Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Fertilizers

Rating :
60/99

BSE: 500085 | NSE: CHAMBLFERT

104.65
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  105.50
  •  107.25
  •  103.20
  •  106.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  256452
  •  269.51
  •  195.00
  •  93.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,361.86
  • 3.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,325.99
  • 1.91%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.01%
  • 1.10%
  • 12.39%
  • FII
  • DII
  • Others
  • 6.65%
  • 15.30%
  • 5.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.94
  • 2.59
  • 10.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 11.09
  • 12.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.15
  • 18.16
  • 8.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.84
  • 12.89
  • 12.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.26
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 9.28
  • 10.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
3,832.04
0.00
0
3,566.14
2,508.11
42.18%
2,871.11
0.00
0
2,629.23
0.00
0
Expenses
3,149.55
0.00
0
3,008.58
2,294.69
31.11%
2,423.04
0.00
0
2,210.75
0.00
0
EBITDA
682.49
0.00
0
557.56
213.42
161.25%
448.07
0.00
0
418.48
0.00
0
EBIDTM
17.81%
0.00%
15.63%
8.51%
15.61%
0.00%
15.92%
0.00%
Other Income
7.43
0.00
0
44.85
76.64
-41.48%
25.83
0.00
0
84.29
0.00
0
Interest
109.86
0.00
0
149.72
49.09
204.99%
134.06
0.00
0
120.92
0.00
0
Depreciation
73.26
0.00
0
76.63
22.10
246.74%
73.64
0.00
0
77.41
0.00
0
PBT
506.80
0.00
0
376.06
218.87
71.82%
266.20
0.00
0
107.17
0.00
0
Tax
28.53
0.00
0
7.13
75.49
-90.56%
106.65
0.00
0
24.76
0.00
0
PAT
478.27
0.00
0
368.93
143.38
157.31%
159.55
0.00
0
82.41
0.00
0
PATM
12.48%
0.00%
10.35%
5.72%
5.56%
0.00%
3.13%
0.00%
EPS
11.54
0.00
0
9.19
4.36
110.78%
3.98
0.00
0
2.21
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
12,898.52
10,177.49
7,609.59
7,553.45
9,007.95
9,737.74
8,910.57
8,202.00
7,538.54
5,685.65
4,127.34
Net Sales Growth
414.27%
33.75%
0.74%
-16.15%
-7.49%
9.28%
8.64%
8.80%
32.59%
37.76%
 
Cost Of Goods Sold
7,320.05
6,081.81
4,631.56
4,760.20
5,811.72
5,652.98
4,992.62
4,682.19
4,289.27
2,814.10
1,936.21
Gross Profit
5,578.47
4,095.67
2,978.03
2,793.25
3,196.22
4,084.76
3,917.95
3,519.81
3,249.26
2,871.55
2,191.14
GP Margin
43.25%
40.24%
39.14%
36.98%
35.48%
41.95%
43.97%
42.91%
43.10%
50.51%
53.09%
Total Expenditure
10,791.92
8,972.88
6,798.81
6,878.64
8,251.86
9,003.66
8,235.53
7,516.01
6,716.28
4,982.23
3,459.95
Power & Fuel Cost
-
1,768.44
1,098.79
958.80
1,249.52
1,381.81
1,307.51
1,117.50
807.32
655.45
573.10
% Of Sales
-
17.38%
14.44%
12.69%
13.87%
14.19%
14.67%
13.62%
10.71%
11.53%
13.89%
Employee Cost
-
166.46
149.38
141.88
166.81
337.80
408.96
369.91
337.25
355.44
198.03
% Of Sales
-
1.64%
1.96%
1.88%
1.85%
3.47%
4.59%
4.51%
4.47%
6.25%
4.80%
Manufacturing Exp.
-
151.65
130.25
175.14
236.93
791.40
707.66
512.77
595.60
573.39
282.91
% Of Sales
-
1.49%
1.71%
2.32%
2.63%
8.13%
7.94%
6.25%
7.90%
10.08%
6.85%
General & Admin Exp.
-
67.57
65.92
88.15
77.89
123.07
159.59
166.66
142.45
165.66
105.13
% Of Sales
-
0.66%
0.87%
1.17%
0.86%
1.26%
1.79%
2.03%
1.89%
2.91%
2.55%
Selling & Distn. Exp.
-
632.05
558.60
608.23
647.29
559.59
479.80
479.23
404.52
335.35
287.77
% Of Sales
-
6.21%
7.34%
8.05%
7.19%
5.75%
5.38%
5.84%
5.37%
5.90%
6.97%
Miscellaneous Exp.
-
104.89
164.31
146.23
61.70
157.00
179.40
187.76
139.85
82.84
287.77
% Of Sales
-
1.03%
2.16%
1.94%
0.68%
1.61%
2.01%
2.29%
1.86%
1.46%
1.86%
EBITDA
2,106.60
1,204.61
810.78
674.81
756.09
734.08
675.04
685.99
822.26
703.42
667.39
EBITDA Margin
16.33%
11.84%
10.65%
8.93%
8.39%
7.54%
7.58%
8.36%
10.91%
12.37%
16.17%
Other Income
162.40
107.32
141.48
143.70
-43.68
105.55
104.98
81.02
80.05
87.31
67.33
Interest
514.56
253.81
160.12
255.31
265.86
163.91
208.56
140.04
130.39
127.36
97.12
Depreciation
300.94
144.09
85.86
92.20
111.25
216.49
282.37
267.06
308.39
322.87
318.92
PBT
1,256.23
914.02
706.28
471.00
335.28
459.24
289.08
359.90
463.52
340.50
318.69
Tax
167.07
248.58
250.12
110.64
160.46
179.72
54.57
159.73
334.66
126.82
114.17
Tax Rate
13.30%
34.68%
35.41%
23.70%
60.20%
39.13%
18.88%
42.95%
72.20%
36.94%
35.51%
PAT
1,089.16
473.54
459.59
359.43
179.70
294.61
244.13
238.52
158.31
240.59
254.98
PAT before Minority Interest
1,095.94
468.17
456.16
356.25
106.08
279.52
234.52
212.13
128.86
216.46
207.30
Minority Interest
6.78
5.37
3.43
3.18
73.62
15.09
9.61
26.39
29.45
24.13
47.68
PAT Margin
8.44%
4.65%
6.04%
4.76%
1.99%
3.03%
2.74%
2.91%
2.10%
4.23%
6.18%
PAT Growth
659.63%
3.04%
27.87%
100.02%
-39.00%
20.68%
2.35%
50.67%
-34.20%
-5.64%
 
