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

Fertilizers

Rating :
64/99

BSE: 500645 | NSE: DEEPAKFERT

421.50
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  409.10
  •  429.50
  •  409.00
  •  409.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  218695
  •  922.79
  •  474.50
  •  130.41

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,444.68
  • 11.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,113.31
  • 0.73%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.06%
  • 2.28%
  • 30.59%
  • FII
  • DII
  • Others
  • 2.8%
  • 0.31%
  • 10.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.14
  • 1.69
  • -7.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.82
  • 5.42
  • -3.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.35
  • -5.80
  • -19.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.50
  • 14.24
  • 11.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 1.02
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.23
  • 8.07
  • 7.26

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
1,575.08
1,292.95
21.82%
1,447.14
1,119.49
29.27%
1,404.19
1,150.74
22.02%
1,382.08
1,122.20
23.16%
Expenses
1,301.98
1,173.36
10.96%
1,230.33
1,010.96
21.70%
1,211.00
1,034.17
17.10%
1,109.87
1,002.63
10.70%
EBITDA
273.10
119.59
128.36%
216.81
108.53
99.77%
193.19
116.57
65.73%
272.21
119.57
127.66%
EBIDTM
17.34%
9.25%
14.98%
9.69%
13.76%
10.13%
19.70%
10.65%
Other Income
5.71
14.18
-59.73%
9.09
41.29
-77.98%
14.28
30.73
-53.53%
3.59
9.25
-61.19%
Interest
48.09
58.11
-17.24%
42.80
60.53
-29.29%
41.61
63.12
-34.08%
55.21
61.17
-9.74%
Depreciation
51.71
53.23
-2.86%
53.08
54.10
-1.89%
53.81
54.32
-0.94%
53.35
51.88
2.83%
PBT
179.01
22.43
698.08%
130.02
35.19
269.48%
112.05
29.86
275.25%
167.24
15.77
960.49%
Tax
63.21
0.11
57,363.64%
41.07
4.73
768.29%
31.50
4.33
627.48%
46.10
4.90
840.82%
PAT
115.80
22.32
418.82%
88.95
30.46
192.02%
80.55
25.53
215.51%
121.14
10.87
1,014.44%
PATM
7.35%
1.73%
6.15%
2.72%
5.74%
2.22%
8.77%
0.97%
EPS
11.03
2.43
353.91%
8.53
3.26
161.66%
8.89
2.74
224.45%
13.05
1.09
1,097.25%

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
5,808.49
4,685.38
6,742.06
5,994.86
4,150.11
4,309.22
3,812.45
3,915.91
2,673.71
2,412.01
1,629.29
Net Sales Growth
23.97%
-30.51%
12.46%
44.45%
-3.69%
13.03%
-2.64%
46.46%
10.85%
48.04%
 
