Nifty
Sensex
:
:
15937.15
53197.96
-303.15 (-1.87%)
-1010.57 (-1.86%)

Fertilizers

Rating :
65/99

BSE: 590030 | NSE: SPIC

68.80
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  67.80
  •  70.15
  •  65.35
  •  67.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1815076
  •  1226.19
  •  92.65
  •  42.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,399.01
  • 6.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,394.15
  • N/A
  • 2.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.27%
  • 11.21%
  • 28.65%
  • FII
  • DII
  • Others
  • 0.95%
  • 0.10%
  • 5.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.68
  • 0.37
  • -16.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.42
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.03
  • -3.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.77
  • 9.46
  • 7.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.71
  • 1.64
  • 1.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.25
  • 8.82
  • 7.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
492.49
426.73
15.41%
615.50
429.36
43.35%
498.76
320.21
55.76%
350.72
515.11
-31.91%
Expenses
429.03
413.31
3.80%
540.99
415.04
30.35%
455.65
305.11
49.34%
328.52
478.78
-31.38%
EBITDA
63.46
13.41
373.23%
74.52
14.33
420.03%
43.10
15.10
185.43%
22.19
36.33
-38.92%
EBIDTM
12.89%
3.14%
12.11%
3.34%
8.64%
4.72%
6.33%
7.05%
Other Income
5.29
3.08
71.75%
1.40
3.53
-60.34%
0.40
0.42
-4.76%
22.49
6.44
249.22%
Interest
2.50
4.83
-48.24%
7.78
4.56
70.61%
2.56
3.28
-21.95%
1.49
5.64
-73.58%
Depreciation
14.82
9.18
61.44%
14.49
9.20
57.50%
13.26
9.46
40.17%
10.39
8.56
21.38%
PBT
51.43
2.48
1,973.79%
53.64
4.09
1,211.49%
27.68
2.78
895.68%
32.80
28.57
14.81%
Tax
2.66
1.44
84.72%
2.69
1.43
88.11%
3.30
0.71
364.79%
-0.63
0.29
-
PAT
48.77
1.04
4,589.42%
50.95
2.66
1,815.41%
24.38
2.06
1,083.50%
33.43
28.28
18.21%
PATM
9.90%
0.24%
8.28%
0.62%
4.89%
0.64%
9.53%
5.49%
EPS
2.93
0.31
845.16%
3.02
0.42
619.05%
1.82
0.25
628.00%
2.39
1.45
64.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,957.47
1,527.01
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
Net Sales Growth
15.73%
-26.56%
-19.78%
30.01%
32.99%
-23.38%
-13.24%
42.10%
-32.96%
-13.61%
 
