Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

Fertilizers

Rating :
63/99

BSE: 500670 | NSE: GNFC

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,053.80
  • 4.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,871.93
  • 1.93%
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.18%
  • 2.77%
  • 25.79%
  • FII
  • DII
  • Others
  • 20.47%
  • 4.62%
  • 5.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.35
  • 8.16
  • 18.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.96
  • 11.37
  • 34.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.09
  • 16.63
  • 50.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.20
  • 6.39
  • 6.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 0.99
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 4.21
  • 4.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
2,587.00
2,095.93
23.43%
2,696.19
1,394.32
93.37%
2,771.71
1,733.03
59.93%
2,380.33
1,508.24
57.82%
Expenses
2,278.00
1,665.06
36.81%
1,934.13
1,001.23
93.18%
1,885.83
1,262.62
49.36%
1,706.39
1,145.29
48.99%
EBITDA
309.00
430.87
-28.28%
762.06
393.09
93.86%
885.88
470.41
88.32%
673.94
362.95
85.68%
EBIDTM
11.94%
20.56%
28.26%
28.19%
31.96%
27.14%
28.31%
24.06%
Other Income
85.00
57.70
47.31%
76.19
42.93
77.47%
60.64
49.18
23.30%
48.15
44.80
7.48%
Interest
1.00
0.76
31.58%
1.66
0.76
118.42%
0.80
1.30
-38.46%
1.14
0.94
21.28%
Depreciation
77.00
70.89
8.62%
75.62
69.72
8.46%
74.38
68.48
8.62%
76.70
69.70
10.04%
PBT
316.00
416.92
-24.21%
760.97
365.54
108.18%
871.34
449.81
93.71%
644.25
337.11
91.11%
Tax
79.00
134.62
-41.32%
192.02
125.67
52.80%
228.08
140.90
61.87%
105.93
96.99
9.22%
PAT
237.00
282.30
-16.05%
568.95
239.87
137.19%
643.26
308.91
108.24%
538.32
240.12
124.19%
PATM
9.16%
13.47%
21.10%
17.20%
23.21%
17.82%
22.62%
15.92%
EPS
15.35
18.31
-16.17%
36.77
15.56
136.31%
41.38
19.98
107.11%
34.79
15.61
122.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Net Sales
10,435.23
8,642.29
5,128.69
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
55.02%
68.51%
-0.65%
-12.44%
1.01%
27.21%
0.81%
-1.93%
89.35%
13.95%
 
