Nifty
Sensex
:
:
16106.55
53952.50
-108.15 (-0.67%)
-336.11 (-0.62%)

Fertilizers

Rating :
73/99

BSE: 500645 | NSE: DEEPAKFERT

580.90
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  579.70
  •  594.70
  •  569.90
  •  571.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  267378
  •  1561.14
  •  724.80
  •  284.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,036.59
  • 13.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,303.72
  • 1.29%
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.58%
  • 2.74%
  • 28.41%
  • FII
  • DII
  • Others
  • 14.29%
  • 1.56%
  • 5.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.19
  • 6.95
  • -4.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 15.06
  • 15.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.58
  • 20.65
  • 75.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.23
  • 12.57
  • 11.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 1.08
  • 0.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.49
  • 7.85
  • 6.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
1,955.70
1,447.14
35.14%
1,793.01
1,404.19
27.69%
1,902.10
1,382.08
37.63%
1,575.08
1,292.95
21.82%
Expenses
1,603.71
1,230.33
30.35%
1,580.98
1,211.00
30.55%
1,611.77
1,109.87
45.22%
1,301.98
1,173.36
10.96%
EBITDA
351.99
216.81
62.35%
212.03
193.19
9.75%
290.33
272.21
6.66%
273.10
119.59
128.36%
EBIDTM
18.00%
14.98%
11.83%
13.76%
15.26%
19.70%
17.34%
9.25%
Other Income
17.09
9.09
88.01%
10.92
14.28
-23.53%
5.87
3.59
63.51%
5.71
14.18
-59.73%
Interest
36.19
42.80
-15.44%
36.74
41.61
-11.70%
43.29
55.21
-21.59%
48.09
58.11
-17.24%
Depreciation
65.80
53.08
23.96%
51.32
53.81
-4.63%
62.50
53.35
17.15%
51.71
53.23
-2.86%
PBT
267.09
130.02
105.42%
134.89
112.05
20.38%
190.41
167.24
13.85%
179.01
22.43
698.08%
Tax
86.48
41.07
110.57%
41.56
31.50
31.94%
59.78
46.10
29.67%
63.21
0.11
57,363.64%
PAT
180.61
88.95
103.05%
93.33
80.55
15.87%
130.63
121.14
7.83%
115.80
22.32
418.82%
PATM
9.24%
6.15%
5.21%
5.74%
6.87%
8.77%
7.35%
1.73%
EPS
14.90
8.53
74.68%
8.40
8.89
-5.51%
12.47
13.05
-4.44%
11.03
2.43
353.91%

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
7,225.89
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
Net Sales Growth
30.75%
23.97%
-30.51%
12.46%
44.45%
-3.69%
13.03%
-2.64%
46.46%
10.85%
 