Unadjusted EPS
26.92
14.18
11.99
8.70
5.31
7.08
5.87
5.73
3.80
5.78
5.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,883.24
2,505.56
2,123.54
1,866.89
2,251.11
2,056.33
1,852.24
1,701.16
1,575.96
1,435.85
Share Capital
416.21
416.21
416.21
416.21
413.96
413.96
416.21
416.21
416.21
416.21
Total Reserves
2,464.40
2,063.83
1,681.81
1,416.95
1,812.73
1,625.08
1,426.69
1,279.80
1,155.92
1,017.21
Non-Current Liabilities
4,614.40
3,734.67
1,624.61
1,325.50
1,224.68
1,466.06
1,584.48
1,619.21
1,540.66
2,986.70
Secured Loans
3,932.74
2,981.48
1,074.22
707.91
781.87
1,019.43
1,127.66
1,186.02
1,299.80
2,020.12
Unsecured Loans
481.51
534.55
357.76
364.96
0.00
0.00
0.00
0.00
9.23
721.08
Long Term Provisions
7.35
3.76
7.73
6.62
11.71
25.58
38.60
44.99
29.00
0.00
Current Liabilities
6,525.46
3,309.09
4,391.21
5,007.76
4,107.72
4,447.58
5,198.32
3,406.51
2,086.26
655.80
Trade Payables
988.17
303.42
240.57
449.33
354.94
304.36
617.68
487.92
307.93
313.15
Other Current Liabilities
1,220.61
410.63
931.43
597.01
595.67
568.55
520.77
431.36
457.22
165.79
Short Term Borrowings
4,279.54
2,562.99
3,185.90
3,920.72
3,017.82
3,436.98
3,876.45
2,288.43
1,105.57
0.00
Short Term Provisions
37.14
32.04
33.30
40.70
139.30
137.69
183.42
198.81
215.54
176.86
Total Liabilities
13,925.12
9,461.96
8,056.79
8,123.28
7,638.28
8,041.48
8,691.60
6,793.29
5,248.23
5,126.18
Net Block
6,905.19
1,233.88
1,162.02
1,792.92
2,948.28
3,033.18
2,969.51
3,018.52
3,040.42
3,340.30
Gross Block
7,517.04
1,700.11
1,553.22
2,267.05
6,752.09
6,650.21
6,261.57
6,129.40
5,825.62
5,873.97
Accumulated Depreciation
611.85
466.24
391.20
358.54
3,803.81
3,617.04
3,292.06
3,110.88
2,785.20
2,533.67
Non Current Assets
7,419.91
5,688.91
3,186.92
2,867.37
3,207.82
3,286.15
3,227.94
3,166.37
3,212.44
3,397.20
Capital Work in Progress
121.42
4,134.63
1,712.20
578.84
67.15
16.03
39.64
60.10
66.80
48.85
Non Current Investment
275.70
207.08
173.58
211.08
30.11
0.11
0.10
0.09
0.08
8.05
Long Term Loans & Adv.
94.90
71.67
72.29
169.59
85.80
173.20
173.95
59.70
34.56
0.00
Other Non Current Assets
22.70
41.66
66.83
54.85
24.48
28.28
26.53
23.84
70.57
0.00
Current Assets
6,505.21
3,773.05
4,869.87
5,255.91
4,430.47
4,755.33
5,463.66
3,626.91
2,035.78
1,728.98
Current Investments
24.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
55.01
Inventories
1,323.15
795.10
849.35
868.39
738.71
685.54
1,255.33
587.33
353.66
278.64
Sundry Debtors
4,827.41
2,534.69
3,036.20
3,861.20
3,171.16
3,559.49
3,586.37
2,218.71
689.65
651.46
Cash & Bank
81.08
77.64
132.14
54.27
203.93
197.51
399.08
479.57
616.45
201.88
Other Current Assets
249.08
252.51
761.45
306.01
316.67
