Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Fertilizers

Rating :
40/99

BSE: 500690 | NSE: GSFC

40.70
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  40.55
  •  42.00
  •  40.50
  •  40.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  245066
  •  100.63
  •  110.65
  •  29.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,623.80
  • 11.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,624.12
  • 5.40%
  • 0.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.84%
  • 8.31%
  • 18.46%
  • FII
  • DII
  • Others
  • 19.64%
  • 2.63%
  • 13.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 9.78
  • 17.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 4.80
  • 8.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 4.23
  • 5.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.44
  • 8.65
  • 9.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 0.64
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.67
  • 7.31
  • 8.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,807.37
2,036.58
-11.25%
2,406.66
2,705.29
-11.04%
1,721.09
1,762.73
-2.36%
1,986.08
0.00
0
Expenses
1,848.54
1,881.16
-1.73%
2,317.38
2,385.76
-2.87%
1,597.76
1,650.72
-3.21%
1,824.74
0.00
0
EBITDA
-41.17
155.42
-
89.28
319.53
-72.06%
123.33
112.01
10.11%
161.34
0.00
0
EBIDTM
-2.28%
7.63%
3.71%
11.81%
7.17%
6.35%
8.12%
0.00%
Other Income
31.29
17.36
80.24%
54.15
45.94
17.87%
9.44
26.26
-64.05%
17.97
0.00
0
Interest
26.45
10.67
147.89%
32.18
19.83
62.28%
29.95
16.73
79.02%
13.41
0.00
0
Depreciation
43.55
31.12
39.94%
42.18
31.12
35.54%
41.66
30.70
35.70%
33.31
0.00
0
PBT
-79.88
130.99
-
69.07
314.52
-78.04%
61.15
90.84
-32.68%
132.59
0.00
0
Tax
-23.71
32.37
-
8.69
88.16
-90.14%
20.26
20.98
-3.43%
34.32
0.00
0
PAT
-56.17
98.62
-
60.38
226.36
-73.33%
40.89
69.86
-41.47%
98.27
0.00
0
PATM
-3.11%
4.84%
2.51%
8.37%
2.38%
3.96%
4.95%
0.00%
EPS
-1.41
2.46
-
1.56
5.70
-72.63%
1.05
1.76
-40.34%
2.46
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 07
Mar 06
Mar 05
Net Sales
7,921.20
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
21.78%
35.51%
19.02%
-13.81%
14.72%
-1.62%
63.09%
17.24%
8.60%
 
Cost Of Goods Sold
5,370.81
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
2,550.39
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
32.20%
33.04%
36.71%
40.37%
37.80%
38.56%
39.58%
40.20%
45.18%
43.83%
Total Expenditure
7,588.42
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
-
705.98
549.11
468.91
529.34
509.16
546.54
257.79
241.54
231.11
% Of Sales
-
8.31%
8.76%
8.91%
8.67%
9.56%
10.10%
7.77%
8.53%
8.87%
Employee Cost
-
530.68
513.12
511.43
478.87
389.86
335.83
195.78
205.54
183.88
% Of Sales
-
6.25%
8.19%
9.71%
7.84%
7.32%
6.20%
5.90%
7.26%
7.05%
Manufacturing Exp.
-
533.92
423.17
378.77
382.49
325.05
399.47
175.21
127.00
121.26
% Of Sales
-
6.29%
6.75%
7.19%
6.26%
6.10%
7.38%
5.28%
4.49%
4.65%
General & Admin Exp.
-
107.97
101.80
99.33
112.05
111.83
87.98
31.91
32.91
48.22
% Of Sales
-
1.27%
1.62%
1.89%
1.83%
2.10%
1.63%
0.96%
1.16%
1.85%
Selling & Distn. Exp.
-
48.62
48.81
46.44
28.72
33.28
55.04
156.90
108.69
97.26
% Of Sales
-
0.57%
0.78%
0.88%
0.47%
0.63%
1.02%
4.73%
3.84%
3.73%
Miscellaneous Exp.
-
129.15
99.24
131.29
120.47
92.00
155.09
38.57
8.16
19.09
% Of Sales
-
1.52%
1.58%
2.49%
1.97%
1.73%
2.87%
1.16%
0.29%
0.73%
EBITDA
332.78
748.66
564.85
489.05
657.17
592.23
562.46
477.95
555.07
441.70
EBITDA Margin
4.20%
8.82%
9.01%
9.29%
10.76%
11.12%
10.39%
14.40%
19.61%
16.95%
Other Income
112.85
107.53
98.95
56.30
65.13
101.20
124.22
95.15
109.92
63.63
Interest
101.99
61.01
51.35
64.93
31.31
18.01
45.14
76.25
86.01
109.61
Depreciation
160.70
126.25
119.45
103.62
97.47
100.68
145.32
142.52
141.55
143.29
PBT
182.93
668.92
493.00
376.81
593.52
574.73
496.23
354.33
437.43
252.43
Tax
39.56
175.81
19.21
-42.50
185.14
173.81
153.40
86.19
143.13
113.98
Tax Rate
21.63%
26.28%
3.90%
-11.28%
31.19%
30.24%
30.91%
24.32%
32.72%
45.15%
PAT
143.37
493.11
473.85
419.31
408.38
400.92
342.83
268.13
294.30
138.46
PAT before Minority Interest
143.37
493.11
473.79
419.31
408.38
400.92
342.83
268.13
294.30
138.46
Minority Interest
0.00
0.00
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.81%
5.81%
7.56%
7.96%
6.69%
7.53%
6.33%
8.08%
10.40%
5.31%
PAT Growth
-63.69%
4.06%
13.01%
2.68%
1.86%
16.94%
27.86%
-8.89%
112.55%
 