Cost Of Goods Sold
4,889.14
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
Gross Profit
2,336.75
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
GP Margin
32.34%
34.51%
29.36%
21.53%
24.02%
29.08%
22.42%
22.76%
29.21%
30.32%
35.19%
Total Expenditure
6,098.44
4,853.66
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
Power & Fuel Cost
-
83.09
61.88
58.05
83.15
47.37
39.24
36.20
34.12
31.76
37.52
% Of Sales
-
1.43%
1.32%
0.86%
1.39%
1.14%
0.91%
0.95%
0.87%
1.19%
1.56%
Employee Cost
-
365.13
306.17
277.66
245.80
210.17
183.01
153.62
168.85
150.84
142.70
% Of Sales
-
6.29%
6.53%
4.12%
4.10%
5.06%
4.25%
4.03%
4.31%
5.64%
5.92%
Manufacturing Exp.
-
189.73
152.13
149.22
124.40
109.96
88.40
115.18
131.85
114.81
102.48
% Of Sales
-
3.27%
3.25%
2.21%
2.08%
2.65%
2.05%
3.02%
3.37%
4.29%
4.25%
General & Admin Exp.
-
113.80
117.07
139.04
101.06
115.11
88.06
73.45
59.59
50.95
33.94
% Of Sales
-
1.96%
2.50%
2.06%
1.69%
2.77%
2.04%
1.93%
1.52%
1.91%
1.41%
Selling & Distn. Exp.
-
220.90
185.03
270.00
260.56
181.41
158.93
146.76
126.60
60.40
49.85
% Of Sales
-
3.80%
3.95%
4.00%
4.35%
4.37%
3.69%
3.85%
3.23%
2.26%
2.07%
Miscellaneous Exp.
-
77.12
89.26
98.13
79.77
69.51
51.89
48.80
106.00
85.94
49.85
% Of Sales
-
1.33%
1.91%
1.46%
1.33%
1.67%
1.20%
1.28%
2.71%
3.21%
2.93%
EBITDA
1,127.45
954.83
464.26
459.33
545.18
473.39
356.50
293.56
516.71
315.98
411.64
EBITDA Margin
15.60%
16.44%
9.91%
6.81%
9.09%
11.41%
8.27%
7.70%
13.20%
11.82%
17.07%
Other Income
39.59
33.15
95.45
54.30
24.09
15.86
72.42
31.21
46.85
57.51
37.29
Interest
164.31
187.71
242.93
229.33
173.16
121.47
130.01
111.09
100.98
82.33
68.23
Depreciation
231.33
211.95
213.53
171.46
163.23
135.02
121.80
124.43
114.28
108.18
88.96
PBT
771.40
588.32
103.25
112.84
232.88
232.76
177.11
89.25
348.29
182.99
291.74
Tax
251.03
181.88
14.07
36.32
66.39
75.83
59.88
31.23
96.45
53.68
80.04
Tax Rate
32.54%
30.92%
13.63%
32.19%
28.51%
32.58%
33.81%
31.93%
28.63%
29.33%
27.44%
PAT
520.37
400.31
87.43
73.72
165.06
156.62
117.84
67.99
240.50
129.30
211.70
PAT before Minority Interest
511.86
406.44
89.18
76.52
166.49
156.93
117.23
66.59
240.50
129.30
211.70
Minority Interest
-8.51
-6.13
-1.75
-2.80
-1.43
-0.31
0.61
1.40
0.00
0.00
0.00
PAT Margin
7.20%
6.89%
1.87%
1.09%
2.75%
3.77%
2.73%
1.78%
6.14%
4.84%
8.78%
PAT Growth
66.27%
357.86%
18.60%
-55.34%
5.39%
32.91%
73.32%
-71.73%
86.00%
-38.92%
 
EPS
43.15
33.19
7.25
6.11
13.69
12.99
9.77
5.64
19.94
10.72
17.55

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
2,702.59
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
Share Capital
102.68
89.28
88.20
88.20
88.20
88.20
88.20
88.20
88.20
88.20
Total Reserves
2,599.91
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
Non-Current Liabilities
2,316.92
2,164.77
1,743.70
579.57
355.24
647.11
492.72
736.50
860.63
630.07
Secured Loans
1,783.39
1,884.75
1,770.92
625.52
471.50
488.43
338.54
592.07
714.15
509.84
Unsecured Loans
403.20
199.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
67.08
56.87
46.31
48.39
40.92
30.99
26.93
24.28
20.69
14.98
Current Liabilities
1,979.67
2,496.66
3,158.76
4,231.05
2,510.35
2,299.52
1,469.83
949.52
797.33
764.99
Trade Payables
1,296.76
1,294.49
1,483.99
908.98
438.61
470.15
244.63
355.94
212.41
214.81
Other Current Liabilities
493.17
401.42
422.82
467.51
853.40
289.64
384.68
280.65
210.18
215.83
Short Term Borrowings
110.19
719.30
1,175.91
2,839.22
1,197.71
1,407.12
785.11
231.62
304.43
269.42
Short Term Provisions
79.55
81.45
76.04
15.34
20.63
132.61
55.40
81.30
70.31
64.94
Total Liabilities
7,096.19
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
Net Block
2,584.78
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
Gross Block
3,523.35
3,407.25
2,765.30
2,579.27
2,293.20
1,426.58
2,527.02
2,446.21
2,370.44
2,154.11
Accumulated Depreciation
938.57
731.50
561.51
395.56
242.08
109.15
1,143.05
1,018.84
912.13
812.50
Non Current Assets
4,686.78
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
Capital Work in Progress
1,618.86
1,309.56
1,370.22
653.84
385.27
396.20
151.82
95.30
26.71
120.57
Non Current Investment
36.15
36.84
5.93
15.12
17.55
36.33
0.82
180.84
1.70
33.63
Long Term Loans & Adv.
427.12
441.61
527.41
513.37
250.39
100.74
61.62
38.73
56.41
36.99
Other Non Current Assets
19.87
16.05
1.77
3.52
1.80
17.09
9.05
10.11
12.08
1.19
Current Assets
2,409.41
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
Current Investments
449.20
11.60
251.58
377.73
141.61
35.85
252.45
29.52
252.83
22.20
Inventories
637.22
683.69
827.90
768.49
504.53
605.92
409.41
346.22
246.82
211.32
Sundry Debtors
906.12
1,275.80
1,396.26
1,965.37
1,311.33
1,548.05
953.51
789.06
651.74
566.03
Cash & Bank
246.31
259.26
116.23
100.31
98.02
232.56
60.35
95.69
104.76
155.79
Other Current Assets
170.56
52.11
49.01
70.08
128.04
191.89
157.17
126.49
127.57
119.17
Short Term Loans & Adv.
118.23
123.07
293.98
245.58
101.70
131.34
87.18
100.34
99.76
103.34
Net Current Assets
429.74
-91.13
-223.80
-703.49
-326.82
314.75
363.05
437.46
586.39
309.52
Total Assets
7,096.19
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

