Nifty
Sensex
:
:
16025.80
53749.26
-99.35 (-0.62%)
-303.35 (-0.56%)

Fertilizers

Rating :
63/99

BSE: 500085 | NSE: CHAMBLFERT

401.35
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  408.00
  •  419.90
  •  398.00
  •  404.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4109782
  •  16852.03
  •  516.00
  •  279.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,702.42
  • 10.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,713.43
  • 1.87%
  • 2.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.46%
  • 0.77%
  • 10.73%
  • FII
  • DII
  • Others
  • 13.41%
  • 10.96%
  • 3.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 10.98
  • 7.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.50
  • 29.34
  • 15.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.75
  • 34.21
  • 48.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.57
  • 10.72
  • 7.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.95
  • 2.40
  • 2.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.37
  • 10.06
  • 8.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
3,307.37
1,640.76
101.58%
4,743.33
3,872.64
22.48%
4,478.61
3,986.94
12.33%
3,539.52
3,218.67
9.97%
Expenses
2,945.94
1,355.16
117.39%
4,160.59
3,086.89
34.78%
3,741.76
3,215.39
16.37%
2,958.35
2,628.52
12.55%
EBITDA
361.43
285.60
26.55%
582.74
785.75
-25.84%
736.85
771.55
-4.50%
581.17
590.15
-1.52%
EBIDTM
10.93%
17.41%
12.29%
20.29%
16.45%
19.35%
16.42%
18.34%
Other Income
24.30
15.25
59.34%
18.89
6.96
171.41%
17.32
17.71
-2.20%
7.49
27.43
-72.69%
Interest
26.55
45.45
-41.58%
24.13
59.13
-59.19%
24.84
76.67
-67.60%
30.41
97.74
-68.89%
Depreciation
75.05
74.92
0.17%
76.17
71.70
6.23%
75.18
71.82
4.68%
73.34
70.78
3.62%
PBT
284.13
518.37
-45.19%
501.33
661.88
-24.26%
654.15
640.77
2.09%
484.91
449.06
7.98%
Tax
89.67
12.86
597.28%
175.41
211.45
-17.04%
228.77
225.74
1.34%
170.99
161.89
5.62%
PAT
194.46
505.51
-61.53%
325.92
450.43
-27.64%
425.38
415.03
2.49%
313.92
287.17
9.32%
PATM
5.88%
30.81%
6.87%
11.63%
9.50%
10.41%
8.87%
8.92%
EPS
5.85
10.76
-45.63%
10.45
11.32
-7.69%
12.16
10.50
15.81%
9.16
7.18
27.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
16,068.83
12,719.01
12,286.58
10,181.60
7,609.59
7,553.45
9,007.95
9,737.74
8,910.57
8,202.00
7,538.54
Net Sales Growth
26.34%
3.52%
20.67%
33.80%
0.74%
-16.15%
-7.49%
9.28%
8.64%
8.80%
 