Cost Of Goods Sold
3,803.89
3,309.58
5,290.63
4,554.94
2,943.19
3,343.19
2,944.89
2,772.17
1,863.04
1,563.14
961.68
Gross Profit
2,004.60
1,375.80
1,451.43
1,439.92
1,206.92
966.03
867.56
1,143.73
810.67
848.87
667.61
GP Margin
34.51%
29.36%
21.53%
24.02%
29.08%
22.42%
22.76%
29.21%
30.32%
35.19%
40.98%
Total Expenditure
4,853.18
4,221.12
6,282.73
5,449.68
3,676.72
3,952.72
3,518.89
3,399.20
2,357.73
2,000.37
1,277.65
Power & Fuel Cost
-
61.88
58.05
83.15
47.37
39.24
36.20
34.12
31.76
37.52
21.68
% Of Sales
-
1.32%
0.86%
1.39%
1.14%
0.91%
0.95%
0.87%
1.19%
1.56%
1.33%
Employee Cost
-
306.17
277.66
245.80
210.17
183.01
153.62
168.85
150.84
142.70
109.69
% Of Sales
-
6.53%
4.12%
4.10%
5.06%
4.25%
4.03%
4.31%
5.64%
5.92%
6.73%
Manufacturing Exp.
-
152.13
149.22
124.40
109.96
88.40
115.18
131.85
114.81
102.48
85.22
% Of Sales
-
3.25%
2.21%
2.08%
2.65%
2.05%
3.02%
3.37%
4.29%
4.25%
5.23%
General & Admin Exp.
-
115.97
139.04
101.06
115.11
88.06
73.45
59.59
50.95
33.94
18.23
% Of Sales
-
2.48%
2.06%
1.69%
2.77%
2.04%
1.93%
1.52%
1.91%
1.41%
1.12%
Selling & Distn. Exp.
-
185.03
270.00
260.56
181.41
158.93
146.76
126.60
60.40
49.85
23.25
% Of Sales
-
3.95%
4.00%
4.35%
4.37%
3.69%
3.85%
3.23%
2.26%
2.07%
1.43%
Miscellaneous Exp.
-
90.36
98.13
79.77
69.51
51.89
48.80
106.00
85.94
70.75
23.25
% Of Sales
-
1.93%
1.46%
1.33%
1.67%
1.20%
1.28%
2.71%
3.21%
2.93%
3.55%
EBITDA
955.31
464.26
459.33
545.18
473.39
356.50
293.56
516.71
315.98
411.64
351.64
EBITDA Margin
16.45%
9.91%
6.81%
9.09%
11.41%
8.27%
7.70%
13.20%
11.82%
17.07%
21.58%
Other Income
32.67
95.45
54.30
24.09
15.86
72.42
31.21
46.85
57.51
37.29
40.71
Interest
187.71
242.93
229.33
173.16
121.47
130.01
111.09
100.98
82.33
68.23
43.92
Depreciation
211.95
213.53
171.46
163.23
135.02
121.80
124.43
114.28
108.18
88.96
78.72
PBT
588.32
103.25
112.84
232.88
232.76
177.11
89.25
348.29
182.99
291.74
269.71
Tax
181.88
14.07
36.32
66.39
75.83
59.88
31.23
96.45
53.68
80.04
78.81
Tax Rate
30.92%
13.63%
32.19%
28.51%
32.58%
33.81%
31.93%
28.63%
29.33%
27.44%
29.59%
PAT
406.44
87.43
73.72
165.06
156.62
117.84
67.99
240.50
129.30
211.70
187.52
PAT before Minority Interest
400.31
89.18
76.52
166.49
156.93
117.23
66.59
240.50
129.30
211.70
187.52
Minority Interest
-6.13
-1.75
-2.80
-1.43
-0.31
0.61
1.40
0.00
0.00
0.00
0.00
PAT Margin
7.00%
1.87%
1.09%
2.75%
3.77%
2.73%
1.78%
6.14%
4.84%
8.78%
11.51%
PAT Growth
355.75%
18.60%
-55.34%
5.39%
32.91%
73.32%
-71.73%
86.00%
-38.92%
12.89%
 
EPS
37.56
8.08
6.81
15.26
14.48
10.89
6.28
22.23
11.95
19.57
17.33

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
2,180.78
2,097.85
2,046.17
2,016.17
1,535.75
1,472.09
1,453.19
1,280.96
1,213.45
1,059.47
Share Capital
89.28
88.20
88.20
88.20
88.20
88.20
88.20
88.20
88.20
88.20
Total Reserves
2,049.83
1,959.65
1,957.97
1,927.97
1,447.54
1,383.88
1,364.98
1,192.75
1,125.25
971.26
Non-Current Liabilities
2,164.77
1,743.70
579.57
355.24
647.11
492.72
736.50
860.63
630.07
732.91
Secured Loans
1,884.75
1,770.92
625.52
471.50
488.43
338.54
592.07
714.15
509.84
640.23
Unsecured Loans
199.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
56.87
46.31
48.39
40.92
30.99
26.93
24.28
20.69
14.98
8.80
Current Liabilities
2,496.66
3,158.76
4,231.05
2,510.35
2,299.52
1,469.83
949.52
797.33
764.99
448.87
Trade Payables
1,294.49
1,483.99
908.98
438.61
470.15
244.63
355.94
212.41
214.81
67.09
Other Current Liabilities
401.42
422.82
467.51
853.40
289.64
384.68
280.65
210.18
215.83
190.88
Short Term Borrowings
719.30
1,175.91
2,839.22
1,197.71
1,407.12
785.11
231.62
304.43
269.42
125.90
Short Term Provisions
81.45
76.04
15.34
20.63
132.61
55.40
81.30
70.31
64.94
65.00
Total Liabilities
6,885.34
7,044.08
6,897.12
4,889.66
4,482.05
3,440.17
3,139.35
2,938.92
2,608.51
2,241.25
Net Block
2,675.75
2,203.79
2,183.71
2,051.12
1,317.43
1,383.97
1,427.38
1,458.31
1,341.61
1,059.07
Gross Block
3,408.71
2,765.30
2,579.27
2,293.20
1,426.58
2,527.02
2,446.21
2,370.44
2,154.11
1,785.29
Accumulated Depreciation
732.96
561.51
395.56
242.08
109.15
1,143.05
1,018.84
912.13
812.50
726.23
Non Current Assets
4,479.81
4,109.12
3,369.56
2,706.13
1,867.78
1,607.29
1,752.36
1,555.21
1,534.00
1,403.95
Capital Work in Progress
1,309.56
1,370.22
653.84
385.27
396.20
151.82
95.30
26.71
120.57
271.75
Non Current Investment
36.84
5.93
15.12
17.55
36.33
0.82
180.84
1.70
33.63
12.54
Long Term Loans & Adv.
441.61
527.41
513.37
250.39
100.74
61.62
38.73
56.41
36.99
60.57
Other Non Current Assets
16.05
1.77
3.52
1.80
17.09
9.05
10.11
12.08
1.19
0.02
Current Assets
2,405.53
2,934.96
3,527.56
2,183.53
2,614.27
1,832.88
1,386.98
1,383.72
1,074.51
837.30
Current Investments
11.60
251.58
377.73
141.61
35.85
252.45
29.52
252.83
22.20
42.22
Inventories
683.69
827.90
768.49
504.53
605.92
409.41
346.22
246.82
211.32
161.39
Sundry Debtors
1,275.80
1,396.26
1,965.37
1,311.33
1,548.05
953.51
789.06
651.74
566.03
259.65
Cash & Bank
259.26
116.23
100.31
98.02
232.56
60.35
95.69
104.76
155.79
279.61
Other Current Assets
175.18
49.01
70.08
26.34
191.89
157.17
126.49
127.57
119.17
94.43
Short Term Loans & Adv.
123.07
293.98
245.58
101.70
131.34
87.18
100.34
99.76
103.34
81.59
Net Current Assets
-91.13
-223.80
-703.49
-326.82
314.75
363.05
437.46
586.39
309.52
388.43
Total Assets
6,885.34
7,044.08
6,897.12
4,889.66
4,482.05
3,440.17
3,139.34
2,938.93
2,608.51
2,241.25

