Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Fertilizers

Rating :
50/99

BSE: 500690 | NSE: GSFC

122.25
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  118.30
  •  124.80
  •  118.30
  •  118.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8750937
  •  10750.44
  •  125.00
  •  54.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,871.39
  • 10.82
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,382.81
  • 1.80%
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.84%
  • 7.89%
  • 21.21%
  • FII
  • DII
  • Others
  • 20.49%
  • 0.41%
  • 12.16%

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
  • 9.04
  • 10.33
  • 9.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 0.59
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.01
  • 8.11
  • 7.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,740.41
1,862.86
-6.57%
2,146.14
1,807.37
18.74%
2,110.93
2,406.66
-12.29%
1,636.58
1,721.09
-4.91%
Expenses
1,595.35
1,717.07
-7.09%
2,017.90
1,848.54
9.16%
1,903.13
2,317.38
-17.88%
1,546.37
1,597.76
-3.22%
EBITDA
145.06
145.79
-0.50%
128.24
-41.17
-
207.80
89.28
132.75%
90.21
123.33
-26.85%
EBIDTM
8.33%
7.83%
5.98%
-2.28%
9.84%
3.71%
5.51%
7.17%
Other Income
69.03
11.63
493.55%
36.29
31.29
15.98%
66.60
54.15
22.99%
11.26
9.44
19.28%
Interest
6.38
26.22
-75.67%
6.00
26.45
-77.32%
11.20
32.18
-65.20%
19.42
29.95
-35.16%
Depreciation
44.39
43.56
1.91%
44.46
43.55
2.09%
44.51
42.18
5.52%
43.84
41.66
5.23%
PBT
163.32
87.64
86.35%
114.07
-79.88
-
218.69
69.07
216.62%
38.21
61.16
-37.52%
Tax
11.69
26.03
-55.09%
18.10
-23.71
-
47.31
8.70
443.79%
7.73
20.26
-61.85%
PAT
151.63
61.61
146.11%
95.97
-56.17
-
171.38
60.37
183.88%
30.48
40.90
-25.48%
PATM
8.71%
3.31%
4.47%
-3.11%
8.12%
2.51%
1.86%
2.38%
EPS
3.76
1.55
142.58%
2.44
-1.41
-
4.34
1.56
178.21%
0.76
1.05
-27.62%

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
7,634.06
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
-2.10%
-8.16%
35.51%
19.02%
-13.81%
14.72%
-1.62%
63.09%
17.24%
8.60%
 
Cost Of Goods Sold
4,874.71
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
2,759.35
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
36.15%
32.74%
33.04%
36.71%
40.37%
37.80%
38.56%
39.58%
40.20%
45.18%
43.83%
Total Expenditure
7,062.75
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
571.31
317.22
748.66
564.85
489.05
657.17
592.23
562.46
477.95
555.07
441.70
EBITDA Margin
7.48%
4.07%
8.82%
9.01%
9.29%
10.76%
11.12%
10.39%
14.40%
19.61%
16.95%
Other Income
183.18
106.51
107.53
98.95
56.30
65.13
101.20
124.22
95.15
109.92
63.63
Interest
43.00
114.80
61.01
51.35
64.93
31.31
18.01
45.14
76.25
86.01
109.61
Depreciation
177.20
170.95
126.25
119.45
103.62
97.47
100.68
145.32
142.52
141.55
143.29
PBT
534.29
137.98
668.92
493.00
376.81
593.52
574.73
496.23
354.33
437.43
252.43
Tax
84.83
31.27
175.81
19.21
-42.50
185.14
173.81
153.40
86.19
143.13
113.98
Tax Rate
15.88%
22.66%
26.28%
3.90%
-11.28%
31.19%
30.24%
30.91%
24.32%
32.72%
45.15%
PAT
449.46
106.64
493.11
473.85
419.31
408.38
400.92
342.83
268.13
294.30
138.46
PAT before Minority Interest
449.46
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
5.89%
1.37%
5.81%
7.56%
7.96%
6.69%
7.53%
6.33%
8.08%
10.40%
5.31%
PAT Growth
321.20%
-78.37%
4.06%
13.01%
2.68%
1.86%
16.94%
27.86%
-8.89%
112.55%
 
EPS
11.28
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.