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
1,247.50
578.27
1,310.01
-131.51
796.24
-110.38
-53.77
414.79
224.76
92.14
PBT
588.32
103.08
109.79
230.49
230.45
177.11
89.25
348.29
182.99
291.74
Adjustment
402.89
423.72
374.05
345.64
247.24
210.51
248.40
242.68
195.82
161.05
Changes in Working Capital
429.22
68.58
857.19
-638.80
370.49
-467.23
-369.46
-75.26
-121.82
-279.13
Cash after chg. in Working capital
1,420.43
595.38
1,341.03
-62.67
848.18
-79.61
-31.81
515.71
256.98
173.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-172.93
-17.11
-31.02
-68.84
-51.94
-30.76
-30.54
-89.57
-32.22
-81.52
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
8.57
0.00
0.00
0.00
Cash From Investing Activity
-623.92
-155.65
-575.67
-1,138.66
-839.91
-62.23
-188.82
-69.69
-314.91
-195.97
Net Fixed Assets
-12.36
62.37
-347.72
-105.47
816.18
762.03
-125.21
-137.57
-97.22
-218.59
Net Investments
-111.49
-18.79
281.46
-157.03
-821.96
163.70
3.61
38.95
-225.15
-5.27
Others
-500.07
-199.23
-509.41
-876.16
-834.13
-987.96
-67.22
28.93
7.46
27.89
Cash from Financing Activity
-613.07
-353.79
-737.44
1,269.21
-81.28
329.84
204.92
-355.65
49.89
-31.93
Net Cash Inflow / Outflow
10.51
68.83
-3.10
-0.96
-124.95
157.23
-37.67
-10.56
-40.26
-135.76
Opening Cash & Equivalents
157.57
88.74
91.84
92.80
217.74
54.99
89.86
100.42
140.67
276.43
Closing Cash & Equivalent
168.08
157.57
88.74
91.84
92.79
212.22
52.19
89.86
100.42
140.67

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.)
263.21
232.31
225.12
224.94
221.64
168.82
161.18
158.97
139.91
132.36
ROA
5.81%
1.28%
1.10%
2.83%
3.35%
2.96%
2.02%
7.91%
4.66%
8.73%
ROE
16.79%
4.26%
3.74%
8.20%
8.84%
7.81%
4.57%
17.69%
10.44%
18.79%
ROCE
15.03%
6.76%
6.39%
8.45%
9.40%
9.66%
7.94%
18.22%
11.80%
18.29%
Fixed Asset Turnover
1.75
1.61
2.52
2.49
2.35
2.30
1.62
1.73
1.26
1.29
Receivable days
65.50
97.98
91.00
98.65
119.19
100.58
78.71
63.28
78.06
59.09
Inventory Days
39.65
55.43
43.21
38.33
46.29
40.82
34.13
26.04
29.37
26.67
Payable days
124.32
123.49
69.40
44.41
47.13
31.63
30.36
30.41
32.85
25.41
Cash Conversion Cycle
-19.17
29.92
64.81
92.57
118.35
109.78
82.47
58.91
74.58
60.35
Total Debt/Equity
0.93
1.37
1.48
1.73
1.00
1.28
0.94
0.67
0.88
0.74
Interest Cover
4.13
1.43
1.49
2.34
2.92
2.36
1.88
4.34
3.22
5.28

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.