Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Fertilizers

Rating :
68/99

BSE: 590030 | NSE: SPIC

52.95
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  53.30
  •  56.25
  •  51.70
  •  52.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3259096
  •  1752.06
  •  68.45
  •  17.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,079.29
  • 10.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,414.84
  • N/A
  • 2.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 12.30%
  • 27.55%
  • FII
  • DII
  • Others
  • 0.66%
  • 0.10%
  • 6.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.52
  • 1.22
  • 1.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 23.85
  • 0.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.79
  • 11.85
  • 18.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.78
  • 11.03
  • 7.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 1.63
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.39
  • 9.18
  • 7.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
498.76
320.21
55.76%
350.72
515.11
-31.91%
426.73
382.22
11.65%
429.36
627.63
-31.59%
Expenses
455.65
305.11
49.34%
328.52
478.78
-31.38%
413.31
365.98
12.93%
409.63
600.58
-31.79%
EBITDA
43.10
15.10
185.43%
22.19
36.33
-38.92%
13.41
16.24
-17.43%
19.73
27.06
-27.09%
EBIDTM
8.64%
4.72%
6.33%
7.05%
3.14%
4.25%
4.60%
4.31%
Other Income
0.40
0.42
-4.76%
22.49
6.44
249.22%
3.08
1.47
109.52%
3.53
1.88
87.77%
Interest
2.56
3.28
-21.95%
1.49
5.64
-73.58%
4.83
4.45
8.54%
4.56
12.38
-63.17%
Depreciation
13.26
9.46
40.17%
10.39
8.56
21.38%
9.18
8.42
9.03%
9.20
7.60
21.05%
PBT
27.68
2.78
895.68%
32.80
28.57
14.81%
2.48
4.84
-48.76%
9.50
8.96
6.03%
Tax
3.30
0.71
364.79%
-0.63
0.29
-
1.44
0.88
63.64%
1.43
0.62
130.65%
PAT
24.38
2.06
1,083.50%
33.43
28.28
18.21%
1.04
3.96
-73.74%
8.07
8.35
-3.35%
PATM
4.89%
0.64%
9.53%
5.49%
0.24%
1.04%
1.88%
1.33%
EPS
1.82
0.25
628.00%
2.39
1.45
64.83%
0.31
0.36
-13.89%
0.68
0.62
9.68%

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 13
Mar 12
Mar 11
Net Sales
1,705.57
2,079.18
2,591.96
1,993.61
1,499.02
1,956.53
2,254.98
1,586.93
2,367.09
2,740.05
1,336.22
Net Sales Growth
-7.57%
-19.78%
30.01%
32.99%
-23.38%
-13.24%
42.10%
-32.96%
-13.61%
105.06%
 
