Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Fertilizers

Rating :
77/99

BSE: 590024 | NSE: FACT

107.85
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  107.70
  •  110.45
  •  106.35
  •  110.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  312704
  •  336.92
  •  139.20
  •  37.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,965.73
  • 25.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,119.25
  • N/A
  • -24.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 90.00%
  • 0.00%
  • 0.93%
  • FII
  • DII
  • Others
  • 0%
  • 8.96%
  • 0.11%

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
  • -
  • -
  • 2.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.92
  • -3.11
  • -4.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.50
  • 16.98
  • 21.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
839.04
779.30
7.67%
1,046.82
930.93
12.45%
551.80
351.20
57.12%
708.48
485.12
46.04%
Expenses
654.14
683.53
-4.30%
911.12
855.17
6.54%
517.40
362.33
42.80%
589.82
479.62
22.98%
EBITDA
184.90
95.77
93.07%
135.70
75.76
79.12%
34.40
-11.13
-
118.66
5.50
2,057.45%
EBIDTM
22.04%
12.29%
12.96%
8.14%
6.24%
-3.17%
16.75%
1.13%
Other Income
17.89
6.63
169.83%
13.63
4.19
225.30%
13.69
5.85
134.02%
14.83
3.85
285.19%
Interest
61.17
87.15
-29.81%
61.33
69.20
-11.37%
60.69
70.51
-13.93%
62.43
74.59
-16.30%
Depreciation
4.91
4.45
10.34%
4.93
4.49
9.80%
4.97
4.45
11.69%
4.54
10.26
-55.75%
PBT
136.71
982.97
-86.09%
83.07
6.26
1,227.00%
-17.56
-80.24
-
66.52
-50.03
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
136.71
982.97
-86.09%
83.07
6.26
1,227.00%
-17.56
-80.24
-
66.52
-50.03
-
PATM
16.29%
126.14%
7.94%
0.67%
-3.18%
-22.85%
9.39%
-10.31%
EPS
2.11
15.19
-86.11%
1.28
0.10
1,180.00%
-0.27
-1.24
-
1.03
-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
3,146.14
2,769.91
1,954.59
1,926.82
1,866.63
1,745.79
1,980.80
Net Sales Growth
23.55%
41.71%
1.44%
3.22%
6.92%
-11.86%
 
Cost Of Goods Sold
1,762.98
1,574.88
1,271.57
1,010.03
1,068.31
1,258.94
1,460.90
Gross Profit
1,383.16
1,195.04
683.02
916.80
798.31
486.84
519.91
GP Margin
43.96%
43.14%
34.94%
47.58%
42.77%
27.89%
26.25%
Total Expenditure
2,672.48
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
473.66
278.44
5.44
164.67
45.13
-220.38
-204.34
EBITDA Margin
15.06%
10.05%
0.28%
8.55%
2.42%
-12.62%
-10.32%
Other Income
60.04
32.14
26.90
45.42
18.16
29.00
48.72
Interest
245.62
289.29
280.53
322.01
304.66
256.55
200.92
Depreciation
19.35
17.93
23.02
17.15
21.30
22.98
25.16
PBT
268.74
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
268.74
975.52
162.69
-129.06
-262.68
-458.57
-372.89
PAT before Minority Interest
268.74
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
8.54%
35.22%
8.32%
-6.70%
-14.07%
-26.27%
-18.83%
PAT Growth
-68.71%
499.62%
-
-
-
-
 
EPS
4.15
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.