Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Fertilizers

Rating :
68/99

BSE: 590024 | NSE: FACT

125.80
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  124.90
  •  127.00
  •  123.15
  •  122.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  189644
  •  236.83
  •  159.90
  •  97.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,130.46
  • 23.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,254.48
  • N/A
  • 45.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 90.00%
  • 0.00%
  • 0.92%
  • FII
  • DII
  • Others
  • 0%
  • 8.97%
  • 0.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 11.79
  • 18.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 64.31
  • 150.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.35
  • -
  • 29.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.99
  • 15.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -13.13
  • -20.85
  • -32.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.49
  • 22.48
  • 11.90

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
1,692.55
821.17
106.11%
1,208.46
839.04
44.03%
781.65
1,046.82
-25.33%
742.14
551.80
34.49%
Expenses
1,395.44
625.34
123.15%
1,098.49
654.14
67.93%
677.13
911.12
-25.68%
657.51
517.40
27.08%
EBITDA
297.11
195.83
51.72%
109.97
184.90
-40.52%
104.52
135.70
-22.98%
84.63
34.40
146.02%
EBIDTM
17.55%
23.85%
9.10%
22.04%
13.37%
12.96%
11.40%
6.23%
Other Income
35.28
22.38
57.64%
31.80
17.89
77.75%
26.54
13.63
94.72%
24.03
13.70
75.40%
Interest
59.72
62.08
-3.80%
61.88
61.17
1.16%
61.57
61.33
0.39%
61.23
60.69
0.89%
Depreciation
8.73
7.88
10.79%
7.02
4.91
42.97%
3.76
4.93
-23.73%
7.63
4.97
53.52%
PBT
233.44
148.25
57.46%
43.59
136.71
-68.11%
36.45
83.07
-56.12%
39.80
-17.56
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
233.44
148.25
57.46%
43.59
136.71
-68.11%
36.45
83.07
-56.12%
39.80
-17.56
-
PATM
13.79%
18.05%
3.61%
16.29%
4.66%
7.94%
5.36%
-3.18%
EPS
3.61
2.29
57.64%
0.67
2.11
-68.25%
0.56
1.28
-56.25%
0.62
-0.27
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,424.80
3,258.82
2,769.91
1,954.59
1,926.82
1,866.63
1,745.79
1,980.80
Net Sales Growth
35.78%
17.65%
41.71%
1.44%
3.22%
6.92%
-11.86%
 
Cost Of Goods Sold
2,780.41
1,790.25
1,574.88
1,271.57
1,010.03
1,068.31
1,258.94
1,460.90
Gross Profit
1,644.39
1,468.57
1,195.04
683.02
916.80
798.31
486.84
519.91
GP Margin
37.16%
45.06%
43.14%
34.94%
47.58%
42.77%
27.89%
26.25%
Total Expenditure
3,828.57
2,718.40
2,491.48
1,949.15
1,762.15
1,821.50
1,966.17
2,185.14
Power & Fuel Cost
-
213.15
254.78
117.89
164.59
166.81
120.32
149.49
% Of Sales
-
6.54%
9.20%
6.03%
8.54%
8.94%
6.89%
7.55%
Employee Cost
-
228.34
232.45
229.50
249.29
243.56
250.06
263.08
% Of Sales
-
7.01%
8.39%
11.74%
12.94%
13.05%
14.32%
13.28%
Manufacturing Exp.
-
116.30
105.35
101.81
97.33
129.22
152.06
112.19
% Of Sales
-
3.57%
3.80%
5.21%
5.05%
6.92%
8.71%
5.66%
General & Admin Exp.
-
12.21
16.71
9.33
9.39
8.00
8.09
10.19
% Of Sales
-
0.37%
0.60%
0.48%
0.49%
0.43%
0.46%
0.51%
Selling & Distn. Exp.
-
291.96
237.46
155.29
171.84
146.42
100.96
117.09
% Of Sales
-
8.96%
8.57%
7.94%
8.92%
7.84%
5.78%
5.91%
Miscellaneous Exp.
-
74.50
78.22
72.14
70.06
66.95
85.69
83.71
% Of Sales
-
2.29%
2.82%
3.69%
3.64%
3.59%
4.91%
4.23%
EBITDA
596.23
540.42
278.43
5.44
164.67
45.13
-220.38
-204.34
EBITDA Margin
13.47%
16.58%
10.05%
0.28%
8.55%
2.42%
-12.62%
-10.32%
Other Income
117.65
79.51
32.26
26.90
45.42
18.16
29.00
48.72
Interest
244.40
245.26
289.34
280.53
322.01
304.66
256.55
200.92
Depreciation
27.14
22.69
18.02
23.02
17.15
21.30
22.98
25.16
PBT
353.28
351.98
3.34
-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
0.00
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
353.28
351.98
975.50
162.69
-129.06
-262.68
-458.57
-372.89
PAT before Minority Interest
353.28
351.98
975.50
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
0.00
PAT Margin
7.98%
10.80%
35.22%
8.32%
-6.70%
-14.07%
-26.27%
-18.83%
PAT Growth
0.80%
-63.92%
499.61%
-
-
-
-
 
