Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Fertilizers

Rating :
64/99

BSE: 500670 | NSE: GNFC

581.95
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 582.00
  • 589.60
  • 576.60
  • 575.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1439152
  •  8385.15
  •  912.00
  •  314.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,039.16
  • 5.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,590.59
  • 1.72%
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.18%
  • 2.14%
  • 23.93%
  • FII
  • DII
  • Others
  • 22.39%
  • 5.18%
  • 5.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.88
  • 2.25
  • -4.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 8.94
  • 2.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.28
  • 5.74
  • -2.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.16
  • 6.82
  • 6.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 1.03
  • 0.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.15
  • 4.96
  • 4.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
2,771.71
1,733.03
59.93%
2,380.33
1,508.24
57.82%
2,095.93
1,187.19
76.55%
1,394.32
700.23
99.12%
Expenses
1,885.83
1,262.62
49.36%
1,706.39
1,145.29
48.99%
1,665.06
992.97
67.68%
1,001.23
724.48
38.20%
EBITDA
885.88
470.41
88.32%
673.94
362.95
85.68%
430.87
194.22
121.85%
393.09
-24.25
-
EBIDTM
31.96%
27.14%
28.31%
24.06%
20.56%
16.36%
28.19%
-3.46%
Other Income
60.64
49.18
23.30%
48.15
44.80
7.48%
57.70
39.35
46.63%
42.93
103.90
-58.68%
Interest
0.80
1.30
-38.46%
1.14
0.94
21.28%
0.76
6.03
-87.40%
0.76
11.68
-93.49%
Depreciation
74.38
68.48
8.62%
76.70
69.70
10.04%
70.89
68.09
4.11%
69.72
66.03
5.59%
PBT
871.34
449.81
93.71%
644.25
337.11
91.11%
416.92
159.45
161.47%
365.54
1.94
18,742.27%
Tax
228.08
140.90
61.87%
105.93
96.99
9.22%
134.62
20.77
548.15%
125.67
0.44
28,461.36%
PAT
643.26
308.91
108.24%
538.32
240.12
124.19%
282.30
138.68
103.56%
239.87
1.50
15,891.33%
PATM
23.21%
17.82%
22.62%
15.92%
13.47%
11.68%
17.20%
0.21%
EPS
41.38
19.98
107.11%
34.79
15.61
122.87%
18.31
9.06
102.10%
15.56
0.19
8,089.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Net Sales
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
68.51%
-0.65%
-12.44%
1.01%
27.21%
0.81%
-1.93%
89.35%
13.95%
 
Cost Of Goods Sold
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
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
53.91%
54.61%
46.97%
51.48%
56.61%
52.24%
47.62%
39.96%
51.67%
54.01%
Total Expenditure
6,258.51
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
-
770.35
833.01
893.99
891.66
782.59
679.04
638.80
267.57
263.26
% Of Sales
-
15.02%
16.14%
15.16%
15.28%
17.05%
14.92%
13.76%
10.92%
12.24%
Employee Cost
-
451.47
513.30
523.63
394.96
374.37
357.00
379.05
144.42
131.48
% Of Sales
-
8.80%
9.94%
8.88%
6.77%
8.16%
7.84%
8.17%
5.89%
6.11%
Manufacturing Exp.
-
332.52
317.12
405.62
336.73
320.09
356.48
315.40
97.26
90.76
% Of Sales
-
6.48%
6.14%
6.88%
5.77%
6.98%
7.83%
6.80%
3.97%
4.22%
General & Admin Exp.
-
59.69
52.01
50.02
55.85
67.17
71.69
80.56
68.68
82.76
% Of Sales
-
1.16%
1.01%
0.85%
0.96%
1.46%
1.57%
1.74%
2.80%
3.85%
Selling & Distn. Exp.
-
93.86
99.93
110.07
115.33
157.73
116.00
88.97
88.08
92.39
% Of Sales
-
1.83%
1.94%
1.87%
1.98%
3.44%
2.55%
1.92%
3.59%
4.29%
Miscellaneous Exp.
-
90.80
67.53
183.92
119.46
42.16
25.05
44.12
25.44
20.52
% Of Sales
-
1.77%
1.31%
3.12%
2.05%
0.92%
0.55%
0.95%
1.04%
0.95%
EBITDA
2,383.78
1,001.88
541.76
868.15
1,390.59
652.84
562.45
307.69
574.99
480.76
EBITDA Margin
27.58%
19.53%
10.49%
14.72%
23.82%
14.23%
12.36%
6.63%
23.46%
22.35%
Other Income
209.42
238.68
152.67
220.54
141.52
224.86
252.37
111.26
75.30
43.34
Interest
3.46
19.95
5.27
6.38
99.71
203.44
296.72
274.50
43.21
34.95
Depreciation
291.69
272.30
264.33
262.95
270.47
251.44
250.40
266.52
110.92
108.79
PBT
2,298.05
948.31
424.83
819.36
1,161.93
422.82
267.70
-122.07
496.15
380.36
Tax
594.30
259.10
-74.07
78.20
372.45
193.75
95.02
0.00
169.82
126.54
Tax Rate
25.86%
27.32%
-17.44%
9.54%
32.05%
27.10%
35.49%
0.00%
34.23%
33.27%
PAT
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
1,703.75
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
-15.37
-13.30
PAT Margin
19.71%
13.44%
9.66%
12.57%
13.52%
11.36%
3.79%
-9.74%
12.69%
11.18%
PAT Growth
147.20%
38.15%
-32.69%
-6.12%
51.44%
201.89%
-
-
29.29%
 