Cost Of Goods Sold
4,967.94
3,983.19
2,328.12
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
5,467.29
4,659.10
2,800.57
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
52.39%
53.91%
54.61%
46.97%
51.48%
56.61%
52.24%
47.62%
39.96%
51.67%
54.01%
Total Expenditure
7,804.35
6,259.38
4,126.81
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
-
1,118.79
770.35
833.01
893.99
891.66
782.59
679.04
638.80
267.57
263.26
% Of Sales
-
12.95%
15.02%
16.14%
15.16%
15.28%
17.05%
14.92%
13.76%
10.92%
12.24%
Employee Cost
-
467.93
451.47
513.30
523.63
394.96
374.37
357.00
379.05
144.42
131.48
% Of Sales
-
5.41%
8.80%
9.94%
8.88%
6.77%
8.16%
7.84%
8.17%
5.89%
6.11%
Manufacturing Exp.
-
408.87
332.52
317.12
405.62
336.73
320.09
356.48
315.40
97.26
90.76
% Of Sales
-
4.73%
6.48%
6.14%
6.88%
5.77%
6.98%
7.83%
6.80%
3.97%
4.22%
General & Admin Exp.
-
59.12
59.69
52.01
50.02
55.85
67.17
71.69
80.56
68.68
82.76
% Of Sales
-
0.68%
1.16%
1.01%
0.85%
0.96%
1.46%
1.57%
1.74%
2.80%
3.85%
Selling & Distn. Exp.
-
85.68
93.86
99.93
110.07
115.33
157.73
116.00
88.97
88.08
92.39
% Of Sales
-
0.99%
1.83%
1.94%
1.87%
1.98%
3.44%
2.55%
1.92%
3.59%
4.29%
Miscellaneous Exp.
-
135.80
90.80
67.53
183.92
119.46
42.16
25.05
44.12
25.44
92.39
% Of Sales
-
1.57%
1.77%
1.31%
3.12%
2.05%
0.92%
0.55%
0.95%
1.04%
0.95%
EBITDA
2,630.88
2,382.91
1,001.88
541.76
868.15
1,390.59
652.84
562.45
307.69
574.99
480.76
EBITDA Margin
25.21%
27.57%
19.53%
10.49%
14.72%
23.82%
14.23%
12.36%
6.63%
23.46%
22.35%
Other Income
269.98
210.29
238.68
152.67
220.54
141.52
224.86
252.37
111.26
75.30
43.34
Interest
4.60
3.46
19.95
5.27
6.38
99.71
203.44
296.72
274.50
43.21
34.95
Depreciation
303.70
291.69
272.30
264.33
262.95
270.47
251.44
250.40
266.52
110.92
108.79
PBT
2,592.56
2,298.05
948.31
424.83
819.36
1,161.93
422.82
267.70
-122.07
496.15
380.36
Tax
605.03
594.30
259.10
-74.07
78.20
372.45
193.75
95.02
0.00
169.82
126.54
Tax Rate
23.34%
25.86%
27.32%
-17.44%
9.54%
32.05%
27.10%
35.49%
0.00%
34.23%
33.27%
PAT
1,987.53
1,703.75
689.21
498.90
741.16
789.48
521.30
172.68
-452.07
310.96
240.52
PAT before Minority Interest
1,987.53
1,703.75
689.21
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
0.00
0.00
-15.37
-13.30
PAT Margin
19.05%
19.71%
13.44%
9.66%
12.57%
13.52%
11.36%
3.79%
-9.74%
12.69%
11.18%
PAT Growth
85.54%
147.20%
38.15%
-32.69%
-6.12%
51.44%
201.89%
-
-
29.29%
 
EPS
127.90
109.64
44.35
32.10
47.69
50.80
33.55
11.11
-29.09
20.01
15.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Shareholder's Funds
7,990.03
6,068.20
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
155.42
155.42
146.48
146.48
Total Reserves
7,834.61
5,912.78
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
1,376.37
1,355.82
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
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
0.00
0.00
150.00
300.00
4.75
18.75
Long Term Provisions
310.24
260.23
243.19
235.90
173.44
132.67
113.01
103.16
0.00
0.00
Current Liabilities
1,351.41
960.79
1,800.27
1,022.11
1,181.45
2,106.84
4,332.57
4,484.16
902.42
695.83
Trade Payables
631.20
399.45
513.40
394.75
426.07
340.11
262.41
296.44
243.75
212.86
Other Current Liabilities
646.01
483.10
341.81
332.90
370.79
590.62
1,032.33
932.29
45.36
48.49
Short Term Borrowings
0.07
2.16
858.64
207.93
229.56
1,073.31
1,425.53
1,647.57
0.00
0.00
Short Term Provisions
74.13
76.08
86.42
86.53
155.03
102.80
1,612.30
1,607.86
613.32
434.49
Total Liabilities
10,717.81
8,384.81
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
3,560.96
3,702.65
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
8,087.13
7,953.47
7,801.93
7,698.29
7,649.64
7,710.16
7,698.59
7,569.69
2,578.42
2,494.47
Accumulated Depreciation
4,526.17
4,250.82
4,009.60
3,757.93
3,507.50
3,287.35
2,997.16
2,766.80
1,462.55
1,352.91
Non Current Assets
5,840.02
4,952.67
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
137.72
160.90
81.90
25.36
13.67
14.41
8.97
13.26
49.38
67.71
Non Current Investment
1,265.42
883.37
690.85
817.87
804.07
835.49
775.10
184.33
148.60
148.45
Long Term Loans & Adv.
701.55
138.31
138.67
306.42
137.77
139.63
110.62
197.38
0.00
0.00
Other Non Current Assets
174.37
67.44
66.75
31.35
26.02
86.90
372.11
607.90
0.00
0.00
Current Assets
4,877.79
3,432.14
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
64.81
72.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
976.97
813.34
932.35
829.03
680.64
661.79
701.26
749.77
310.98
295.43
Sundry Debtors
625.10
509.55
1,413.42
1,240.19
1,120.08
1,111.53
1,485.22
1,355.24
459.64
279.73
Cash & Bank
1,181.94
1,450.73
189.00
234.92
16.16
12.51
9.89
15.94
55.78
77.67
Other Current Assets
2,028.97
78.76
90.56
54.10
290.52
671.12
2,246.71
2,496.93
635.48
508.05
Short Term Loans & Adv.
1,941.05
507.53
1,022.83
129.64
215.88
266.99
1,808.09
1,654.32
634.07
506.64
Net Current Assets
3,526.38
2,471.35
1,847.89
1,465.77
925.95
350.11
110.51
133.71
559.47
465.05
Total Assets
10,717.81
8,384.81
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

