Nifty
Sensex
:
:
14737.60
49702.29
-359.75 (-2.38%)
-1337.02 (-2.62%)

Fertilizers

Rating :
51/99

BSE: 500670 | NSE: GNFC

275.15
25-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  263.00
  •  280.00
  •  260.45
  •  257.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4977519
  •  13550.00
  •  280.00
  •  95.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,269.35
  • 6.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,945.99
  • 1.82%
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.18%
  • 3.24%
  • 27.94%
  • FII
  • DII
  • Others
  • 8.55%
  • 12.09%
  • 7.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.14
  • 2.55
  • -4.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.67
  • -0.75
  • -17.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 23.64
  • -14.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.71
  • 6.77
  • 6.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 0.95
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.80
  • 6.19
  • 4.32

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
1,508.24
1,277.66
18.05%
1,187.19
1,332.35
-10.90%
700.23
1,209.94
-42.13%
1,342.47
1,430.94
-6.18%
Expenses
1,145.29
1,110.63
3.12%
992.97
1,216.45
-18.37%
724.48
1,113.78
-34.95%
1,179.80
1,326.17
-11.04%
EBITDA
362.95
167.03
117.30%
194.22
115.90
67.58%
-24.25
96.16
-
162.67
104.77
55.26%
EBIDTM
24.06%
13.07%
16.36%
8.70%
-3.46%
7.95%
12.12%
7.32%
Other Income
44.80
35.11
27.60%
39.35
39.40
-0.13%
103.90
35.87
189.66%
42.29
71.83
-41.12%
Interest
0.94
1.34
-29.85%
6.03
0.61
888.52%
11.68
1.14
924.56%
2.18
0.94
131.91%
Depreciation
69.70
66.90
4.19%
68.09
67.02
1.60%
66.03
64.16
2.91%
66.25
64.67
2.44%
PBT
337.11
133.90
151.76%
159.45
87.67
81.88%
1.94
66.73
-97.09%
136.53
110.99
23.01%
Tax
96.99
22.10
338.87%
20.77
5.77
259.97%
0.44
0.30
46.67%
-102.24
17.40
-
PAT
240.12
111.80
114.78%
138.68
81.90
69.33%
1.50
66.43
-97.74%
238.77
93.59
155.12%
PATM
15.92%
8.75%
11.68%
6.15%
0.21%
5.49%
17.79%
6.54%
EPS
15.61
7.30
113.84%
9.06
5.47
65.63%
0.19
4.47
-95.75%
15.44
6.13
151.88%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Net Sales
4,738.13
5,162.42
5,896.02
5,837.31
4,588.77
4,551.90
4,641.52
2,451.26
2,151.11
Net Sales Growth
-9.77%
-12.44%
1.01%
27.21%
0.81%
-1.93%
89.35%
13.95%
 