Cost Of Goods Sold
9,603.31
7,338.21
6,889.31
6,081.81
4,631.56
4,760.20
5,811.72
5,652.98
4,992.62
4,682.19
4,289.27
Gross Profit
6,465.52
5,380.80
5,397.27
4,099.79
2,978.03
2,793.25
3,196.22
4,084.76
3,917.95
3,519.81
3,249.26
GP Margin
40.24%
42.31%
43.93%
40.27%
39.14%
36.98%
35.48%
41.95%
43.97%
42.91%
43.10%
Total Expenditure
13,806.64
10,276.49
10,360.15
8,972.76
6,798.81
6,878.64
8,251.86
9,003.66
8,235.53
7,516.01
6,716.28
Power & Fuel Cost
-
1,645.56
2,113.57
1,767.89
1,098.79
958.80
1,249.52
1,381.81
1,307.51
1,117.50
807.32
% Of Sales
-
12.94%
17.20%
17.36%
14.44%
12.69%
13.87%
14.19%
14.67%
13.62%
10.71%
Employee Cost
-
176.41
156.02
126.82
149.38
141.88
166.81
337.80
408.96
369.91
337.25
% Of Sales
-
1.39%
1.27%
1.25%
1.96%
1.88%
1.85%
3.47%
4.59%
4.51%
4.47%
Manufacturing Exp.
-
205.90
197.39
144.54
130.25
175.14
236.93
791.40
707.66
512.77
595.60
% Of Sales
-
1.62%
1.61%
1.42%
1.71%
2.32%
2.63%
8.13%
7.94%
6.25%
7.90%
General & Admin Exp.
-
54.41
64.48
50.45
65.92
88.15
77.89
123.07
159.59
166.66
142.45
% Of Sales
-
0.43%
0.52%
0.50%
0.87%
1.17%
0.86%
1.26%
1.79%
2.03%
1.89%
Selling & Distn. Exp.
-
784.23
686.07
631.94
558.60
608.23
647.29
559.59
479.80
479.23
404.52
% Of Sales
-
6.17%
5.58%
6.21%
7.34%
8.05%
7.19%
5.75%
5.38%
5.84%
5.37%
Miscellaneous Exp.
-
71.77
253.31
169.31
164.31
146.23
61.70
157.00
179.40
187.76
404.52
% Of Sales
-
0.56%
2.06%
1.66%
2.16%
1.94%
0.68%
1.61%
2.01%
2.29%
1.86%
EBITDA
2,262.19
2,442.52
1,926.43
1,208.84
810.78
674.81
756.09
734.08
675.04
685.99
822.26
EBITDA Margin
14.08%
19.20%
15.68%
11.87%
10.65%
8.93%
8.39%
7.54%
7.58%
8.36%
10.91%
Other Income
68.00
59.75
107.56
103.09
141.48
143.70
-43.68
105.55
104.98
81.02
80.05
Interest
105.93
280.86
511.03
253.82
160.12
255.31
265.86
163.91
208.56
140.04
130.39
Depreciation
299.74
289.22
302.21
144.09
85.86
92.20
111.25
216.49
282.37
267.06
308.39
PBT
1,924.52
1,932.19
1,220.75
914.02
706.28
471.00
335.28
459.24
289.08
359.90
463.52
Tax
664.84
611.94
103.77
248.58
250.12
110.64
160.46
179.72
54.57
159.73
334.66
Tax Rate
34.55%
26.96%
7.82%
34.68%
35.41%
23.70%
60.20%
39.13%
18.88%
42.95%
72.20%
PAT
1,259.68
1,565.31
1,223.18
473.53
459.59
359.43
179.70
294.61
244.13
238.52
158.31
PAT before Minority Interest
1,259.60
1,658.14
1,222.55
468.17
456.16
356.25
106.08
279.52
234.52
212.13
128.86
Minority Interest
-0.08
-92.83
0.63
5.36
3.43
3.18
73.62
15.09
9.61
26.39
29.45
PAT Margin
7.84%
12.31%
9.96%
4.65%
6.04%
4.76%
1.99%
3.03%
2.74%
2.91%
2.10%
PAT Growth
-24.03%
27.97%
158.31%
3.03%
27.87%
100.02%
-39.00%
20.68%
2.35%
50.67%
 
