00
13.00
13.00
13.00
13.00
13.00
13.00
13.00
13.00
13.00
Total Reserves
181.21
176.10
169.90
162.19
158.59
165.47
163.82
146.18
126.81
116.43
Non-Current Liabilities
25.72
19.25
21.95
19.74
17.42
18.42
26.34
23.61
19.36
25.53
Secured Loans
1.84
2.94
4.67
0.74
1.13
1.64
6.37
14.72
14.61
21.20
Unsecured Loans
12.50
10.33
11.75
13.25
10.66
11.62
12.48
1.62
1.95
2.24
Long Term Provisions
2.91
2.12
1.01
1.93
1.80
1.40
1.13
0.88
0.66
0.04
Current Liabilities
258.34
262.24
245.78
216.85
215.65
210.72
216.14
224.83
204.47
175.44
Trade Payables
58.45
56.25
57.83
34.96
28.94
40.23
41.23
34.91
42.90
45.73
Other Current Liabilities
65.53
46.96
34.51
53.63
30.56
14.44
19.50
17.07
26.05
33.45
Short Term Borrowings
130.55
154.32
150.30
121.81
152.31
146.21
148.23
167.38
127.70
88.29
Short Term Provisions
3.82
4.71
3.14
6.44
3.84
9.84
7.18
5.47
7.83
7.97
Total Liabilities
487.11
494.34
476.89
450.00
447.55
443.58
448.20
429.46
379.65
345.07
Net Block
47.96
95.43
87.57
70.99
87.19
87.49
100.23
101.48
84.87
91.71
Gross Block
86.33
137.50
157.30
138.41
159.87
148.71
137.31
128.59
103.99
104.18
Accumulated Depreciation
38.37
42.07
69.74
67.42
72.68
61.22
37.09
27.11
19.12
12.47
Non Current Assets
119.51
109.95
101.19
93.19
105.76
98.82
113.04
116.87
106.47
112.03
Capital Work in Progress
12.11
14.52
13.62
22.20
16.41
9.29
10.85
13.61
19.94
18.86
Non Current Investment
59.43
0.00
0.00
0.00
2.16
2.04
1.96
1.78
1.66
1.46
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
367.60
384.39
375.70
356.81
341.79
344.76
335.17
312.52
273.01
232.73
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
138.03
129.79
127.15
141.51
142.38
144.72
136.76
134.80
127.71
108.38
Sundry Debtors
116.27
185.89
182.18
142.39
118.33
131.35
131.80
100.64
88.08
55.27
Cash & Bank
4.07
8.67
10.39
11.10
9.21
9.09
12.66
20.81
18.52
41.18
Other Current Assets
109.22
0.78
1.12
0.97
71.87
59.61
53.95
56.28
38.71
27.91
Short Term Loans & Adv.
108.76
59.26
54.86
60.85
70.57
57.83
52.13
54.07
35.78
26.54
Net Current Assets
109.26
122.15
129.92
139.97
126.14
134.04
119.02
87.69
68.53
57.30
Total Assets
487.11
494.34
476.89
450.00
447.55
443.58
448.21
429.47
379.66
345.06

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
53.04
44.36
13.93
47.71
33.72
35.43
30.87
8.73
-24.56
2.31
PBT
16.12
15.54
16.71
11.95
12.17
22.48
25.32
20.25
21.07
28.03
Adjustment
28.08
30.82
29.39
33.63
30.92
29.48
32.09
27.73
21.66
-17.05
Changes in Working Capital
15.71
6.13
-25.21
8.64
-5.50
-10.65
-19.65
-38.75
-61.15
-1.07
Cash after chg. in Working capital
59.91
52.49
20.89
54.22
37.59
41.32
37.77
9.22
-18.42
9.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.86
-8.13
-6.97
-6.51
-3.87
-5.55
-6.58
-0.12
-5.59
-7.25
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
-35.33
-9.94
-1.84
12.60
-25.45
-11.44
2.47
-22.74
-8.88
-24.63
Net Fixed Assets
-11.66
-7.33
-10.09
-6.17
-4.88
0.33
3.72
-1.32
-0.17
-4.53
Net Investments
-0.01
0.00
0.01
0.00
0.00
0.00
0.00
0.00
-2.22
-3.42
Others
-23.66
-2.61
8.24
18.77
-20.57
-11.77
-1.25
-21.42
-6.49
-16.68
Cash from Financing Activity
-21.42
-36.03
-11.74
-58.69
-8.67
-27.56
-41.49
16.31
10.77
55.22
Net Cash Inflow / Outflow
-3.71
-1.60
0.35
1.62
-0.39
-3.57
-8.16
2.29
-22.66
32.91
Opening Cash & Equivalents
4.48
6.09
5.74
4.12
4.51
12.66
20.81
18.52
41.18
8.28
Closing Cash & Equivalent
0.77
4.48
6.09
5.74
4.12
9.09
12.66
20.81
18.52
41.18

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.)
149.35
145.42
140.65
134.72
131.95
137.24
130.52
116.68
101.49
93.20
ROA
1.76%
1.59%
1.96%
1.21%
1.83%
4.31%
4.20%
3.93%
4.24%
6.85%
ROE
4.51%
4.14%
5.08%
3.14%
4.67%
11.03%
11.47%
11.19%
12.15%
17.88%
ROCE
11.81%
12.45%
13.69%
10.85%
10.79%
13.46%
14.68%
14.02%
16.59%
18.79%
Fixed Asset Turnover
3.32
2.17
2.37
2.10
1.88
2.17
2.27
2.19
2.30
2.35
Receivable days
148.44
209.71
169.18
152.06
157.25
155.03
140.27
135.17
109.44
123.14
Inventory Days
131.57
146.39
140.04
165.58
180.83
165.83
163.87
188.02
180.25
166.51
Payable days
88.08
105.33
77.56
58.10
62.03
62.56
60.88
77.44
93.97
89.18
Cash Conversion Cycle
191.92
250.78
231.66
259.54
276.05
258.31
243.25
245.75
195.71
200.47
Total Debt/Equity
0.77
0.91
0.93
0.78
0.97
0.93
1.05
1.25
1.18
0.97
Interest Cover
1.63
1.54
1.58
1.51
1.49
1.93
2.00
1.85
1.93
3.24

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.