Cost Of Goods Sold
971.02
1,185.18
1,597.80
1,064.16
790.41
1,135.69
1,375.33
930.21
1,392.28
1,577.32
757.93
Gross Profit
734.55
894.00
994.16
929.46
708.61
820.83
879.65
656.72
974.82
1,162.74
578.29
GP Margin
43.07%
43.00%
38.36%
46.62%
47.27%
41.95%
39.01%
41.38%
41.18%
42.43%
43.28%
Total Expenditure
1,607.11
1,966.38
3,055.43
1,882.76
1,650.54
1,917.82
2,194.79
1,536.23
2,343.36
2,629.33
1,297.84
Power & Fuel Cost
-
490.81
594.03
541.84
385.11
413.39
535.34
362.30
615.24
670.27
298.40
% Of Sales
-
23.61%
22.92%
27.18%
25.69%
21.13%
23.74%
22.83%
25.99%
24.46%
22.33%
Employee Cost
-
58.92
61.97
52.81
52.65
48.18
48.44
57.07
60.88
61.02
63.68
% Of Sales
-
2.83%
2.39%
2.65%
3.51%
2.46%
2.15%
3.60%
2.57%
2.23%
4.77%
Manufacturing Exp.
-
161.12
206.43
188.98
182.77
175.89
113.74
69.11
92.73
103.58
34.08
% Of Sales
-
7.75%
7.96%
9.48%
12.19%
8.99%
5.04%
4.35%
3.92%
3.78%
2.55%
General & Admin Exp.
-
18.73
18.14
18.18
20.55
14.49
17.42
19.39
20.52
23.09
55.63
% Of Sales
-
0.90%
0.70%
0.91%
1.37%
0.74%
0.77%
1.22%
0.87%
0.84%
4.16%
Selling & Distn. Exp.
-
0.21
0.14
0.05
0.19
28.46
22.46
17.81
32.52
30.99
7.94
% Of Sales
-
0.01%
0.01%
0.00%
0.01%
1.45%
1.00%
1.12%
1.37%
1.13%
0.59%
Miscellaneous Exp.
-
51.41
576.93
16.75
218.85
101.70
82.05
80.34
129.19
163.07
7.94
% Of Sales
-
2.47%
22.26%
0.84%
14.60%
5.20%
3.64%
5.06%
5.46%
5.95%
6.00%
EBITDA
98.43
112.80
-463.47
110.85
-151.52
38.71
60.19
50.70
23.73
110.72
38.38
EBITDA Margin
5.77%
5.43%
-17.88%
5.56%
-10.11%
1.98%
2.67%
3.19%
1.00%
4.04%
2.87%
Other Income
29.50
10.47
584.55
4.92
219.26
20.25
13.69
13.30
29.44
17.35
17.23
Interest
13.44
34.15
35.67
40.88
10.57
14.55
31.57
31.09
55.23
87.64
32.49
Depreciation
42.03
32.14
32.06
40.11
30.83
32.33
33.87
59.79
61.59
60.15
70.20
PBT
72.46
56.98
53.34
34.78
26.35
12.08
8.43
-26.88
-63.65
-19.72
-47.08
Tax
5.54
2.67
2.96
4.28
5.49
0.00
-3.10
-3.21
-4.88
26.22
3.20
Tax Rate
7.65%
4.69%
5.55%
11.50%
10.00%
0.00%
-36.77%
-8.78%
-0.44%
611.19%
-0.47%
PAT
66.92
54.31
50.38
32.94
49.42
31.02
11.53
39.77
1,104.04
-22.17
-657.15
PAT before Minority Interest
66.92
54.31
50.38
32.94
49.42
31.02
11.53
39.77
1,102.04
-21.93
-688.07
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
-0.24
30.92
PAT Margin
3.92%
2.61%
1.94%
1.65%
3.30%
1.59%
0.51%
2.51%
46.64%
-0.81%
-49.18%
PAT Growth
56.91%
7.80%
52.94%
-33.35%
59.32%
169.04%
-71.01%
-96.40%
-
-
 
