Nifty
Sensex
:
:
11642.40
39614.07
-28.40 (-0.24%)
-135.78 (-0.34%)

Fertilizers

Rating :
38/99

BSE: 500690 | NSE: GSFC

67.90
30-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  66.30
  •  68.90
  •  66.30
  •  66.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1862042
  •  1263.30
  •  97.80
  •  29.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,663.82
  • 27.15
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,175.24
  • 1.80%
  • 0.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.84%
  • 7.95%
  • 19.97%
  • FII
  • DII
  • Others
  • 18.65%
  • 1.92%
  • 13.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.83
  • 5.01
  • 7.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.70
  • -13.56
  • -10.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.35
  • -23.55
  • -39.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.45
  • 9.37
  • 9.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 0.61
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 7.69
  • 7.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,636.58
1,721.09
-4.91%
1,862.86
1,986.08
-6.20%
1,807.37
2,036.58
-11.25%
2,406.66
2,705.29
-11.04%
Expenses
1,546.37
1,597.76
-3.22%
1,717.07
1,824.74
-5.90%
1,848.54
1,881.16
-1.73%
2,317.38
2,385.76
-2.87%
EBITDA
90.21
123.33
-26.85%
145.79
161.34
-9.64%
-41.17
155.42
-
89.28
319.53
-72.06%
EBIDTM
5.51%
7.17%
14.01%
8.12%
-2.28%
7.63%
3.71%
11.81%
Other Income
11.26
9.44
19.28%
11.63
17.97
-35.28%
31.29
17.36
80.24%
54.15
45.94
17.87%
Interest
19.42
29.95
-35.16%
26.22
13.41
95.53%
26.45
10.67
147.89%
32.18
19.83
62.28%
Depreciation
43.84
41.66
5.23%
43.56
33.31
30.77%
43.55
31.12
39.94%
42.18
31.12
35.54%
PBT
38.21
61.15
-37.51%
87.64
132.59
-33.90%
-79.88
130.99
-
69.07
314.52
-78.04%
Tax
7.73
20.26
-61.85%
26.03
34.32
-24.16%
-23.71
32.37
-
8.69
88.16
-90.14%
PAT
30.48
40.89
-25.46%
61.61
98.27
-37.31%
-56.17
98.62
-
60.38
226.36
-73.33%
PATM
1.86%
2.38%
7.11%
4.95%
-3.11%
4.84%
2.51%
8.37%
EPS
0.76
1.03
-26.21%
1.55
2.47
-37.25%
-1.41
2.47
-
1.52
5.68
-73.24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 07
Mar 06
Mar 05
Net Sales
7,713.47
7,797.98
8,490.67
6,265.87
5,264.53
6,108.35
5,324.57
5,412.49
3,318.72
2,830.71
2,606.57
Net Sales Growth
-8.71%
-8.16%
35.51%
19.02%
-13.81%
14.72%
-1.62%
63.09%
17.24%
8.60%
 