312.79
222.88
341.31
376.02
541.99
Short Term Loans & Adv.
82.78
113.09
90.73
166.04
215.45
236.90
119.53
267.45
161.56
192.60
Net Current Assets
-20.25
463.95
478.66
248.15
322.75
307.75
265.33
220.41
-50.48
1,073.18
Total Assets
13,925.12
9,461.96
8,056.79
8,123.28
7,638.29
8,041.48
8,691.60
6,793.28
5,248.22
5,126.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-1,129.87
1,171.53
1,279.50
-26.52
1,063.78
847.38
-1,316.47
-577.64
609.67
-227.50
PBT
716.75
706.28
469.60
320.50
459.24
289.08
371.85
463.52
343.28
321.48
Adjustment
358.73
171.22
368.98
706.38
439.28
551.66
492.41
530.73
449.60
403.68
Changes in Working Capital
-1,991.64
502.69
609.13
-918.63
272.35
173.47
-1,980.84
-1,357.25
-10.79
-840.88
Cash after chg. in Working capital
-916.16
1,380.18
1,447.71
108.26
1,170.86
1,014.21
-1,116.57
-363.00
782.09
-115.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-213.72
-208.64
-168.22
-134.78
-107.08
-166.83
-199.90
-214.64
-172.42
-111.78
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
-1,125.18
-1,778.09
-690.63
-339.15
-140.28
-109.40
60.38
-73.78
-170.11
-54.47
Net Fixed Assets
-1,773.79
-2,544.47
-421.64
2,999.87
-118.02
-188.72
-56.82
-143.69
-0.31
-133.03
Net Investments
-36.21
0.00
24.46
171.67
72.97
-15.95
-52.15
-91.69
16.65
193.68
Others
684.82
766.38
-293.45
-3,510.69
-95.23
95.27
169.35
161.60
-186.45
-115.12
Cash from Financing Activity
2,263.00
563.88
-499.88
361.99
-936.98
-970.99
1,265.67
654.92
-308.02
224.72
Net Cash Inflow / Outflow
7.95
-42.67
88.99
-3.67
-13.48
-233.00
9.58
3.50
131.54
-57.25
Opening Cash & Equivalents
62.92
111.97
35.65
47.70
107.23
315.96
323.14
304.76
160.49
220.98
Closing Cash & Equivalent
64.54
62.92
111.97
35.65
84.77
107.23
315.96
323.14
304.76
160.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
69.21
59.59
50.41
44.04
53.79
49.26
44.28
40.75
37.77
34.44
ROA
4.00%
5.21%
4.40%
1.35%
3.57%
2.80%
2.74%
2.14%
4.17%
3.78%
ROE
17.47%
19.93%
18.12%
5.23%
13.11%
12.08%
11.99%
7.89%
14.40%
15.28%
ROCE
9.46%
11.31%
10.37%
7.87%
9.53%
7.19%
8.21%
12.46%
11.30%
10.43%
Fixed Asset Turnover
2.21
4.68
3.96
2.00
1.46
1.38
1.33
1.26
0.97
0.73
Receivable days
132.02
133.52
166.21
142.16
125.89
145.98
128.84
70.27
43.02
59.20
Inventory Days
37.98
39.41
41.39
32.49
26.64
39.65
40.90
22.74
20.28
29.07
Payable days
24.91
14.98
18.65
17.17
13.31
22.01
24.96
21.01
21.88
86.31
Cash Conversion Cycle
145.09
157.95
188.95
157.47
139.22
163.61
144.77
72.01
41.43
1.96
Total Debt/Equity
3.14
2.45
2.20
2.90
1.84
2.30
2.84
2.17
1.64
1.91
Interest Cover
3.82
5.41
2.83
2.00
3.80
2.39
3.66
4.55
3.70
4.31

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.