EPS
3.58
2.91
2.70
1.76
2.65
1.66
0.62
2.13
59.10
-1.19
-35.18

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 13
Mar 12
Mar 11
Shareholder's Funds
434.72
370.81
344.45
299.32
289.03
258.01
250.03
222.78
-939.76
-938.02
Share Capital
203.64
203.64
203.64
203.64
216.14
216.14
216.14
216.14
178.78
178.78
Total Reserves
231.08
167.17
140.81
95.68
58.44
27.42
19.44
-7.81
-1,135.41
-1,132.94
Non-Current Liabilities
-74.28
53.46
90.01
24.64
72.86
79.62
139.39
349.25
1,027.48
1,157.88
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
57.00
165.27
663.71
824.14
Unsecured Loans
0.00
128.66
162.75
34.09
0.89
1.67
2.57
6.73
265.00
273.95
Long Term Provisions
0.00
0.00
0.00
0.00
41.82
41.75
41.78
46.74
47.17
21.69
Current Liabilities
1,628.39
1,506.57
938.22
890.04
1,327.08
1,132.30
1,189.25
396.75
985.22
1,568.64
Trade Payables
1,181.74
1,208.73
739.06
370.32
1,159.64
934.56
660.45
226.12
300.84
582.97
Other Current Liabilities
162.94
56.34
95.89
13.92
34.89
59.15
137.83
122.70
639.54
939.43
Short Term Borrowings
279.10
237.61
100.04
501.68
129.56
134.89
387.79
40.60
30.84
21.99
Short Term Provisions
4.61
3.89
3.22
4.12
2.99
3.70
3.19
7.34
14.00
24.26
Total Liabilities
1,988.83
1,930.84
1,372.68
1,214.00
1,688.97
1,469.93
1,578.67
1,007.22
1,116.19
1,830.83
Net Block
351.83
231.34
245.44
261.28
319.71
344.36
360.01
586.59
631.27
990.37
Gross Block
468.33
318.91
301.94
283.54
1,634.04
1,632.01
1,623.02
1,897.28
1,896.50
2,843.38
Accumulated Depreciation
116.50
87.57
56.50
22.26
1,314.33
1,287.65
1,263.01
1,310.70
1,262.14
1,843.81
Non Current Assets
561.13
439.04
409.87
523.30
701.31
475.30
481.78
707.75
751.89
1,217.72
Capital Work in Progress
26.22
69.01
35.46
22.70
31.96
32.63
26.10
23.08
24.94
38.68
Non Current Investment
99.41
89.58
75.17
67.53
9.57
9.85
10.96
11.76
3.05
11.59
Long Term Loans & Adv.
83.66
49.12
53.80
46.86
90.43
88.48
84.71
86.32
83.49
165.65
Other Non Current Assets
0.00
0.00
0.00
124.92
249.63
0.00
0.00
0.00
0.00
0.00
Current Assets
1,427.69
1,491.79
962.81
690.71
987.66
994.62
1,096.89
299.47
364.30
613.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.75
Inventories
135.06
187.85
188.75
229.40
102.96
146.81
210.39
108.33
126.56
200.73
Sundry Debtors
8.96
17.65
47.45
91.56
68.10
30.53
28.32
35.71
32.54
104.81
Cash & Bank
72.21
77.09
7.59
7.49
35.19
22.72
28.99
53.79
32.10
116.52
Other Current Assets
1,211.46
1,036.13
528.87
3.25
781.41
794.57
829.19
101.63
173.11
190.32
Short Term Loans & Adv.
118.65
173.06
190.16
359.01
776.05
20.55
18.93
23.29
95.16
31.61
Net Current Assets
-200.69
-14.78
24.60
-199.33
-339.42
-137.68
-92.36
-97.28
-620.92
-955.52
Total Assets
1,988.82
1,930.83
1,372.68
1,214.01
1,688.97
1,469.92
1,578.67
1,007.22
1,116.19
1,830.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
136.39
67.36
329.55
-348.31
42.90
394.47
-323.05
101.42
64.61
-8.52
PBT
56.98
53.34
37.23
62.67
31.02
8.43
36.56
1,093.51
24.80
-664.51
Adjustment
67.02
56.05
70.77
12.14
38.66
76.57
-4.12
-1,024.67
212.48
798.08
Changes in Working Capital
16.07
-46.43
222.06
-417.35
-25.86
310.18
-355.14
30.44
-177.09
-138.78
Cash after chg. in Working capital
140.07
62.96
330.06
-342.54
43.82
395.18
-322.70
99.28
60.18
-5.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.68
4.41
-0.51
-5.76
-0.92
-0.71
-0.35
2.14
4.43
-3.31
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
-151.12
-100.60
-39.75
-19.76
-13.11
-6.22
16.90
7.74
377.48
400.80
Net Fixed Assets
-106.63
-50.52
-31.16
1,123.47
-3.22
-14.96
79.78
4.77
972.31
186.17
Net Investments
1.38
-30.21
0.51
-4.92
0.00
0.00
16.24
-5.40
13.19
182.54
Others
-45.87
-19.87
-9.10
-1,138.31
-9.89
8.74
-79.12
8.37
-608.02
32.09
Cash from Financing Activity
6.42
102.30
-290.04
360.32
-18.06
-394.40
292.12
-77.56
-475.25
-481.16
Net Cash Inflow / Outflow
-8.31
69.07
-0.24
-7.75
11.73
-6.14
-14.03
31.60
-33.17
-88.88
Opening Cash & Equivalents
72.41
3.34
3.58
11.33
17.43
23.57
48.67
16.76
53.55
190.05
Closing Cash & Equivalent
64.09
72.41
3.34
3.58
29.15
17.43
23.57
48.67
16.76
101.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
21.35
18.21
16.91
14.70
12.70
11.18
10.79
8.89
-59.18
-58.82
ROA
2.77%
3.05%
2.55%
3.40%
1.96%
0.76%
3.08%
103.80%
-1.49%
-15.34%
ROE
13.48%
14.09%
10.23%
17.71%
12.75%
5.15%
19.85%
0.00%
0.00%
0.00%
ROCE
11.29%
12.92%
10.83%
10.47%
11.29%
7.09%
11.46%
310.76%
19.47%
-22.19%
Fixed Asset Turnover
5.36
8.50
6.90
1.57
1.21
1.40
0.91
1.26
1.17
0.40
Receivable days
2.30
4.50
12.56
19.39
9.11
4.71
7.26
5.20
9.07
25.89
Inventory Days
27.92
26.06
37.79
40.37
23.06
28.61
36.15
17.89
21.61
57.54
Payable days
227.47
143.78
108.98
186.84
206.18
137.12
107.81
42.46
64.31
303.44
Cash Conversion Cycle
-197.25
-113.22
-58.62
-127.07
-174.01
-103.80
-64.40
-19.37
-33.64
-220.00
Total Debt/Equity
0.94
1.08
0.76
1.79
0.48
0.57
2.11
1.22
-1.29
-1.65
Interest Cover
2.67
2.50
1.91
6.20
3.13
1.27
2.18
20.86
1.05
-20.08

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.