EPS
30.27
37.61
29.39
11.38
11.04
8.64
4.32
7.08
5.87
5.73
3.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
5,248.79
3,539.30
2,883.24
2,505.56
2,123.54
1,866.89
2,251.11
2,056.33
1,852.24
1,701.16
Share Capital
416.21
416.21
416.21
416.21
416.21
416.21
413.96
413.96
416.21
416.21
Total Reserves
4,829.94
3,120.44
2,464.39
2,063.83
1,681.81
1,416.95
1,812.73
1,625.08
1,426.69
1,279.80
Non-Current Liabilities
3,485.45
4,385.82
4,614.40
3,734.67
1,624.61
1,325.50
1,224.68
1,466.06
1,584.48
1,619.21
Secured Loans
3,076.39
3,974.61
3,932.74
2,981.48
1,074.22
707.91
781.87
1,019.43
1,127.66
1,186.02
Unsecured Loans
70.42
417.42
481.51
534.55
357.76
364.96
0.00
0.00
0.00
0.00
Long Term Provisions
17.13
14.89
7.35
3.76
7.73
6.62
11.71
25.58
38.60
44.99
Current Liabilities
1,525.49
6,678.22
6,525.46
3,309.09
4,391.21
5,007.76
4,107.72
4,447.58
5,198.32
3,406.51
Trade Payables
389.04
541.50
988.17
303.42
240.57
449.33
354.94
304.36
617.68
487.92
Other Current Liabilities
1,092.48
1,100.38
1,220.62
410.63
931.43
597.01
595.67
568.55
520.77
431.36
Short Term Borrowings
0.00
4,994.16
4,279.53
2,562.99
3,185.90
3,920.72
3,017.82
3,436.98
3,876.45
2,288.43
Short Term Provisions
43.97
42.18
37.14
32.04
33.30
40.70
139.30
137.69
183.42
198.81
Total Liabilities
10,246.69
14,495.12
13,925.12
9,461.96
8,056.79
8,123.28
7,638.28
8,041.48
8,691.60
6,793.29
Net Block
6,480.07
6,701.18
6,910.72
1,233.88
1,162.02
1,792.92
2,948.28
3,033.18
2,969.51
3,018.52
Gross Block
7,581.75
7,520.61
7,522.57
1,700.11
1,553.22
2,267.05
6,752.09
6,650.21
6,261.57
6,129.40
Accumulated Depreciation
1,101.68
819.43
611.85
466.24
391.20
358.54
3,803.81
3,617.04
3,292.06
3,110.88
Non Current Assets
7,099.36
7,170.08
7,425.45
5,688.91
3,186.92
2,867.37
3,207.82
3,286.15
3,227.94
3,166.37
Capital Work in Progress
160.79
84.99
121.42
4,134.63
1,712.20
578.84
67.15
16.03
39.64
60.10
Non Current Investment
298.33
217.16
275.70
207.08
173.58
211.08
30.11
0.11
0.10
0.09
Long Term Loans & Adv.
141.86
140.80
94.92
71.67
72.29
169.59
85.80
173.20
173.95
59.70
Other Non Current Assets
18.31
25.95
22.69
41.66
66.83
54.85
24.48
28.28
26.53
23.84
Current Assets
3,147.33
7,325.04
6,499.67
3,773.05
4,869.87
5,255.91
4,430.47
4,755.33
5,463.66
3,626.91
Current Investments
0.00
0.00
24.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
789.14
1,135.60
1,323.15
795.10
849.35
868.39
738.71
685.54
1,255.33
587.33
Sundry Debtors
1,174.59
5,563.11
4,827.40
2,534.69
3,036.20
3,861.20
3,171.16
3,559.49
3,586.37
2,218.71
Cash & Bank
907.40
167.53
81.09
77.64
132.14
54.27
203.93
197.51
399.08
479.57
Other Current Assets
276.20
366.09
160.76
252.51
852.18
472.05
316.67
312.79
222.88
341.31
Short Term Loans & Adv.
97.07
92.71
82.77
113.09
90.73
166.04
215.45
236.90
119.53
267.45
Net Current Assets
1,621.84
646.82
-25.79
463.95
478.66
248.15
322.75
307.75
265.33
220.41
Total Assets
10,246.69
14,495.12
13,925.12
9,461.96
8,056.79
8,123.28
7,638.29
8,041.48
8,691.60
6,793.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
6,943.55
827.09
-1,129.87
1,171.53
1,279.50
-26.52
1,063.78
847.38
-1,316.47
-577.64
PBT
2,270.08
1,326.32
716.75
706.28
469.60
320.50
459.24
289.08
371.85
463.52
Adjustment
248.48
796.14
358.73
171.22
368.98
706.38
439.28
551.66
492.41
530.73
Changes in Working Capital
4,768.53
-1,050.68
-1,991.64
502.69
609.13
-918.63
272.35
173.47
-1,980.84
-1,357.25
Cash after chg. in Working capital
7,287.09
1,071.78
-916.16
1,380.18
1,447.71
108.26
1,170.86
1,014.21
-1,116.57
-363.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-343.54
-244.69
-213.71
-208.64
-168.22
-134.78
-107.08
-166.83
-199.90
-214.64
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
-196.26
-455.25
-1,125.18
-1,778.09
-690.63
-339.15
-140.28
-109.40
60.38
-73.78
Net Fixed Assets
-136.94
-118.43
-1,779.34
-2,544.47
-421.64
2,999.87
-118.02
-188.72
-56.82
-143.69
Net Investments
-13.44
37.97
-36.21
0.00
24.46
171.67
72.97
-15.95
-52.15
-91.69
Others
-45.88
-374.79
690.37
766.38
-293.45
-3,510.69
-95.23
95.27
169.35
161.60
Cash from Financing Activity
-6,006.85
-283.19
2,263.00
563.88
-499.88
361.99
-936.98
-970.99
1,265.67
654.92
Net Cash Inflow / Outflow
740.44
88.65
7.95
-42.67
88.99
-3.67
-13.48
-233.00
9.58
3.50
Opening Cash & Equivalents
146.13
64.54
62.92
111.97
35.65
47.70
107.23
315.96
323.14
304.76
Closing Cash & Equivalent
887.91
146.13
64.54
62.92
111.97
35.65
84.77
107.23
315.96
323.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
126.05
84.97
69.21
59.59
50.41
44.04
53.79
49.26
44.28
40.75
ROA
13.40%
8.60%
4.00%
5.21%
4.40%
1.35%
3.57%
2.80%
2.74%
2.14%
ROE
37.76%
38.10%
17.47%
19.93%
18.12%
5.23%
13.11%
12.08%
11.99%
7.89%
ROCE
22.38%
14.38%
9.46%
11.31%
10.37%
7.87%
9.53%
7.19%
8.21%
12.46%
Fixed Asset Turnover
1.68
1.63
2.21
4.68
3.96
2.00
1.46
1.38
1.33
1.26
Receivable days
96.68
154.34
131.96
133.52
166.21
142.16
125.89
145.98
128.84
70.27
Inventory Days
27.62
36.52
37.97
39.41
41.39
32.49
26.64
39.65
40.90
22.74
Payable days
23.14
40.52
25.04
14.98
18.65
17.17
13.31
22.01
24.96
21.01
Cash Conversion Cycle
101.15
150.34
144.89
157.95
188.95
157.47
139.22
163.61
144.77
72.01
Total Debt/Equity
0.75
2.85
3.14
2.45
2.20
2.90
1.84
2.30
2.84
2.17
Interest Cover
9.08
3.60
3.82
5.41
2.83
2.00
3.80
2.39
3.66
4.55

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.