Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Fertilizers

Rating :
N/A

BSE: 543530 | NSE: PARADEEP

108.76
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  111.49
  •  111.87
  •  108.07
  •  110.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2375701
  •  2608.38
  •  153.50
  •  61.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,573.98
  • 20.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,010.93
  • 0.70%
  • 2.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.05%
  • 0.42%
  • 11.27%
  • FII
  • DII
  • Others
  • 7.17%
  • 24.42%
  • 0.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.78
  • 22.52
  • 13.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 7.11
  • -0.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.64
  • -12.43
  • -36.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.98

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
1.22
6.04
8.61
8.96
P/E Ratio
86.16
17.4
12.21
11.73
Revenue
11575
11821
12750
13463
EBITDA
648
1042
1276
1416
Net Income
100
442
546
730
ROA
1
5.8
7.8
9.5
P/B Ratio
2.4
2.22
1.98
1.69
ROE
2.83
9.46
13.69
15.39
FCFF
699.38
1095.5
974.1
593.64
FCFF Yield
5.64
8.83
7.85
4.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
3,494.02
2,242.74
55.79%
4,104.92
2,595.03
58.18%
3,843.84
3,683.02
4.37%
2,377.43
3,054.33
-22.16%
Expenses
3,146.95
2,094.65
50.24%
3,768.61
2,312.54
62.96%
3,418.45
3,427.02
-0.25%
2,230.36
3,092.89
-27.89%
EBITDA
347.07
148.09
134.36%
336.31
282.49
19.05%
425.39
256.00
66.17%
147.07
-38.56
-
EBIDTM
9.93%
6.60%
8.19%
10.89%
11.07%
6.95%
6.19%
-1.26%
Other Income
42.13
30.03
40.29%
35.15
8.64
306.83%
14.91
10.99
35.67%
19.21
19.18
0.16%
Interest
103.10
95.27
8.22%
86.43
82.46
4.81%
81.87
95.94
-14.67%
90.89
92.36
-1.59%
Depreciation
63.13
57.81
9.20%
64.82
55.16
17.51%
62.63
50.68
23.58%
61.23
47.02
30.22%
PBT
222.97
25.04
790.46%
220.21
153.51
43.45%
295.80
120.37
145.74%
14.16
-158.76
-
Tax
62.94
4.74
1,227.85%
61.52
44.59
37.97%
68.34
30.94
120.88%
7.83
-39.35
-
PAT
160.03
20.30
688.33%
158.69
108.92
45.69%
227.46
89.43
154.34%
6.33
-119.41
-
PATM
4.58%
0.91%
3.87%
4.20%
5.92%
2.43%
0.27%
-3.91%
EPS
1.96
0.26
653.85%
1.95
1.34
45.52%
2.79
1.10
153.64%
0.07
-1.47
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
13,820.21
11,575.12
13,340.72
7,858.72
5,164.73
4,192.86
Net Sales Growth
19.40%
-13.23%
69.76%
52.16%
23.18%
 
Cost Of Goods Sold
10,233.01
8,998.44
10,613.18
6,281.26
3,871.15
2,944.12
Gross Profit
3,587.20
2,576.68
2,727.54
1,577.46
1,293.57
1,248.74
GP Margin
25.96%
22.26%
20.45%
20.07%
25.05%
29.78%
Total Expenditure
12,564.37
10,927.09
12,539.73
7,187.61
4,622.49
3,733.12
Power & Fuel Cost
-
537.40
640.35
77.13
69.18
79.00
% Of Sales
-
4.64%
4.80%
0.98%
1.34%
1.88%
Employee Cost
-
229.79
213.20
138.50
139.19
131.93
% Of Sales
-
1.99%
1.60%
1.76%
2.70%
3.15%
Manufacturing Exp.
-
338.13
301.76
204.14
156.38
148.00
% Of Sales
-
2.92%
2.26%
2.60%
3.03%
3.53%
General & Admin Exp.
-
66.43
89.76
30.64
30.04
24.48
% Of Sales
-
0.57%
0.67%
0.39%
0.58%
0.58%
Selling & Distn. Exp.
-
650.02
501.23
322.34
308.79
305.98
% Of Sales
-
5.62%
3.76%
4.10%
5.98%
7.30%
Miscellaneous Exp.
-
106.88
180.25
133.60
47.74
99.62
% Of Sales
-
0.92%
1.35%
1.70%
0.92%
2.38%
EBITDA
1,255.84
648.03
800.99
671.11
542.24
459.74
EBITDA Margin
9.09%
5.60%
6.00%
8.54%
10.50%
10.96%
Other Income
111.40
68.84
91.07
39.27
19.21
34.91
Interest
362.29
366.03
291.24
85.54
111.43
191.79
Depreciation
251.81
210.67
175.15
90.46
83.33
72.48
PBT
753.14
140.17
425.66
534.38
366.70
230.39
Tax
200.63
40.92
121.98
136.54
143.23
36.34
Tax Rate
26.64%
29.19%
28.66%
25.55%
39.06%
15.77%
PAT
552.51
99.91
304.19
398.45
223.46
194.05
PAT before Minority Interest
552.51
99.91
304.19
398.45
223.46
194.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.00%
0.86%
2.28%
5.07%
4.33%
4.63%
PAT Growth
456.74%
-67.16%
-23.66%
78.31%
15.16%
 