Cost Of Goods Sold
2,287.88
2,737.76
2,860.62
2,532.73
2,191.82
2,384.19
2,786.94
1,184.82
989.20
Gross Profit
2,450.25
2,424.66
3,035.40
3,304.58
2,396.95
2,167.71
1,854.58
1,266.45
1,161.91
GP Margin
51.71%
46.97%
51.48%
56.61%
52.24%
47.62%
39.96%
51.67%
54.01%
Total Expenditure
4,042.54
4,620.66
5,027.87
4,446.72
3,935.93
3,989.45
4,333.83
1,876.27
1,670.35
Power & Fuel Cost
-
833.01
893.99
891.66
782.59
679.04
638.80
267.57
263.26
% Of Sales
-
16.14%
15.16%
15.28%
17.05%
14.92%
13.76%
10.92%
12.24%
Employee Cost
-
513.30
523.63
394.96
374.37
357.00
379.05
144.42
131.48
% Of Sales
-
9.94%
8.88%
6.77%
8.16%
7.84%
8.17%
5.89%
6.11%
Manufacturing Exp.
-
317.12
405.62
336.73
320.09
356.48
315.40
97.26
90.76
% Of Sales
-
6.14%
6.88%
5.77%
6.98%
7.83%
6.80%
3.97%
4.22%
General & Admin Exp.
-
52.01
50.02
55.85
67.17
71.69
80.56
68.68
82.76
% Of Sales
-
1.01%
0.85%
0.96%
1.46%
1.57%
1.74%
2.80%
3.85%
Selling & Distn. Exp.
-
99.93
110.07
115.33
157.73
116.00
88.97
88.08
92.39
% Of Sales
-
1.94%
1.87%
1.98%
3.44%
2.55%
1.92%
3.59%
4.29%
Miscellaneous Exp.
-
67.53
183.92
119.46
42.16
25.05
44.12
25.44
20.52
% Of Sales
-
1.31%
3.12%
2.05%
0.92%
0.55%
0.95%
1.04%
0.95%
EBITDA
695.59
541.76
868.15
1,390.59
652.84
562.45
307.69
574.99
480.76
EBITDA Margin
14.68%
10.49%
14.72%
23.82%
14.23%
12.36%
6.63%
23.46%
22.35%
Other Income
230.34
152.67
220.54
141.52
224.86
252.37
111.26
75.30
43.34
Interest
20.83
5.27
6.38
99.71
203.44
296.72
274.50
43.21
34.95
Depreciation
270.07
264.33
262.95
270.47
251.44
250.40
266.52
110.92
108.79
PBT
635.03
424.83
819.36
1,161.93
422.82
267.70
-122.07
496.15
380.36
Tax
15.96
-74.07
78.20
372.45
193.75
95.02
0.00
169.82
126.54
Tax Rate
2.51%
-17.44%
9.54%
32.05%
27.10%
35.49%
0.00%
34.23%
33.27%
PAT
619.07
498.90
741.16
789.48
521.30
172.68
-452.07
310.96
240.52
PAT before Minority Interest
619.07
498.90
741.16
789.48
521.30
172.68
-452.07
326.33
253.82
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-15.37
-13.30
PAT Margin
13.07%
9.66%
12.57%
13.52%
11.36%
3.79%
-9.74%
12.69%
11.18%
PAT Growth
75.02%
-32.69%
-6.12%
51.44%
201.89%
-
-
29.29%
 
