Nifty
Sensex
:
:
11196.50
37892.36
101.25 (0.91%)
204.45 (0.54%)

Fertilizers

Rating :
47/99

BSE: 500670 | NSE: GNFC

165.35
04-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  163.60
  •  166.50
  •  163.00
  •  162.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  602207
  •  994.49
  •  224.60
  •  95.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,570.63
  • 5.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,543.64
  • 4.23%
  • 0.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.18%
  • 2.97%
  • 25.84%
  • FII
  • DII
  • Others
  • 9.94%
  • 3.31%
  • 16.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 4.90
  • 8.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.19
  • 23.05
  • 5.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.59
  • -
  • 12.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.26
  • 6.33
  • 6.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 0.92
  • 1.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.58
  • 6.93
  • 5.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,342.47
1,430.94
-6.18%
1,277.66
1,219.16
4.80%
1,332.35
1,641.16
-18.82%
1,209.94
1,604.76
-24.60%
Expenses
1,179.80
1,326.17
-11.04%
1,110.63
1,139.23
-2.51%
1,216.45
1,269.45
-4.18%
1,113.78
1,293.02
-13.86%
EBITDA
162.67
104.77
55.26%
167.03
79.93
108.97%
115.90
371.71
-68.82%
96.16
311.74
-69.15%
EBIDTM
12.12%
7.32%
13.07%
6.56%
8.70%
22.65%
7.95%
19.43%
Other Income
42.29
71.83
-41.12%
35.11
74.70
-53.00%
39.40
41.07
-4.07%
35.87
32.94
8.89%
Interest
2.18
0.94
131.91%
1.34
0.49
173.47%
0.61
1.30
-53.08%
1.14
3.65
-68.77%
Depreciation
66.25
64.67
2.44%
66.90
66.00
1.36%
67.02
65.57
2.21%
64.16
66.71
-3.82%
PBT
136.53
110.99
23.01%
133.90
88.14
51.92%
87.67
345.91
-74.66%
66.73
274.32
-75.67%
Tax
-102.24
17.40
-
22.10
-77.58
-
5.77
49.58
-88.36%
0.30
88.80
-99.66%
PAT
238.77
93.59
155.12%
111.80
165.72
-32.54%
81.90
296.33
-72.36%
66.43
185.52
-64.19%
PATM
17.79%
6.54%
8.75%
13.59%
6.15%
18.06%
5.49%
11.56%
EPS
15.36
6.02
155.15%
7.19
10.66
-32.55%
5.27
19.07
-72.36%
4.27
11.94
-64.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Net Sales
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
-12.44%
1.01%
27.21%
0.81%
-1.93%
89.35%
13.95%
 
Cost Of Goods Sold
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
2,424.66
3,035.40
3,304.58
2,396.95
2,167.71
1,854.58
1,266.45
1,161.91
GP Margin
46.97%
51.48%
56.61%
52.24%
47.62%
39.96%
51.67%
54.01%
Total Expenditure
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
-
893.99
891.66
782.59
679.04
638.80
267.57
263.26
% Of Sales
-
15.16%
15.28%
17.05%
14.92%
13.76%
10.92%
12.24%
Employee Cost
-
523.63
394.96
374.37
357.00
379.05
144.42
131.48
% Of Sales
-
8.88%
6.77%
8.16%
7.84%
8.17%
5.89%
6.11%
Manufacturing Exp.
-
405.62
336.73
320.09
356.48
315.40
97.26
90.76
% Of Sales
-
6.88%
5.77%
6.98%
7.83%
6.80%
3.97%
4.22%
General & Admin Exp.
-
50.02
55.85
67.17
71.69
80.56
68.68
82.76
% Of Sales
-
0.85%
0.96%
1.46%
1.57%
1.74%
2.80%
3.85%
Selling & Distn. Exp.
-
110.07
115.33
157.73
116.00
88.97
88.08
92.39
% Of Sales
-
1.87%
1.98%
3.44%
2.55%
1.92%
3.59%
4.29%
Miscellaneous Exp.
-
183.92
119.46
42.16
25.05
44.12
25.44
20.52
% Of Sales
-
3.12%
2.05%
0.92%
0.55%
0.95%
1.04%
0.95%
EBITDA
541.76
868.15
1,390.59
652.84
562.45
307.69
574.99
480.76
EBITDA Margin
10.49%
14.72%
23.82%
14.23%
12.36%
6.63%
23.46%
22.35%
Other Income
152.67
220.54
141.52
224.86
252.37
111.26
75.30
43.34
Interest
5.27
6.38
99.71
203.44
296.72
274.50
43.21
34.95
Depreciation
264.33
262.95
270.47
251.44
250.40
266.52
110.92
108.79
PBT
424.83
819.36
1,161.93
422.82
267.70
-122.07
496.15
380.36
Tax
-74.07
78.20
372.45
193.75
95.02
0.00
169.82
126.54
Tax Rate
-17.44%
9.54%
32.05%
27.10%
35.49%
0.00%
34.23%
33.27%
PAT
498.90
741.16
789.48
521.30
172.68
-452.07
310.96
240.52
PAT before Minority Interest
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
-15.37
-13.30
PAT Margin
9.66%
12.57%
13.52%
11.36%
3.79%
-9.74%
12.69%
11.18%
PAT Growth
-32.69%
-6.12%
51.44%
201.89%
-
-
29.29%
 
