Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Fertilizers

Rating :
75/99

BSE: 590024 | NSE: FACT

82.60
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  85.45
  •  85.60
  •  81.50
  •  85.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  244753
  •  204.18
  •  93.00
  •  20.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,335.11
  • 4.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,488.63
  • N/A
  • -12.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 90.00%
  • 0.00%
  • 0.83%
  • FII
  • DII
  • Others
  • 0%
  • 8.96%
  • 0.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 9.67
  • 12.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.66
  • -
  • 11.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.47
  • -2.38
  • -3.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 16.47
  • 25.37

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
1,046.82
930.93
12.45%
551.80
351.20
57.12%
708.48
485.12
46.04%
779.30
591.35
31.78%
Expenses
911.12
855.17
6.54%
517.40
362.33
42.80%
589.82
479.62
22.98%
683.53
578.24
18.21%
EBITDA
135.70
75.76
79.12%
34.40
-11.13
-
118.66
5.50
2,057.45%
95.77
13.11
630.51%
EBIDTM
12.96%
8.14%
6.24%
-3.17%
16.75%
1.13%
12.29%
2.22%
Other Income
13.63
4.19
225.30%
13.69
5.85
134.02%
14.83
3.85
285.19%
978.80
6.74
14,422.26%
Interest
61.33
69.20
-11.37%
60.69
70.51
-13.93%
62.43
74.59
-16.30%
87.15
65.42
33.22%
Depreciation
4.93
4.49
9.80%
4.97
4.45
11.69%
4.54
10.26
-55.75%
4.45
4.20
5.95%
PBT
83.07
6.26
1,227.00%
-17.56
-80.24
-
66.52
-50.03
-
982.97
-49.77
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
83.07
6.26
1,227.00%
-17.56
-80.24
-
66.52
-50.03
-
982.97
-49.77
-
PATM
7.94%
0.67%
-3.18%
-22.85%
9.39%
-10.31%
126.14%
-8.42%
EPS
1.28
0.10
1,180.00%
-0.27
-1.24
-
1.03
-0.77
-
15.19
-0.77
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,086.40
2,769.91
1,954.59
1,926.82
1,866.63
1,745.79
1,980.80
Net Sales Growth
30.86%
41.71%
1.44%
3.22%
6.92%
-11.86%
 
Cost Of Goods Sold
1,770.07
1,574.88
1,271.57
1,010.03
1,068.31
1,258.94
1,460.90
Gross Profit
1,316.33
1,195.04
683.02
916.80
798.31
486.84
519.91
GP Margin
42.65%
43.14%
34.94%
47.58%
42.77%
27.89%
26.25%
Total Expenditure
2,701.87
2,491.47
1,949.15
1,762.15
1,821.50
1,966.17
2,185.14
Power & Fuel Cost
-
254.78
117.89
164.59
166.81
120.32
149.49
% Of Sales
-
9.20%
6.03%
8.54%
8.94%
6.89%
7.55%
Employee Cost
-
232.45
229.50
249.29
243.56
250.06
263.08
% Of Sales
-
8.39%
11.74%
12.94%
13.05%
14.32%
13.28%
Manufacturing Exp.
-
105.35
101.81
97.33
129.22
152.06
112.19
% Of Sales
-
3.80%
5.21%
5.05%
6.92%
8.71%
5.66%
General & Admin Exp.
-
16.71
9.33
9.39
8.00
8.09
10.19
% Of Sales
-
0.60%
0.48%
0.49%
0.43%
0.46%
0.51%
Selling & Distn. Exp.
-
237.46
155.29
171.84
146.42
100.96
117.09
% Of Sales
-
8.57%
7.94%
8.92%
7.84%
5.78%
5.91%
Miscellaneous Exp.
-
78.22
72.14
70.06
66.95
85.69
83.71
% Of Sales
-
2.82%
3.69%
3.64%
3.59%
4.91%
4.23%
EBITDA
384.53
278.44
5.44
164.67
45.13
-220.38
-204.34
EBITDA Margin
12.46%
10.05%
0.28%
8.55%
2.42%
-12.62%
-10.32%
Other Income
1,020.95
32.14
26.90
45.42
18.16
29.00
48.72
Interest
271.60
289.29
280.53
322.01
304.66
256.55
200.92
Depreciation
18.89
17.93
23.02
17.15
21.30
22.98
25.16
PBT
1,115.00
3.36
-271.21
-129.06
-262.68
-470.91
-381.70
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
1,115.00
975.52
162.69
-129.06
-262.68
-458.57
-372.89
PAT before Minority Interest
1,115.00
975.52
162.69
-129.06
-262.68
-458.57
-372.89
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
36.13%
35.22%
8.32%
-6.70%
-14.07%
-26.27%
-18.83%
PAT Growth
741.62%
499.62%
-
-
-
-
 