EPS
39.84
32.10
47.69
50.80
33.55
11.11
-29.09
20.01
15.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Shareholder's Funds
5,299.29
5,064.73
4,517.04
3,855.23
3,323.69
3,645.13
1,219.63
980.43
Share Capital
155.42
155.42
155.42
155.42
155.42
155.42
146.48
146.48
Total Reserves
5,143.87
4,909.31
4,361.62
3,699.81
3,168.27
3,489.71
1,073.15
833.95
Non-Current Liabilities
1,319.10
1,522.40
1,532.58
1,994.12
2,446.44
1,959.56
571.19
772.47
Secured Loans
0.00
0.00
0.00
533.41
883.32
1,226.85
328.81
522.29
Unsecured Loans
0.00
0.00
0.00
0.00
150.00
300.00
4.75
18.75
Long Term Provisions
243.19
235.90
173.44
132.67
113.01
103.16
0.00
0.00
Current Liabilities
1,800.27
1,022.11
1,181.45
2,106.84
4,332.57
4,484.16
902.42
695.83
Trade Payables
513.40
394.75
426.07
340.11
262.41
296.44
243.75
212.86
Other Current Liabilities
341.81
332.90
370.79
590.62
1,032.33
932.29
45.36
48.49
Short Term Borrowings
858.64
207.93
229.56
1,073.31
1,425.53
1,647.57
0.00
0.00
Short Term Provisions
86.42
86.53
155.03
102.80
1,612.30
1,607.86
613.32
434.49
Total Liabilities
8,418.66
7,609.24
7,231.07
7,956.19
10,102.70
10,088.85
2,778.13
2,523.14
Net Block
3,792.33
3,940.36
4,142.14
4,422.81
4,366.65
4,468.11
1,115.87
1,141.56
Gross Block
7,803.80
7,698.29
7,649.64
7,710.16
7,698.59
7,569.69
2,578.42
2,494.47
Accumulated Depreciation
4,011.47
3,757.93
3,507.50
3,287.35
2,997.16
2,766.80
1,462.55
1,352.91
Non Current Assets
4,770.50
5,121.36
5,123.67
5,499.24
5,633.45
5,470.98
1,313.93
1,358.09
Capital Work in Progress
81.90
25.36
13.67
14.41
8.97
13.26
49.38
67.71
Non Current Investment
690.85
817.87
804.07
835.49
775.10
184.33
148.60
148.45
Long Term Loans & Adv.
168.22
306.42
137.77
139.63
110.62
197.38
0.00
0.00
Other Non Current Assets
37.20
31.35
26.02
86.90
372.11
607.90
0.00
0.00
Current Assets
3,648.16
2,487.88
2,107.40
2,456.95
4,443.08
4,617.88
1,461.89
1,160.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
932.35
829.03
680.64
661.79
701.26
749.77
310.98
295.43
Sundry Debtors
1,413.42
1,240.19
1,120.08
1,111.53
1,485.22
1,355.24
459.64
279.73
Cash & Bank
189.00
234.92
16.16
12.51
9.89
15.94
55.78
77.67
Other Current Assets
1,113.39
54.10
74.64
404.13
2,246.71
2,496.93
635.48
508.05
Short Term Loans & Adv.
1,046.25
129.64
215.88
266.99
1,808.09
1,654.32
634.07
506.64
Net Current Assets
1,847.89
1,465.77
925.95
350.11
110.51
133.71
559.47
465.05
Total Assets
8,418.66
7,609.24
7,231.07
7,956.19
10,102.70
10,088.86
2,778.12
2,523.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 06
Mar 05
Cash From Operating Activity
285.73
701.15
1,818.58
1,445.18
996.25
357.57
172.10
PBT
424.83
819.36
1,161.93
715.05
267.70
496.15
380.36
Adjustment
162.04
248.48
281.02
26.06
353.35
149.56
135.41
Changes in Working Capital
-253.04
-257.90
582.90
781.56
386.60
-118.03
-217.81
Cash after chg. in Working capital
333.83
809.94
2,025.85
1,522.67
1,007.65
527.69
297.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-48.10
-108.79
-207.27
-77.49
-11.40
-170.12
-125.76
Other Direct Exp. Paid
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
0.00
Cash From Investing Activity
-900.91
-310.27
49.49
-52.77
35.81
-81.54
-85.30
Net Fixed Assets
-162.05
-60.34
61.26
-17.01
-5,524.84
-49.19
Net Investments
136.14
-5.22
36.87
-52.90
-510.75
-0.15
Others
-875.00
-244.71
-48.64
17.14
6,071.40
-32.20
Cash from Financing Activity
546.02
-184.93
-1,400.04
-1,072.73
-1,036.94
-295.43
-211.54
Net Cash Inflow / Outflow
-69.16
205.95
468.03
319.68
-4.88
-19.40
-124.74
Opening Cash & Equivalents
109.24
-96.71
-564.74
-884.42
8.17
75.17
202.41
Closing Cash & Equivalent
40.08
109.24
-96.71
-564.74
3.29
55.78
77.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Book Value (Rs.)
340.97
325.87
290.63
248.05
212.17
234.54
83.11
66.65
ROA
6.23%
9.99%
10.40%
5.77%
1.71%
-7.03%
12.31%
10.46%
ROE
9.63%
15.47%
18.86%
14.58%
4.97%
-18.59%
29.75%
28.58%
ROCE
7.53%
16.36%
23.73%
15.04%
8.13%
-3.93%
35.16%
27.84%
Fixed Asset Turnover
0.67
0.77
0.77
0.64
0.63
0.97
1.04
0.93
Receivable days
93.81
73.06
68.84
95.84
106.97
67.10
51.16
34.37
Inventory Days
62.27
46.73
41.41
50.31
54.65
39.22
41.96
40.63
Payable days
34.63
29.31
30.82
26.88
24.41
21.91
43.81
49.84
Cash Conversion Cycle
121.45
90.48
79.43
119.27
137.21
84.41
49.31
25.16
Total Debt/Equity
0.16
0.04
0.07
0.51
0.94
1.05
0.27
0.55
Interest Cover
81.61
129.43
12.65
4.51
1.90
-0.65
12.48
11.88

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.