EPS
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Shareholder's Funds
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
146.48
146.48
Total Reserves
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
1,355.82
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
533.41
883.32
1,226.85
328.81
522.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
150.00
300.00
4.75
18.75
Long Term Provisions
260.23
243.19
235.90
173.44
132.67
113.01
103.16
0.00
0.00
Current Liabilities
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
460.24
513.40
394.75
426.07
340.11
262.41
296.44
243.75
212.86
Other Current Liabilities
422.31
341.81
332.90
370.79
590.62
1,032.33
932.29
45.36
48.49
Short Term Borrowings
2.16
858.64
207.93
229.56
1,073.31
1,425.53
1,647.57
0.00
0.00
Short Term Provisions
76.08
86.42
86.53
155.03
102.80
1,612.30
1,607.86
613.32
434.49
Total Liabilities
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
3,702.65
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
7,953.28
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
4,250.63
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
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
160.90
81.90
25.36
13.67
14.41
8.97
13.26
49.38
67.71
Non Current Investment
883.37
690.85
817.87
804.07
835.49
775.10
184.33
148.60
148.45
Long Term Loans & Adv.
138.31
138.67
306.42
137.77
139.63
110.62
197.38
0.00
0.00
Other Non Current Assets
67.44
66.75
31.35
26.02
86.90
372.11
607.90
0.00
0.00
Current Assets
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
72.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
813.34
932.35
829.03
680.64
661.79
701.26
749.77
310.98
295.43
Sundry Debtors
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
1,450.73
189.00
234.92
16.16
12.51
9.89
15.94
55.78
77.67
Other Current Assets
586.29
90.56
54.10
74.64
671.12
2,246.71
2,496.93
635.48
508.05
Short Term Loans & Adv.
507.53
1,022.83
129.64
215.88
266.99
1,808.09
1,654.32
634.07
506.64
Net Current Assets
2,471.35
1,847.89
1,465.77
925.95
350.11
110.51
133.71
559.47
465.05
Total Assets
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 06
Mar 05
Cash From Operating Activity
1,884.40
285.73
701.15
1,818.58
1,445.18
996.25
357.57
172.10
PBT
948.31
424.83
819.36
1,161.93
715.05
267.70
496.15
380.36
Adjustment
124.74
162.04
248.48
281.02
26.06
353.35
149.56
135.41
Changes in Working Capital
1,029.04
-253.04
-257.90
582.90
781.56
386.60
-118.03
-217.81
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-855.81
-900.91
-310.27
49.49
-52.77
35.81
-81.54
-85.30
Net Fixed Assets
-230.35
-160.18
-60.34
61.26
-17.01
-5,524.84
-49.19
Net Investments
-257.01
136.14
-5.22
36.87
-52.90
-510.75
-0.15
Others
-368.45
-876.87
-244.71
-48.64
17.14
6,071.40
-32.20
Cash from Financing Activity
-933.66
546.02
-184.93
-1,400.04
-1,072.73
-1,036.94
-295.43
-211.54
Net Cash Inflow / Outflow
94.93
-69.16
205.95
468.03
319.68
-4.88
-19.40
-124.74
Opening Cash & Equivalents
40.08
109.24
-96.71
-564.74
-884.42
8.17
75.17
202.41
Closing Cash & Equivalent
135.01
40.08
109.24
-96.71
-564.74
3.29
55.78
77.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 06
Mar 05
Book Value (Rs.)
390.44
340.97
325.87
290.63
248.05
212.17
234.54
83.11
66.65
ROA
8.20%
6.23%
9.99%
10.40%
5.77%
1.71%
-7.03%
12.31%
10.46%
ROE
12.13%
9.63%
15.47%
18.86%
14.58%
4.97%
-18.59%
29.75%
28.58%
ROCE
15.84%
7.53%
16.36%
23.73%
15.04%
8.13%
-3.93%
35.16%
27.84%
Fixed Asset Turnover
0.65
0.67
0.77
0.77
0.64
0.63
0.97
1.04
0.93
Receivable days
68.43
93.81
73.06
68.84
95.84
106.97
67.10
51.16
34.37
Inventory Days
62.12
62.27
46.73
41.41
50.31
54.65
39.22
41.96
40.63
Payable days
76.32
34.63
29.31
30.82
26.88
24.41
21.91
43.81
49.84
Cash Conversion Cycle
54.22
121.45
90.48
79.43
119.27
137.21
84.41
49.31
25.16
Total Debt/Equity
0.00
0.16
0.04
0.07
0.51
0.94
1.05
0.27
0.55
Interest Cover
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.