EPS
17.23
15.08
2.51
-1.99
-4.06
-7.09
-5.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
-491.43
-1,472.27
-1,638.83
-1,512.33
-1,310.25
-851.66
Share Capital
647.07
647.07
647.07
647.07
647.07
647.07
Total Reserves
-1,138.50
-2,119.34
-2,285.90
-2,159.41
-1,957.32
-1,498.73
Non-Current Liabilities
1,104.88
1,976.81
1,941.14
1,898.51
1,799.64
413.90
Secured Loans
905.64
1,795.99
1,770.49
1,770.49
1,668.08
201.68
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
192.32
173.27
162.46
119.19
131.55
212.21
Current Liabilities
1,998.87
1,809.63
1,513.80
1,181.45
1,194.03
2,120.07
Trade Payables
211.41
418.97
423.01
320.72
577.09
724.06
Other Current Liabilities
1,741.05
894.93
565.27
213.97
392.94
558.56
Short Term Borrowings
24.70
477.93
507.37
631.82
183.45
791.57
Short Term Provisions
21.70
17.80
18.15
14.93
40.54
45.88
Total Liabilities
2,612.32
2,314.17
1,816.11
1,567.63
1,683.42
1,682.31
Net Block
299.14
295.46
294.62
296.71
314.10
329.94
Gross Block
378.91
357.33
333.60
321.68
1,530.53
1,526.66
Accumulated Depreciation
79.08
59.31
36.04
21.66
1,212.75
1,191.50
Non Current Assets
481.11
394.28
382.67
375.28
348.14
366.72
Capital Work in Progress
38.99
17.92
18.50
24.68
21.86
25.20
Non Current Investment
78.21
69.16
59.37
45.81
3.67
3.67
Long Term Loans & Adv.
16.71
11.75
10.18
8.08
8.45
7.87
Other Non Current Assets
48.05
0.00
0.00
0.00
0.06
0.04
Current Assets
2,131.21
1,919.89
1,433.45
1,192.34
1,335.28
1,315.58
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
563.27
652.01
478.75
429.11
391.24
553.05
Sundry Debtors
390.16
405.31
364.39
506.07
11.14
10.37
Cash & Bank
667.17
74.67
63.65
52.18
58.22
88.65
Other Current Assets
510.62
423.69
350.48
179.82
874.68
663.52
Short Term Loans & Adv.
312.54
364.22
176.19
25.15
104.29
98.11
Net Current Assets
132.34
110.26
-80.35
10.89
141.25
-804.48
Total Assets
2,612.32
2,314.17
1,816.12
1,567.62
1,683.42
1,682.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
256.44
-410.24
223.86
31.38
-236.83
191.99
PBT
975.52
162.69
-129.06
-262.68
-458.57
-381.70
Adjustment
-682.27
-132.09
344.49
326.19
204.93
247.46
Changes in Working Capital
-36.82
-440.83
8.43
-32.14
16.80
317.42
Cash after chg. in Working capital
256.44
-410.24
223.86
31.38
-236.83
183.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
8.81
Cash From Investing Activity
289.35
416.00
-3.19
74.91
-3.91
-9.44
Net Fixed Assets
-42.65
-23.15
-5.74
1,146.84
0.22
Net Investments
-9.05
-9.79
-13.56
-42.14
0.00
Others
341.05
448.94
16.11
-1,029.79
-4.13
Cash from Financing Activity
-503.50
-45.46
-206.84
-94.08
223.83
-180.61
Net Cash Inflow / Outflow
42.29
-39.69
13.83
12.21
-16.91
1.94
Opening Cash & Equivalents
6.43
46.12
32.29
20.08
37.75
3.11
Closing Cash & Equivalent
48.72
6.43
46.12
32.29
20.85
5.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
-7.59
-22.75
-25.33
-23.37
-20.25
-13.16
ROA
39.60%
7.88%
-7.63%
-16.16%
-27.25%
-22.17%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
118.71%
61.53%
25.24%
5.85%
-49.69%
-64.33%
Fixed Asset Turnover
7.52
5.66
6.09
2.10
1.17
1.33
Receivable days
52.41
71.87
79.60
48.51
2.19
1.86
Inventory Days
80.07
105.58
83.02
76.94
96.28
99.22
Payable days
47.86
77.70
77.10
73.77
81.89
60.76
Cash Conversion Cycle
84.62
99.74
85.52
51.68
16.57
40.33
Total Debt/Equity
-3.70
-1.54
-1.39
-1.59
-1.42
-1.31
Interest Cover
4.37
1.58
0.60
0.14
-0.79
-0.86

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.