EPS
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Shareholder's Funds
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
146.48
146.48
Total Reserves
4,909.31
4,361.62
3,699.81
3,168.27
3,489.71
1,073.15
833.95
Non-Current Liabilities
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
533.41
883.32
1,226.85
328.81
522.29
Unsecured Loans
0.00
0.00
0.00
150.00
300.00
4.75
18.75
Long Term Provisions
235.90
173.44
132.67
113.01
103.16
0.00
0.00
Current Liabilities
1,022.11
1,181.45
2,106.84
4,332.57
4,484.16
902.42
695.83
Trade Payables
394.75
426.07
340.11
262.41
296.44
243.75
212.86
Other Current Liabilities
332.90
370.79
590.62
1,032.33
932.29
45.36
48.49
Short Term Borrowings
207.93
229.56
1,073.31
1,425.53
1,647.57
0.00
0.00
Short Term Provisions
86.53
155.03
102.80
1,612.30
1,607.86
613.32
434.49
Total Liabilities
7,609.24
7,231.07
7,956.19
10,102.70
10,088.85
2,778.13
2,523.14
Net Block
3,940.36
4,142.14
4,422.81
4,366.65
4,468.11
1,115.87
1,141.56
Gross Block
7,698.29
7,649.64
7,710.16
7,698.59
7,569.69
2,578.42
2,494.47
Accumulated Depreciation
3,757.93
3,507.50
3,287.35
2,997.16
2,766.80
1,462.55
1,352.91
Non Current Assets
5,121.36
5,123.67
5,499.24
5,633.45
5,470.98
1,313.93
1,358.09
Capital Work in Progress
25.36
13.67
14.41
8.97
13.26
49.38
67.71
Non Current Investment
817.87
804.07
835.49
775.10
184.33
148.60
148.45
Long Term Loans & Adv.
306.42
137.77
139.63
110.62
197.38
0.00
0.00
Other Non Current Assets
31.35
26.02
86.90
372.11
607.90
0.00
0.00
Current Assets
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
Inventories
829.03
680.64
661.79
701.26
749.77
310.98
295.43
Sundry Debtors
1,240.19
1,120.08
1,111.53
1,485.22
1,355.24
459.64
279.73
Cash & Bank
234.92
16.16
12.51
9.89
15.94
55.78
77.67
Other Current Assets
183.74
74.64
404.13
438.62
2,496.93
635.48
508.05
Short Term Loans & Adv.
129.64
215.88
266.99
1,808.09
1,654.32
634.07
506.64
Net Current Assets
1,465.77
925.95
350.11
110.51
133.71
559.47
465.05
Total Assets
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 19
Mar 18
Mar 17
Mar 16
Mar 06
Mar 05
Cash From Operating Activity
541.15
1,818.58
1,445.18
996.25
357.57
172.10
PBT
819.36
1,161.93
715.05
267.70
496.15
380.36
Adjustment
248.48
281.02
26.06
353.35
149.56
135.41
Changes in Working Capital
-417.90
582.90
781.56
386.60
-118.03
-217.81
Cash after chg. in Working capital
649.94
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-150.27
49.49
-52.77
35.81
-81.54
-85.30
Net Fixed Assets
-60.34
61.26
-17.01
-5,524.84
-49.19
Net Investments
-5.22
36.87
-52.90
-510.75
-0.15
Others
-84.71
-48.64
17.14
6,071.40
-32.20
Cash from Financing Activity
-184.93
-1,400.04
-1,072.73
-1,036.94
-295.43
-211.54
Net Cash Inflow / Outflow
205.95
468.03
319.68
-4.88
-19.40
-124.74
Opening Cash & Equivalents
-96.71
-564.74
-884.42
8.17
75.17
202.41
Closing Cash & Equivalent
109.24
-96.71
-564.74
3.29
55.78
77.67

Financial Ratios

Standalone /

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