Unadjusted EPS
3.66
12.38
11.89
10.65
10.44
10.28
8.60
33.64
36.93
17.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 07
Mar 06
Mar 05
Shareholder's Funds
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
79.74
79.74
Total Reserves
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
654.75
732.22
635.02
667.86
642.81
649.00
1,290.82
1,421.66
1,392.29
Secured Loans
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
631.89
655.33
369.70
Long Term Provisions
471.95
468.55
494.38
399.91
174.72
162.97
0.00
0.00
0.00
Current Liabilities
2,486.97
2,277.70
1,836.58
2,177.65
1,351.93
1,710.95
549.81
661.49
730.56
Trade Payables
1,038.66
831.16
604.20
563.79
352.91
585.92
342.55
467.48
553.12
Other Current Liabilities
469.26
481.98
352.59
303.93
205.21
315.72
80.82
75.48
94.04
Short Term Borrowings
868.69
840.90
701.50
1,084.22
510.68
524.54
0.00
0.00
0.00
Short Term Provisions
110.37
123.66
178.29
225.71
283.13
284.77
126.44
118.53
83.40
Total Liabilities
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
2,820.80
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
3,259.35
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
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
5,860.85
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
187.23
763.08
273.02
404.78
261.24
185.96
6.22
6.33
5.84
Non Current Investment
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.
464.75
494.06
500.70
540.90
239.61
216.51
0.00
0.00
0.00
Other Non Current Assets
11.68
12.07
12.81
12.17
38.40
35.30
0.00
0.00
0.00
Current Assets
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
Inventories
1,655.24
873.08
704.58
586.10
634.02
693.64
538.04
535.06
383.65
Sundry Debtors
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
68.36
69.80
58.54
41.73
358.36
388.45
194.53
25.21
55.38
Other Current Assets
409.64
32.94
31.90
56.06
182.16
203.21
208.84
162.74
258.72
Short Term Loans & Adv.
382.29
518.27
231.60
63.36
88.35
138.34
208.74
162.64
258.62
Net Current Assets
2,115.81
1,870.18
1,915.84
1,859.21
1,752.90
1,558.45
1,170.53
965.54
554.59
Total Assets
10,463.63
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
508.37
357.51
911.25
-242.91
259.64
1,575.05
429.29
140.75
331.94
PBT
668.95
492.92
381.97
593.52
574.73
496.23
402.35
470.16
267.05
Adjustment
151.55
147.50
184.46
117.93
78.69
147.54
165.23
174.96
230.31
Changes in Working Capital
-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
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-280.60
-484.47
-238.21
-172.65
-134.39
-412.89
-28.07
3.72
0.67
Net Fixed Assets
-257.82
-689.02
-337.16
2,855.18
-137.16
-1,798.45
-35.61
-14.52
Net Investments
425.17
-261.78
-784.61
-836.34
-30.31
-688.11
-9.46
-0.72
Others
-447.95
466.33
883.56
-2,191.49
33.08
2,073.67
17.00
18.96
Cash from Financing Activity
-242.29
134.06
-656.19
411.69
-155.35
-937.62
-231.90
-174.64
-318.81
Net Cash Inflow / Outflow
-14.52
7.10
16.85
-3.87
-30.09
224.54
169.32
-30.17
13.80
Opening Cash & Equivalents
55.34
48.25
31.40
35.27
388.45
163.92
25.21
55.38
41.58
Closing Cash & Equivalent
40.82
55.34
48.25
31.40
358.36
388.45
194.53
25.21
55.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
183.72
183.28
166.11
139.15
113.06
105.97
38.99
32.10
24.89
21.02
ROA
4.75%
4.88%
4.80%
5.49%
6.13%
6.87%
7.94%
9.08%
4.43%
5.37%
ROE
6.74%
6.81%
6.89%
8.13%
9.19%
11.87%
18.93%
25.92%
15.14%
23.41%
ROCE
8.70%
6.88%
6.20%
10.34%
11.55%
14.38%
17.63%
23.18%
16.53%
8.31%
Fixed Asset Turnover
2.99
2.71
2.76
1.95
1.18
1.47
1.15
0.99
0.91
0.73
Receivable days
110.12
155.72
200.44
150.58
128.11
88.50
87.35
90.60
74.11
69.31
Inventory Days
54.34
45.67
43.01
35.20
43.45
39.45
55.70
55.81
50.01
64.55
Payable days
41.19
45.68
45.19
31.21
36.96
35.49
49.35
75.29
96.40
123.01
Cash Conversion Cycle
123.27
155.71
198.26
154.56
134.60
92.46
93.70
71.11
27.72
10.84
Total Debt/Equity
0.15
0.15
0.12
0.23
0.17
0.19
0.62
0.85
1.17
1.66
Interest Cover
11.96
10.60
6.80
19.95
32.92
11.99
5.65
6.09
3.30
1.25

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.