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
578.27
1,310.01
-131.51
796.24
-110.38
-53.77
414.79
224.76
92.14
239.29
PBT
103.08
109.79
230.49
230.45
177.11
89.25
348.29
182.99
291.74
266.33
Adjustment
423.72
374.05
345.64
247.24
210.51
248.40
242.68
195.82
161.05
96.62
Changes in Working Capital
68.58
857.19
-638.80
370.49
-467.23
-369.46
-75.26
-121.82
-279.13
-62.77
Cash after chg. in Working capital
595.38
1,341.03
-62.67
848.18
-79.61
-31.81
515.71
256.98
173.66
300.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.11
-31.02
-68.84
-51.94
-30.76
-30.54
-89.57
-32.22
-81.52
-60.89
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
8.57
0.00
0.00
0.00
0.00
Cash From Investing Activity
-155.78
-575.67
-1,138.66
-839.91
-62.23
-188.82
-69.69
-314.91
-195.97
-138.22
Net Fixed Assets
60.94
-347.72
-105.47
816.18
762.03
-125.21
-137.57
-97.22
-218.59
-182.66
Net Investments
-18.79
281.46
-157.03
-821.96
163.70
3.61
38.95
-225.15
-5.27
42.20
Others
-197.93
-509.41
-876.16
-834.13
-987.96
-67.22
28.93
7.46
27.89
2.24
Cash from Financing Activity
-353.79
-737.44
1,269.21
-81.28
329.84
204.92
-355.65
49.89
-31.93
-28.38
Net Cash Inflow / Outflow
68.70
-3.10
-0.96
-124.95
157.23
-37.67
-10.56
-40.26
-135.76
72.69
Opening Cash & Equivalents
88.74
91.84
92.80
217.74
54.99
89.86
100.42
140.67
276.43
206.92
Closing Cash & Equivalent
157.57
88.74
91.84
92.79
212.22
52.19
89.86
100.42
140.67
279.61

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.)
232.31
225.12
224.94
221.64
168.82
161.18
158.97
139.91
132.36
115.31
ROA
1.28%
1.10%
2.83%
3.35%
2.96%
2.02%
7.91%
4.66%
8.73%
8.93%
ROE
4.26%
3.74%
8.20%
8.84%
7.81%
4.57%
17.69%
10.44%
18.79%
19.12%
ROCE
6.76%
6.39%
8.45%
9.40%
9.66%
7.94%
18.22%
11.80%
18.29%
17.84%
Fixed Asset Turnover
1.52
2.52
2.49
2.35
2.30
1.62
1.73
1.26
1.29
1.07
Receivable days
104.08
91.00
98.65
119.19
100.58
78.71
63.28
78.06
59.09
48.75
Inventory Days
58.88
43.21
38.33
46.29
40.82
34.13
26.04
29.37
26.67
29.33
Payable days
123.49
69.40
44.41
47.13
31.63
30.36
30.41
32.85
25.41
18.95
Cash Conversion Cycle
39.47
64.81
92.57
118.35
109.78
82.47
58.91
74.58
60.35
59.14
Total Debt/Equity
1.37
1.48
1.73
1.00
1.28
0.94
0.67
0.88
0.74
0.75
Interest Cover
1.43
1.49
2.34
2.92
2.36
1.88
4.34
3.22
5.28
7.06

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.