Cost Of Goods Sold
1,222.77
815.36
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
Gross Profit
734.70
711.65
894.00
994.16
929.46
708.61
820.83
879.65
656.72
974.82
1,162.74
GP Margin
37.53%
46.60%
43.00%
38.36%
46.62%
47.27%
41.95%
39.01%
41.38%
41.18%
42.43%
Total Expenditure
1,754.19
1,456.58
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
Power & Fuel Cost
-
372.75
490.81
594.03
541.84
385.11
413.39
535.34
362.30
615.24
670.27
% Of Sales
-
24.41%
23.61%
22.92%
27.18%
25.69%
21.13%
23.74%
22.83%
25.99%
24.46%
Employee Cost
-
60.05
58.92
61.97
52.81
52.65
48.18
48.44
57.07
60.88
61.02
% Of Sales
-
3.93%
2.83%
2.39%
2.65%
3.51%
2.46%
2.15%
3.60%
2.57%
2.23%
Manufacturing Exp.
-
168.05
161.07
206.43
188.98
182.77
175.89
113.74
69.11
92.73
103.58
% Of Sales
-
11.01%
7.75%
7.96%
9.48%
12.19%
8.99%
5.04%
4.35%
3.92%
3.78%
General & Admin Exp.
-
18.21
18.73
18.14
18.18
20.55
14.49
17.42
19.39
20.52
23.09
% Of Sales
-
1.19%
0.90%
0.70%
0.91%
1.37%
0.74%
0.77%
1.22%
0.87%
0.84%
Selling & Distn. Exp.
-
0.16
0.21
0.14
0.05
0.19
28.46
22.46
17.81
32.52
30.99
% Of Sales
-
0.01%
0.01%
0.01%
0.00%
0.01%
1.45%
1.00%
1.12%
1.37%
1.13%
Miscellaneous Exp.
-
21.99
51.47
576.93
16.75
218.85
101.70
82.05
80.34
129.19
30.99
% Of Sales
-
1.44%
2.48%
22.26%
0.84%
14.60%
5.20%
3.64%
5.06%
5.46%
5.95%
EBITDA
203.27
70.43
112.80
-463.47
110.85
-151.52
38.71
60.19
50.70
23.73
110.72
EBITDA Margin
10.38%
4.61%
5.43%
-17.88%
5.56%
-10.11%
1.98%
2.67%
3.19%
1.00%
4.04%
Other Income
29.58
29.52
10.47
584.55
4.92
219.26
20.25
13.69
13.30
29.44
17.35
Interest
14.33
14.15
34.15
35.67
40.88
10.57
14.55
31.57
31.09
55.23
87.64
Depreciation
52.96
38.23
32.14
32.06
40.11
30.83
32.33
33.87
59.79
61.59
60.15
PBT
165.55
47.56
56.98
53.34
34.78
26.35
12.08
8.43
-26.88
-63.65
-19.72
Tax
8.02
2.95
2.67
2.96
4.28
5.49
0.00
-3.10
-3.21
-4.88
26.22
Tax Rate
4.84%
6.20%
4.69%
5.55%
11.50%
10.00%
0.00%
-36.77%
-8.78%
-0.44%
611.19%
PAT
157.53
44.61
54.31
50.38
32.94
49.42
31.02
11.53
39.77
1,104.04
-22.17
PAT before Minority Interest
157.53
44.61
54.31
50.38
32.94
49.42
31.02
11.53
39.77
1,102.04
-21.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
-0.24
PAT Margin
8.05%
2.92%
2.61%
1.94%
1.65%
3.30%
1.59%
0.51%
2.51%
46.64%
-0.81%
PAT Growth
362.78%
-17.86%
7.80%
52.94%
-33.35%
59.32%
169.04%
-71.01%
-96.40%
-
 
