Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Fertilizers

Rating :
77/99

BSE: 543530 | NSE: PARADEEP

220.12
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  219
  •  225.04
  •  218.02
  •  219.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6188968
  •  1369161948.09
  •  234.39
  •  78.81

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,971.85
  • 22.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,408.82
  • 0.45%
  • 4.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.04%
  • 0.34%
  • 10.83%
  • FII
  • DII
  • Others
  • 13.97%
  • 18.12%
  • 0.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.20
  • 21.76
  • 1.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.16
  • 18.24
  • 9.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.73
  • 19.82
  • 21.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.46

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
1.22
6.77
7.9
10.07
P/E Ratio
180.43
32.51
27.86
21.86
Revenue
11575
13820
14482
17072
EBITDA
648
1256
1477
1706
Net Income
100
552
692
875
ROA
1
5.3
7.1
8.2
P/B Ratio
5.03
4.40
3.82
3.25
ROE
2.83
14.44
14.95
15.93
FCFF
699
736
-65
556
FCFF Yield
4.14
4.35
-0.39
3.29
Net Debt
3878
3186
BVPS
43.75
50.01
57.67
67.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
3,754.06
2,377.43
57.90%
3,494.02
2,242.74
55.79%
4,104.92
2,595.03
58.18%
3,843.84
3,683.02
4.37%
Expenses
3,288.19
2,230.36
47.43%
3,146.95
2,094.65
50.24%
3,768.61
2,312.54
62.96%
3,418.45
3,427.02
-0.25%
EBITDA
465.87
147.07
216.77%
347.07
148.09
134.36%
336.31
282.49
19.05%
425.39
256.00
66.17%
EBIDTM
12.41%
6.19%
9.93%
6.60%
8.19%
10.89%
11.07%
6.95%
Other Income
27.33
19.21
42.27%
42.13
30.03
40.29%
35.15
8.64
306.83%
14.91
10.99
35.67%
Interest
86.76
90.89
-4.54%
103.10
95.27
8.22%
86.43
82.46
4.81%
81.87
95.94
-14.67%
Depreciation
64.10
61.23
4.69%
63.13
57.81
9.20%
64.82
55.16
17.51%
62.63
50.68
23.58%
PBT
342.34
14.16
2,317.66%
222.97
25.04
790.46%
220.21
153.51
43.45%
295.80
120.37
145.74%
Tax
85.98
7.83
998.08%
62.94
4.74
1,227.85%
61.52
44.59
37.97%
68.34
30.94
120.88%
PAT
256.36
6.33
3,949.92%
160.03
20.30
688.33%
158.69
108.92
45.69%
227.46
89.43
154.34%
PATM
6.83%
0.27%
4.58%
0.91%
3.87%
4.20%
5.92%
2.43%
EPS
3.14
0.07
4,385.71%
1.96
0.26
653.85%
1.95
1.34
45.52%
2.79
1.10
153.64%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
15,196.84
13,820.21
11,575.12
13,340.72
7,858.72
5,164.73
4,192.86
Net Sales Growth
39.44%
19.40%
-13.23%
69.76%
52.16%
23.18%
 
Cost Of Goods Sold
11,203.82
10,233.01
8,998.44
10,613.18
6,281.26
3,871.15
2,944.12
Gross Profit
3,993.02
3,587.20
2,576.68
2,727.54
1,577.46
1,293.57
1,248.74
GP Margin
26.28%
25.96%
22.26%
20.45%
20.07%
25.05%
29.78%
Total Expenditure
13,622.20
12,566.99
10,927.56
12,539.73
7,187.61
4,622.49
3,733.12
Power & Fuel Cost
-
626.27
537.40
640.35
77.13
69.18
79.00
% Of Sales
-
4.53%
4.64%
4.80%
0.98%
1.34%
1.88%
Employee Cost
-
249.10
229.79
213.20
138.50
139.19
131.93
% Of Sales
-
1.80%
1.99%
1.60%
1.76%
2.70%
3.15%
Manufacturing Exp.
-
384.06
338.13
301.76
204.14
156.38
148.00
% Of Sales
-
2.78%
2.92%
2.26%
2.60%
3.03%
3.53%
General & Admin Exp.
-
69.58
66.43
89.76
30.64
30.04
24.48
% Of Sales
-
0.50%
0.57%
0.67%
0.39%
0.58%
0.58%
Selling & Distn. Exp.
-
826.26
650.02
501.23
322.34
308.79
305.98
% Of Sales
-
5.98%
5.62%
3.76%
4.10%
5.98%
7.30%
Miscellaneous Exp.
-
178.71
107.35
180.25
133.60
47.74
99.62
% Of Sales
-
1.29%
0.93%
1.35%
1.70%
0.92%
2.38%
EBITDA
1,574.64
1,253.22
647.56
800.99
671.11
542.24
459.74
EBITDA Margin
10.36%
9.07%
5.59%
6.00%
8.54%
10.50%
10.96%
Other Income
119.52
114.02
69.30
91.07
39.27
19.21
34.91
Interest
358.16
362.29
366.03
291.24
85.54
111.43
191.79
Depreciation
254.68
251.81
210.67
175.15
90.46
83.33
72.48
PBT
1,081.32
753.13
140.17
425.66
534.38
366.70
230.39
Tax
278.78
200.63
40.92
121.98
136.54
143.23
36.34
Tax Rate
25.78%
26.64%
29.19%
28.66%
25.55%
39.06%
15.77%
PAT
802.54
551.79
99.91
304.19
398.45
223.46
194.05
PAT before Minority Interest
802.54
551.79
99.91
304.19
398.45
223.46
194.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.28%
3.99%
0.86%
2.28%
5.07%
4.33%
4.63%
PAT Growth
256.72%
452.29%
-67.16%
-23.66%
78.31%
15.16%
 