EPS
5.46
5.44
15.07
2.51
-1.99
-4.06
-7.09
-5.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
-174.98
-491.92
-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
647.07
Total Reserves
-822.06
-1,138.99
-2,119.34
-2,285.90
-2,159.41
-1,957.32
-1,498.73
Non-Current Liabilities
240.25
1,105.26
1,976.81
1,941.14
1,898.51
1,799.64
413.90
Secured Loans
15.30
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
0.00
Long Term Provisions
189.66
192.32
173.27
162.46
119.19
131.55
212.21
Current Liabilities
3,302.05
1,999.23
1,809.63
1,513.80
1,181.45
1,194.03
2,120.07
Trade Payables
374.44
211.41
418.97
423.01
320.72
577.09
724.06
Other Current Liabilities
2,870.93
1,741.42
894.93
565.27
213.97
392.94
558.56
Short Term Borrowings
0.00
24.70
477.93
507.37
631.82
183.45
791.57
Short Term Provisions
56.68
21.70
17.80
18.15
14.93
40.54
45.88
Total Liabilities
3,367.32
2,612.57
2,314.17
1,816.11
1,567.63
1,683.42
1,682.31
Net Block
285.67
257.47
295.46
294.62
296.71
314.10
329.94
Gross Block
391.93
341.04
357.33
333.60
321.68
1,530.53
1,526.66
Accumulated Depreciation
106.25
83.25
59.31
36.04
21.66
1,212.75
1,191.50
Non Current Assets
459.88
416.07
394.28
382.67
375.28
348.14
366.72
Capital Work in Progress
54.98
38.96
17.92
18.50
24.68
21.86
25.20
Non Current Investment
86.34
78.19
69.16
59.37
45.81
3.67
3.67
Long Term Loans & Adv.
8.85
41.45
11.75
10.18
8.08
8.45
7.87
Other Non Current Assets
24.04
0.00
0.00
0.00
0.00
0.06
0.04
Current Assets
2,907.44
2,196.50
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
0.00
Inventories
515.64
563.27
652.01
478.75
429.11
391.24
553.05
Sundry Debtors
104.38
390.16
405.31
364.39
506.07
11.14
10.37
Cash & Bank
1,666.87
684.72
74.67
63.65
52.18
58.22
88.65
Other Current Assets
620.55
239.85
423.69
350.48
204.97
874.68
663.52
Short Term Loans & Adv.
374.06
318.51
364.22
176.19
25.15
104.29
98.11
Net Current Assets
-394.61
197.28
110.26
-80.35
10.89
141.25
-804.48
Total Assets
3,367.32
2,612.57
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,023.38
214.34
-410.24
223.86
31.38
-236.83
191.99
PBT
351.98
975.50
162.69
-129.06
-262.68
-458.57
-381.70
Adjustment
201.39
-658.45
-132.09
344.49
326.19
204.93
247.46
Changes in Working Capital
464.41
-92.02
-440.83
8.43
-32.14
16.80
317.42
Cash after chg. in Working capital
1,017.78
225.04
-410.24
223.86
31.38
-236.83
183.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
5.72
-10.67
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
0.00
Extra & Other Items
-0.12
-0.02
0.00
0.00
0.00
0.00
8.81
Cash From Investing Activity
-857.19
335.63
416.00
-3.19
74.91
-3.91
-9.44
Net Fixed Assets
-66.91
-4.75
-23.15
-5.74
1,146.84
0.22
Net Investments
-8.15
-9.03
-9.79
-13.56
-42.14
0.00
Others
-782.13
349.41
448.94
16.11
-1,029.79
-4.13
Cash from Financing Activity
-36.13
-507.68
-45.46
-206.84
-94.08
223.83
-180.61
Net Cash Inflow / Outflow
130.07
42.29
-39.69
13.83
12.21
-16.91
1.94
Opening Cash & Equivalents
48.72
6.43
46.12
32.29
20.08
37.75
3.11
Closing Cash & Equivalent
178.78
48.72
6.43
46.12
32.29
20.85
5.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
-2.70
-7.60
-22.75
-25.33
-23.37
-20.25
-13.16
ROA
11.77%
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%
0.00%
ROCE
40.56%
118.74%
61.53%
25.24%
5.85%
-49.69%
-64.33%
Fixed Asset Turnover
8.89
7.93
5.66
6.09
2.10
1.17
1.33
Receivable days
27.70
52.41
71.87
79.60
48.51
2.19
1.86
Inventory Days
60.42
80.07
105.58
83.02
76.94
96.28
99.22
Payable days
59.72
73.05
77.70
77.10
73.77
81.89
60.76
Cash Conversion Cycle
28.39
59.43
99.74
85.52
51.68
16.57
40.33
Total Debt/Equity
-10.23
-3.70
-1.54
-1.39
-1.59
-1.42
-1.31
Interest Cover
2.44
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.