EPS
8.43
2.39
2.91
2.70
1.76
2.65
1.66
0.62
2.13
59.10
-1.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
515.76
434.72
370.81
344.45
299.32
289.03
258.01
250.03
222.78
-939.76
Share Capital
203.64
203.64
203.64
203.64
203.64
216.14
216.14
216.14
216.14
178.78
Total Reserves
312.12
231.08
167.17
140.81
95.68
58.44
27.42
19.44
-7.81
-1,135.41
Non-Current Liabilities
-71.67
-74.28
53.46
90.01
24.64
72.86
79.62
139.39
349.25
1,027.48
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
57.00
165.27
663.71
Unsecured Loans
0.00
0.00
128.66
162.75
34.09
0.89
1.67
2.57
6.73
265.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
41.82
41.75
41.78
46.74
47.17
Current Liabilities
1,164.24
1,628.39
1,506.57
938.22
890.04
1,327.08
1,132.30
1,189.25
396.75
985.22
Trade Payables
974.41
1,181.74
1,208.73
739.06
370.32
1,159.64
934.56
660.45
226.12
300.84
Other Current Liabilities
81.80
162.94
56.34
95.89
13.92
34.89
59.15
137.83
122.70
639.54
Short Term Borrowings
103.75
279.10
237.61
100.04
501.68
129.56
134.89
387.79
40.60
30.84
Short Term Provisions
4.28
4.61
3.89
3.22
4.12
2.99
3.70
3.19
7.34
14.00
Total Liabilities
1,608.33
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
Net Block
524.07
351.83
231.34
245.44
261.28
319.71
344.36
360.01
586.59
631.27
Gross Block
674.77
468.33
318.91
301.94
283.54
1,634.04
1,632.01
1,623.02
1,897.28
1,896.50
Accumulated Depreciation
150.69
116.50
87.57
56.50
22.26
1,314.33
1,287.65
1,263.01
1,310.70
1,262.14
Non Current Assets
723.97
561.13
439.04
409.87
523.30
701.31
475.30
481.78
707.75
751.89
Capital Work in Progress
17.54
26.22
69.01
35.46
22.70
31.96
32.63
26.10
23.08
24.94
Non Current Investment
115.58
99.41
89.58
75.17
67.53
9.57
9.85
10.96
11.76
3.05
Long Term Loans & Adv.
66.78
83.66
49.12
53.80
46.86
90.43
88.48
84.71
86.32
83.49
Other Non Current Assets
0.00
0.00
0.00
0.00
124.92
249.63
0.00
0.00
0.00
0.00
Current Assets
884.36
1,427.69
1,491.79
962.81
690.71
987.66
994.62
1,096.89
299.47
364.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
350.63
135.06
187.85
188.75
229.40
102.96
146.81
210.39
108.33
126.56
Sundry Debtors
7.19
8.96
17.65
47.45
91.56
68.10
30.53
28.32
35.71
32.54
Cash & Bank
108.61
72.21
77.09
7.59
7.49
35.19
22.72
28.99
53.79
32.10
Other Current Assets
417.92
1,092.81
1,036.13
528.87
362.26
781.41
794.57
829.19
101.63
173.11
Short Term Loans & Adv.
186.36
118.65
173.06
190.16
359.01
776.05
20.55
18.93
23.29
95.16
Net Current Assets
-279.88
-200.69
-14.78
24.60
-199.33
-339.42
-137.68
-92.36
-97.28
-620.92
Total Assets
1,608.33
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
335.56
136.39
67.36
329.55
-348.31
42.90
394.47
-323.05
101.42
64.61
PBT
47.56
56.98
53.34
37.23
62.67
31.02
8.43
36.56
1,093.51
24.80
Adjustment
28.17
67.02
56.05
70.77
12.14
38.66
76.57
-4.12
-1,024.67
212.48
Changes in Working Capital
259.69
16.07
-46.43
222.06
-417.35
-25.86
310.18
-355.14
30.44
-177.09
Cash after chg. in Working capital
335.41
140.07
62.96
330.06
-342.54
43.82
395.18
-322.70
99.28
60.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.14
-3.68
4.41
-0.51
-5.76
-0.92
-0.71
-0.35
2.14
4.43
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
-158.60
-151.12
-100.60
-39.75
-19.76
-13.11
-6.22
16.90
7.74
377.48
Net Fixed Assets
-197.76
-106.63
-50.52
-31.16
1,123.47
-3.22
-14.96
79.78
4.77
972.31
Net Investments
5.47
1.38
-30.21
0.51
-4.92
0.00
0.00
16.24
-5.40
13.19
Others
33.69
-45.87
-19.87
-9.10
-1,138.31
-9.89
8.74
-79.12
8.37
-608.02
Cash from Financing Activity
-188.18
6.42
102.30
-290.04
360.32
-18.06
-394.40
292.12
-77.56
-475.25
Net Cash Inflow / Outflow
-11.22
-8.31
69.07
-0.24
-7.75
11.73
-6.14
-14.03
31.60
-33.17
Opening Cash & Equivalents
64.09
72.41
3.34
3.58
11.33
17.43
23.57
48.67
16.76
53.55
Closing Cash & Equivalent
52.87
64.09
72.41
3.34
3.58
29.15
17.43
23.57
48.67
16.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
25.33
21.35
18.21
16.91
14.70
12.70
11.18
10.79
8.89
-59.18
ROA
2.48%
2.77%
3.05%
2.55%
3.40%
1.96%
0.76%
3.08%
103.80%
-1.49%
ROE
9.39%
13.48%
14.09%
10.23%
17.71%
12.75%
5.15%
19.85%
0.00%
0.00%
ROCE
8.44%
11.29%
12.92%
10.83%
10.47%
11.29%
7.09%
11.46%
310.76%
19.47%
Fixed Asset Turnover
2.73
5.36
8.50
6.90
1.57
1.21
1.40
0.91
1.26
1.17
Receivable days
1.89
2.30
4.50
12.56
19.39
9.11
4.71
7.26
5.20
9.07
Inventory Days
56.83
27.92
26.06
37.79
40.37
23.06
28.61
36.15
17.89
21.61
Payable days
482.61
368.10
143.78
108.98
186.84
206.18
137.12
107.81
42.46
64.31
Cash Conversion Cycle
-423.89
-337.87
-113.22
-58.62
-127.07
-174.01
-103.80
-64.40
-19.37
-33.64
Total Debt/Equity
0.20
0.94
1.08
0.76
1.79
0.48
0.57
2.11
1.22
-1.29
Interest Cover
4.36
2.67
2.50
1.91
6.20
3.13
1.27
2.18
20.86
1.05

News Update:


  • Southern Petrochemicals temporarily shuts down plants
    23rd Feb 2022, 11:59 AM

    The company is planning to resume the operations during first week of April 2022

    Read More
  • SPIC - Quarterly Results
    14th Feb 2022, 12:00 AM

    Read More

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.