Cost Of Goods Sold
8,730.54
5,244.64
5,685.67
3,965.77
3,139.31
3,799.24
3,271.15
3,270.08
1,984.59
1,551.81
1,464.04
Gross Profit
-1,017.07
2,553.34
2,805.00
2,300.10
2,125.22
2,309.11
2,053.41
2,142.41
1,334.12
1,278.90
1,142.53
GP Margin
-13.19%
32.74%
33.04%
36.71%
40.37%
37.80%
38.56%
39.58%
40.20%
45.18%
43.83%
Total Expenditure
7,429.36
7,480.76
7,742.01
5,701.02
4,775.48
5,451.18
4,732.34
4,850.03
2,840.77
2,275.64
2,164.87
Power & Fuel Cost
-
682.01
705.98
549.11
468.91
529.34
509.16
546.54
257.79
241.54
231.11
% Of Sales
-
8.75%
8.31%
8.76%
8.91%
8.67%
9.56%
10.10%
7.77%
8.53%
8.87%
Employee Cost
-
728.84
530.68
513.12
511.43
478.87
389.86
335.83
195.78
205.54
183.88
% Of Sales
-
9.35%
6.25%
8.19%
9.71%
7.84%
7.32%
6.20%
5.90%
7.26%
7.05%
Manufacturing Exp.
-
535.83
533.92
423.17
378.77
382.49
325.05
399.47
175.21
127.00
121.26
% Of Sales
-
6.87%
6.29%
6.75%
7.19%
6.26%
6.10%
7.38%
5.28%
4.49%
4.65%
General & Admin Exp.
-
120.77
109.76
101.80
99.33
112.05
111.83
87.98
31.91
32.91
48.22
% Of Sales
-
1.55%
1.29%
1.62%
1.89%
1.83%
2.10%
1.63%
0.96%
1.16%
1.85%
Selling & Distn. Exp.
-
55.70
48.62
48.81
46.44
28.72
33.28
55.04
156.90
108.69
97.26
% Of Sales
-
0.71%
0.57%
0.78%
0.88%
0.47%
0.63%
1.02%
4.73%
3.84%
3.73%
Miscellaneous Exp.
-
112.98
127.36
99.24
131.29
120.47
92.00
155.09
38.57
8.16
97.26
% Of Sales
-
1.45%
1.50%
1.58%
2.49%
1.97%
1.73%
2.87%
1.16%
0.29%
0.73%
EBITDA
284.11
317.22
748.66
564.85
489.05
657.17
592.23
562.46
477.95
555.07
441.70
EBITDA Margin
3.68%
4.07%
8.82%
9.01%
9.29%
10.76%
11.12%
10.39%
14.40%
19.61%
16.95%
Other Income
108.33
106.51
107.53
98.95
56.30
65.13
101.20
124.22
95.15
109.92
63.63
Interest
104.27
114.80
61.01
51.35
64.93
31.31
18.01
45.14
76.25
86.01
109.61
Depreciation
173.13
170.95
126.25
119.45
103.62
97.47
100.68
145.32
142.52
141.55
143.29
PBT
115.04
137.98
668.92
493.00
376.81
593.52
574.73
496.23
354.33
437.43
252.43
Tax
18.74
31.27
175.81
19.21
-42.50
185.14
173.81
153.40
86.19
143.13
113.98
Tax Rate
16.29%
22.66%
26.28%
3.90%
-11.28%
31.19%
30.24%
30.91%
24.32%
32.72%
45.15%
PAT
96.30
106.64
493.11
473.85
419.31
408.38
400.92
342.83
268.13
294.30
138.46
PAT before Minority Interest
96.30
106.70
493.11
473.79
419.31
408.38
400.92
342.83
268.13
294.30
138.46
Minority Interest
0.00
-0.06
0.00
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.25%
1.37%
5.81%
7.56%
7.96%
6.69%
7.53%
6.33%
8.08%
10.40%
5.31%
PAT Growth
-79.25%
-78.37%
4.06%
13.01%
2.68%
1.86%
16.94%
27.86%
-8.89%
112.55%
 