EPS
6.78
1.23
3.73
4.89
2.74
2.38

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
3,564.40
3,504.70
2,225.00
1,827.51
1,603.53
Share Capital
814.78
814.50
575.45
575.45
575.45
Total Reserves
2,746.29
2,688.23
1,649.55
1,252.06
1,028.08
Non-Current Liabilities
870.79
761.30
649.77
226.27
188.51
Secured Loans
676.51
611.89
528.17
113.41
139.42
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
26.21
23.79
26.55
19.75
27.07
Current Liabilities
5,225.93
6,391.00
5,053.42
2,369.38
3,218.28
Trade Payables
1,488.12
1,912.48
2,273.40
939.53
806.14
Other Current Liabilities
729.16
715.28
394.37
284.94
243.57
Short Term Borrowings
2,935.58
3,660.29
2,258.43
1,061.67
2,079.07
Short Term Provisions
73.08
102.96
127.22
83.24
89.49
Total Liabilities
9,661.12
10,657.00
7,928.19
4,423.16
5,010.32
Net Block
3,431.00
2,871.75
1,260.60
1,226.21
1,214.03
Gross Block
4,248.61
3,489.95
1,709.90
1,588.63
1,495.87
Accumulated Depreciation
817.61
618.20
449.30
362.42
281.83
Non Current Assets
3,904.23
3,641.83
2,794.92
1,484.74
1,405.11
Capital Work in Progress
372.19
696.86
336.29
220.06
149.04
Non Current Investment
3.25
3.15
2.89
2.79
3.12
Long Term Loans & Adv.
95.61
67.81
1,192.30
32.57
37.46
Other Non Current Assets
2.18
2.25
2.83
3.11
1.45
Current Assets
5,756.90
7,015.17
5,133.26
2,938.43
3,605.21
Current Investments
0.00
0.00
550.36
122.04
0.00
Inventories
1,830.83
2,237.68
2,293.22
899.05
1,078.54
Sundry Debtors
2,720.48
3,689.74
902.48
1,155.59
2,148.90
Cash & Bank
118.02
109.85
597.71
93.20
5.82
Other Current Assets
1,087.57
388.62
369.12
383.87
371.95
Short Term Loans & Adv.
505.13
589.28
420.36
284.67
216.43
Net Current Assets
530.97
624.17
79.84
569.05
386.94
Total Assets
9,661.13
10,657.00
7,928.18
4,423.17
5,010.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
1,436.76
-2,376.67
-43.88
1,501.15
1,269.74
PBT
140.83
426.17
534.99
366.50
229.56
Adjustment
519.84
400.61
197.52
219.22
291.03
Changes in Working Capital
834.44
-3,066.10
-690.87
992.55
778.14
Cash after chg. in Working capital
1,495.12
-2,239.32
41.64
1,578.27
1,298.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-58.36
-137.35
-85.52
-77.13
-28.99
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-366.86
-418.70
-1,098.78
-289.32
-143.16
Net Fixed Assets
-433.99
-2,140.62
-237.50
-163.79
Net Investments
0.00
550.36
-428.32
-122.04
Others
67.13
1,171.56
-432.96
-3.49
Cash from Financing Activity
-1,022.22
2,300.57
1,588.97
-1,124.38
-1,141.23
Net Cash Inflow / Outflow
47.68
-494.81
446.32
87.44
-14.65
Opening Cash & Equivalents
43.03
537.84
91.52
4.09
18.74
Closing Cash & Equivalent
90.72
43.03
537.84
91.52
4.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
43.71
43.00
38.67
31.76
2786.57
ROA
0.98%
3.27%
6.45%
4.74%
3.65%
ROE
2.83%
10.62%
19.66%
13.03%
12.58%
ROCE
6.46%
10.78%
15.03%
13.70%
9.93%
Fixed Asset Turnover
3.06
5.17
4.84
3.40
3.07
Receivable days
98.80
62.30
47.01
114.84
195.48
Inventory Days
62.71
61.47
72.91
68.73
108.83
Payable days
17.63
20.75
28.75
82.30
80.27
Cash Conversion Cycle
143.88
103.02
91.17
101.27
224.04
Total Debt/Equity
1.12
1.32
1.33
0.68
1.43
Interest Cover
1.38
2.46
7.25
4.29
2.20

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.