Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Fertilizers

Rating :
67/99

BSE: 500670 | NSE: GNFC

667.35
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 698.50
  • 699.50
  • 664.25
  • 694.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1321053
  •  8945.10
  •  912.00
  •  390.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,368.76
  • 5.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,186.89
  • 1.50%
  • 1.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.18%
  • 2.32%
  • 23.66%
  • FII
  • DII
  • Others
  • 22.64%
  • 5.29%
  • 4.91%

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
  • 6.21
  • 6.67
  • 6.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 1.04
  • 0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 4.74
  • 4.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
2,696.19
1,394.32
93.37%
2,771.71
1,733.03
59.93%
2,380.33
1,508.24
57.82%
2,095.93
1,187.19
76.55%
Expenses
1,934.13
1,001.23
93.18%
1,885.83
1,262.62
49.36%
1,706.39
1,145.29
48.99%
1,665.06
992.97
67.68%
EBITDA
762.06
393.09
93.86%
885.88
470.41
88.32%
673.94
362.95
85.68%
430.87
194.22
121.85%
EBIDTM
28.26%
28.19%
31.96%
27.14%
28.31%
24.06%
20.56%
16.36%
Other Income
76.19
42.93
77.47%
60.64
49.18
23.30%
48.15
44.80
7.48%
57.70
39.35
46.63%
Interest
1.66
0.76
118.42%
0.80
1.30
-38.46%
1.14
0.94
21.28%
0.76
6.03
-87.40%
Depreciation
75.62
69.72
8.46%
74.38
68.48
8.62%
76.70
69.70
10.04%
70.89
68.09
4.11%
PBT
760.97
365.54
108.18%
871.34
449.81
93.71%
644.25
337.11
91.11%
416.92
159.45
161.47%
Tax
192.02
125.67
52.80%
228.08
140.90
61.87%
105.93
96.99
9.22%
134.62
20.77
548.15%
PAT
568.95
239.87
137.19%
643.26
308.91
108.24%
538.32
240.12
124.19%
282.30
138.68
103.56%
PATM
21.10%
17.20%
23.21%
17.82%
22.62%
15.92%
13.47%
11.68%
EPS
36.77
15.56
136.31%
41.38
19.98
107.11%
34.79
15.61
122.87%
18.31
9.06
102.10%

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
9,944.16
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
70.78%
68.51%
-0.65%
-12.44%
1.01%
27.21%
0.81%
-1.93%
89.35%
13.95%
 
Cost Of Goods Sold
4,617.27
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
5,326.89
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
53.57%
53.91%
54.61%
46.97%
51.48%
56.61%
52.24%
47.62%
39.96%
51.67%
54.01%
Total Expenditure
7,191.41
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
2,752.75
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
27.68%
27.57%
19.53%
10.49%
14.72%
23.82%
14.23%
12.36%
6.63%
23.46%
22.35%
Other Income
242.68
210.29
238.68
152.67
220.54
141.52
224.86
252.37
111.26
75.30
43.34
Interest
4.36
3.46
19.95
5.27
6.38
99.71
203.44
296.72
274.50
43.21
34.95
Depreciation
297.59
291.69
272.30
264.33
262.95
270.47
251.44
250.40
266.52
110.92
108.79
PBT
2,693.48
2,298.05
948.31
424.83
819.36
1,161.93
422.82
267.70
-122.07
496.15
380.36
Tax
660.65
594.30
259.10
-74.07
78.20
372.45
193.75
95.02
0.00
169.82
126.54
Tax Rate
24.53%
25.86%
27.32%
-17.44%
9.54%
32.05%
27.10%
35.49%
0.00%
34.23%
33.27%
PAT
2,032.83
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
2,032.83
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
20.44%
19.71%
13.44%
9.66%
12.57%
13.52%
11.36%
3.79%
-9.74%
12.69%
11.18%
PAT Growth
119.15%
147.20%
38.15%
-32.69%
-6.12%
51.44%
201.89%
-
-
29.29%
 
EPS
130.81
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

News Update:


  • Gujarat Narmada Valley Fertilizers & Chemicals reports over 2-fold jump in Q1 consolidated net profit
    10th Aug 2022, 11:08 AM

    Total consolidated income of the company increased by 92.89% at Rs 2,772.38 crore for Q1FY23

    Read More
  • GNFC - Quarterly Results
    8th Aug 2022, 17:52 PM

    Read More

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.