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 06
Mar 05
Cash From Operating Activity
1,966.66
1,884.40
285.73
701.15
1,818.58
1,445.18
996.25
357.57
172.10
PBT
2,298.05
948.31
424.83
819.36
1,161.93
715.05
267.70
496.15
380.36
Adjustment
186.98
124.74
162.04
248.48
281.02
26.06
353.35
149.56
135.41
Changes in Working Capital
109.47
1,029.04
-253.04
-257.90
582.90
781.56
386.60
-118.03
-217.81
Cash after chg. in Working capital
2,594.50
2,102.09
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
0.00
0.00
Tax Paid
-627.84
-217.69
-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
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,898.76
-855.81
-900.91
-310.27
49.49
-52.77
35.81
-81.54
-85.30
Net Fixed Assets
-110.48
-230.54
-160.18
-60.34
61.26
-17.01
-5,524.84
-49.19
Net Investments
-367.97
-257.01
136.14
-5.22
36.87
-52.90
-510.75
-0.15
Others
-1,420.31
-368.26
-876.87
-244.71
-48.64
17.14
6,071.40
-32.20
Cash from Financing Activity
-130.27
-933.66
546.02
-184.93
-1,400.04
-1,072.73
-1,036.94
-295.43
-211.54
Net Cash Inflow / Outflow
-62.37
94.93
-69.16
205.95
468.03
319.68
-4.88
-19.40
-124.74
Opening Cash & Equivalents
135.01
40.08
109.24
-96.71
-564.74
-884.42
8.17
75.17
202.41
Closing Cash & Equivalent
72.64
135.01
40.08
109.24
-96.71
-564.74
3.29
55.78
77.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Book Value (Rs.)
514.09
390.44
340.97
325.87
290.63
248.05
212.17
234.54
83.11
66.65
ROA
17.84%
8.20%
6.23%
9.99%
10.40%
5.77%
1.71%
-7.03%
12.31%
10.46%
ROE
24.24%
12.13%
9.63%
15.47%
18.86%
14.58%
4.97%
-18.59%
29.75%
28.58%
ROCE
32.74%
15.84%
7.53%
16.36%
23.73%
15.04%
8.13%
-3.93%
35.16%
27.84%
Fixed Asset Turnover
1.08
0.65
0.67
0.77
0.77
0.64
0.63
0.97
1.04
0.93
Receivable days
23.96
68.43
93.81
73.06
68.84
95.84
106.97
67.10
51.16
34.37
Inventory Days
37.81
62.12
62.27
46.73
41.41
50.31
54.65
39.22
41.96
40.63
Payable days
47.22
71.56
34.63
29.31
30.82
26.88
24.41
21.91
43.81
49.84
Cash Conversion Cycle
14.54
58.99
121.45
90.48
79.43
119.27
137.21
84.41
49.31
25.16
Total Debt/Equity
0.00
0.00
0.16
0.04
0.07
0.51
0.94
1.05
0.27
0.55
Interest Cover
665.18
48.53
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.