Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Fertilizers

Rating :
40/99

BSE: 500670 | NSE: GNFC

206.20
24-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  194.45
  •  207.60
  •  194.15
  •  194.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1725207
  •  3484.49
  •  232.50
  •  95.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,205.51
  • 6.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,875.15
  • 2.42%
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.18%
  • 3.31%
  • 27.38%
  • FII
  • DII
  • Others
  • 8.71%
  • 3.98%
  • 15.44%

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
  • 4.44
  • 6.65
  • 6.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 0.93
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.70
  • 6.54
  • 4.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,187.19
1,332.35
-10.90%
700.23
1,209.94
-42.13%
1,342.47
1,430.94
-6.18%
1,277.66
1,219.16
4.80%
Expenses
992.97
1,216.45
-18.37%
724.48
1,113.78
-34.95%
1,179.80
1,326.17
-11.04%
1,110.63
1,139.23
-2.51%
EBITDA
194.22
115.90
67.58%
-24.25
96.16
-
162.67
104.77
55.26%
167.03
79.93
108.97%
EBIDTM
16.36%
8.70%
-3.46%
7.95%
12.12%
7.32%
13.07%
6.56%
Other Income
39.35
39.40
-0.13%
103.90
35.87
189.66%
42.29
71.83
-41.12%
35.11
74.70
-53.00%
Interest
6.03
0.61
888.52%
11.68
1.14
924.56%
2.18
0.94
131.91%
1.34
0.49
173.47%
Depreciation
68.09
67.02
1.60%
66.03
64.16
2.91%
66.25
64.67
2.44%
66.90
66.00
1.36%
PBT
159.45
87.67
81.88%
1.94
66.73
-97.09%
136.53
110.99
23.01%
133.90
88.14
51.92%
Tax
20.77
5.77
259.97%
0.44
0.30
46.67%
-102.24
17.40
-
22.10
-77.58
-
PAT
138.68
81.90
69.33%
1.50
66.43
-97.74%
238.77
93.59
155.12%
111.80
165.72
-32.54%
PATM
11.68%
6.15%
0.21%
5.49%
17.79%
6.54%
8.75%
13.59%
EPS
8.92
5.27
69.26%
0.10
4.27
-97.66%
15.36
6.02
155.15%
7.19
10.66
-32.55%

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
4,507.55
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
-13.19%
-12.44%
1.01%
27.21%
0.81%
-1.93%
89.35%
13.95%
 
Cost Of Goods Sold
2,294.14
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
2,213.41
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
49.10%
46.97%
51.48%
56.61%
52.24%
47.62%
39.96%
51.67%
54.01%
Total Expenditure
4,007.88
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
499.67
541.76
868.15
1,390.59
652.84
562.45
307.69
574.99
480.76
EBITDA Margin
11.09%
10.49%
14.72%
23.82%
14.23%
12.36%
6.63%
23.46%
22.35%
Other Income
220.65
152.67
220.54
141.52
224.86
252.37
111.26
75.30
43.34
Interest
21.23
5.27
6.38
99.71
203.44
296.72
274.50
43.21
34.95
Depreciation
267.27
264.33
262.95
270.47
251.44
250.40
266.52
110.92
108.79
PBT
431.82
424.83
819.36
1,161.93
422.82
267.70
-122.07
496.15
380.36
Tax
-58.93
-74.07
78.20
372.45
193.75
95.02
0.00
169.82
126.54
Tax Rate
-13.65%
-17.44%
9.54%
32.05%
27.10%
35.49%
0.00%
34.23%
33.27%
PAT
490.75
498.90
741.16
789.48
521.30
172.68
-452.07
310.96
240.52
PAT before Minority Interest
490.75
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
10.89%
9.66%
12.57%
13.52%
11.36%
3.79%
-9.74%
12.69%
11.18%
PAT Growth
20.39%
-32.69%
-6.12%
51.44%
201.89%
-
-
29.29%
 
EPS
31.58
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.