EPS
9.84
6.77
1.23
3.73
4.89
2.74
2.38

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
4,076.88
3,564.40
3,504.70
2,225.00
1,827.51
1,603.53
Share Capital
815.21
814.78
814.50
575.45
575.45
575.45
Total Reserves
3,256.28
2,746.29
2,688.23
1,649.55
1,252.06
1,028.08
Non-Current Liabilities
843.23
870.79
761.30
649.77
226.27
188.51
Secured Loans
622.21
676.51
611.89
528.17
113.41
139.42
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
26.67
26.21
23.79
26.55
19.75
27.07
Current Liabilities
6,226.21
5,225.93
6,391.00
5,053.42
2,369.38
3,218.28
Trade Payables
2,028.25
1,488.12
1,912.48
2,273.40
939.53
806.14
Other Current Liabilities
698.76
729.16
715.28
394.37
284.94
243.57
Short Term Borrowings
3,395.73
2,935.58
3,660.29
2,258.43
1,061.67
2,079.07
Short Term Provisions
103.46
73.08
102.96
127.22
83.24
89.49
Total Liabilities
11,146.32
9,661.12
10,657.00
7,928.19
4,423.16
5,010.32
Net Block
3,348.65
3,431.00
2,871.75
1,260.60
1,226.21
1,214.03
Gross Block
4,406.91
4,248.61
3,489.95
1,709.90
1,588.63
1,495.87
Accumulated Depreciation
1,058.26
817.61
618.20
449.30
362.42
281.83
Non Current Assets
4,022.42
3,904.23
3,641.83
2,794.92
1,484.74
1,405.11
Capital Work in Progress
553.30
372.19
696.86
336.29
220.06
149.04
Non Current Investment
3.34
3.25
3.15
2.89
2.79
3.12
Long Term Loans & Adv.
115.07
95.72
67.81
1,192.30
32.57
37.46
Other Non Current Assets
2.07
2.07
2.25
2.83
3.11
1.45
Current Assets
7,123.90
5,756.67
7,015.17
5,133.26
2,938.43
3,605.21
Current Investments
269.10
0.00
0.00
550.36
122.04
0.00
Inventories
2,286.99
1,830.83
2,237.68
2,293.22
899.05
1,078.54
Sundry Debtors
2,534.69
2,720.48
3,689.74
902.48
1,155.59
2,148.90
Cash & Bank
903.79
118.02
109.85
597.71
93.20
5.82
Other Current Assets
1,129.33
582.20
388.62
369.12
668.54
371.95
Short Term Loans & Adv.
510.00
505.13
589.28
420.36
284.67
216.43
Net Current Assets
897.69
530.73
624.17
79.84
569.05
386.94
Total Assets
11,146.32
9,660.90
10,657.00
7,928.18
4,423.17
5,010.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
1,386.01
1,436.76
-2,376.67
-43.88
1,501.15
1,269.74
PBT
752.41
140.83
426.17
534.99
366.50
229.56
Adjustment
553.62
519.84
400.61
197.52
219.22
291.03
Changes in Working Capital
222.31
834.44
-3,066.10
-690.87
992.55
778.14
Cash after chg. in Working capital
1,528.34
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
0.00
Tax Paid
-142.33
-58.36
-137.35
-85.52
-77.13
-28.99
Other Direct Exp. Paid
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
Cash From Investing Activity
-596.60
-366.86
-418.70
-1,098.78
-289.32
-143.16
Net Fixed Assets
-339.41
-433.99
-2,140.62
-237.50
-163.79
Net Investments
-269.10
0.00
550.36
-428.32
-122.04
Others
11.91
67.13
1,171.56
-432.96
-3.49
Cash from Financing Activity
-6.41
-1,022.22
2,300.57
1,588.97
-1,124.38
-1,141.23
Net Cash Inflow / Outflow
783.01
47.68
-494.81
446.32
87.44
-14.65
Opening Cash & Equivalents
90.72
43.03
537.84
91.52
4.09
18.74
Closing Cash & Equivalent
873.73
90.72
43.03
537.84
91.52
4.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
49.94
43.71
43.00
38.67
31.76
2786.57
ROA
5.30%
0.98%
3.27%
6.45%
4.74%
3.65%
ROE
14.46%
2.83%
10.62%
19.66%
13.03%
12.58%
ROCE
13.95%
6.46%
10.78%
15.03%
13.70%
9.93%
Fixed Asset Turnover
3.24
3.05
5.17
4.84
3.40
3.07
Receivable days
68.40
99.20
62.30
47.01
114.84
195.48
Inventory Days
53.60
62.96
61.47
72.91
68.73
108.83
Payable days
20.58
13.57
20.75
28.75
82.30
80.27
Cash Conversion Cycle
101.42
148.59
103.02
91.17
101.27
224.04
Total Debt/Equity
1.07
1.12
1.32
1.33
0.68
1.43
Interest Cover
3.08
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.