EPS
2.42
2.68
12.37
11.89
10.52
10.25
10.06
8.60
6.73
7.39
3.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 07
Mar 06
Mar 05
Shareholder's Funds
6,861.45
7,320.68
7,303.41
6,618.94
5,544.75
4,505.38
4,222.73
1,553.81
1,279.62
993.48
Share Capital
79.70
79.70
79.70
79.70
79.70
79.70
79.70
79.70
79.74
79.74
Total Reserves
6,781.75
7,240.98
7,223.71
6,539.25
5,465.05
4,425.69
4,143.04
1,474.12
1,199.88
913.74
Non-Current Liabilities
843.12
654.71
732.22
635.02
667.86
642.81
649.00
1,290.82
1,421.66
1,392.29
Secured Loans
93.33
146.67
200.00
51.87
106.13
191.95
224.37
332.90
430.39
789.65
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
631.89
655.33
369.70
Long Term Provisions
801.46
471.90
468.55
494.38
399.91
174.72
162.97
0.00
0.00
0.00
Current Liabilities
2,364.18
2,487.01
2,277.70
1,836.58
2,177.65
1,351.93
1,710.95
549.81
661.49
730.56
Trade Payables
435.67
1,038.66
831.16
604.20
563.79
352.91
585.92
342.55
467.48
553.12
Other Current Liabilities
377.38
469.26
481.98
352.59
303.93
205.21
315.72
80.82
75.48
94.04
Short Term Borrowings
1,412.41
868.69
840.90
701.50
1,084.22
510.68
524.54
0.00
0.00
0.00
Short Term Provisions
138.71
110.41
123.66
178.29
225.71
283.13
284.77
126.44
118.53
83.40
Total Liabilities
10,070.04
10,463.64
10,314.57
9,090.54
8,390.26
6,500.12
6,582.68
3,394.44
3,362.77
3,116.33
Net Block
2,901.90
2,820.80
2,107.96
2,021.98
1,655.70
1,958.14
2,016.48
1,329.57
1,448.01
1,576.35
Gross Block
3,484.99
3,259.35
2,422.16
2,222.41
1,753.17
4,749.21
4,686.90
3,067.05
3,031.33
3,017.35
Accumulated Depreciation
583.10
438.55
314.20
200.42
97.47
2,791.07
2,670.42
1,737.48
1,583.32
1,441.00
Non Current Assets
5,600.53
5,860.85
6,166.68
5,338.12
4,353.40
3,395.30
3,313.28
1,674.11
1,735.17
1,829.57
Capital Work in Progress
107.06
187.23
763.08
273.02
404.78
261.24
185.96
6.22
6.33
5.84
Non Current Investment
2,087.41
2,376.39
2,789.51
2,529.61
1,739.84
897.92
859.03
338.32
280.83
247.38
Long Term Loans & Adv.
493.72
464.75
494.06
500.70
540.90
239.61
216.51
0.00
0.00
0.00
Other Non Current Assets
10.45
11.68
12.07
12.81
12.17
38.40
35.30
0.00
0.00
0.00
Current Assets
4,469.50
4,602.78
4,147.88
3,752.42
4,036.86
3,104.83
3,269.40
1,720.34
1,627.03
1,285.15
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,373.69
1,655.24
873.08
704.58
586.10
634.02
693.64
538.04
535.06
383.65
Sundry Debtors
2,640.96
2,469.53
2,653.80
2,725.81
3,289.61
1,930.28
1,984.09
778.93
904.01
587.40
Cash & Bank
47.66
68.36
69.80
58.54
41.73
358.36
388.45
194.53
25.21
55.38
Other Current Assets
407.19
20.21
32.94
31.90
119.42
182.16
203.21
208.84
162.74
258.72
Short Term Loans & Adv.
385.38
389.44
518.27
231.60
63.36
88.35
138.34
208.74
162.64
258.62
Net Current Assets
2,105.32
2,115.77
1,870.18
1,915.84
1,859.21
1,752.90
1,558.45
1,170.53
965.54
554.59
Total Assets
10,070.03
10,463.63
10,314.56
9,090.54
8,390.26
6,500.13
6,582.68
3,394.45
3,362.77
3,116.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
-16.68
508.37
357.51
911.25
-242.91
259.64
1,575.05
429.29
140.75
331.94
PBT
140.92
668.95
492.92
381.97
593.52
574.73
496.23
402.35
470.16
267.05
Adjustment
259.63
151.55
147.50
184.46
117.93
78.69
147.54
165.23
174.96
230.31
Changes in Working Capital
-358.56
-209.05
-203.14
411.11
-785.99
-243.00
1,072.75
-7.26
-467.06
-145.45
Cash after chg. in Working capital
41.99
611.44
437.28
977.54
-74.54
410.43
1,716.51
560.31
178.06
351.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-58.66
-103.07
-79.77
-66.29
-168.37
-150.78
-141.46
-131.03
-37.31
-19.97
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-256.91
-280.60
-484.47
-238.21
-172.65
-134.39
-412.89
-28.07
3.72
0.67
Net Fixed Assets
-145.47
-257.82
-689.02
-337.16
2,855.18
-137.16
-1,798.45
-35.61
-14.52
Net Investments
291.89
425.17
-261.78
-784.61
-836.34
-30.31
-688.11
-9.46
-0.72
Others
-403.33
-447.95
466.33
883.56
-2,191.49
33.08
2,073.67
17.00
18.96
Cash from Financing Activity
266.81
-242.29
134.06
-656.19
411.69
-155.35
-937.62
-231.90
-174.64
-318.81
Net Cash Inflow / Outflow
-6.78
-14.52
7.10
16.85
-3.87
-30.09
224.54
169.32
-30.17
13.80
Opening Cash & Equivalents
40.82
55.34
48.25
31.40
35.27
388.45
163.92
25.21
55.38
41.58
Closing Cash & Equivalent
34.04
40.82
55.34
48.25
31.40
358.36
388.45
194.53
25.21
55.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
172.19
183.72
183.28
166.11
139.15
113.06
105.97
38.99
32.10
24.89
ROA
1.04%
4.75%
4.88%
4.80%
5.49%
6.13%
6.87%
7.94%
9.08%
4.43%
ROE
1.50%
6.74%
6.81%
6.89%
8.13%
9.19%
11.87%
18.93%
25.92%
15.14%
ROCE
3.01%
8.70%
6.88%
6.20%
10.34%
11.55%
14.38%
17.63%
23.18%
16.53%
Fixed Asset Turnover
2.31
2.99
2.71
2.76
1.95
1.18
1.47
1.15
0.99
0.91
Receivable days
119.60
110.12
155.72
200.44
150.58
128.11
88.50
87.35
90.60
74.11
Inventory Days
70.89
54.34
45.67
43.01
35.20
43.45
39.45
55.70
55.81
50.01
Payable days
37.33
41.19
45.68
45.19
31.21
36.96
35.49
49.35
75.29
96.40
Cash Conversion Cycle
153.16
123.27
155.71
198.26
154.56
134.60
92.46
93.70
71.11
27.72
Total Debt/Equity
0.23
0.15
0.15
0.12
0.23
0.17
0.19
0.62
0.85
1.17
Interest Cover
2.20
11.96
10.60
6.80
19.95
32.92
11.99
5.65
6.09
3.30

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.