Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Fertilizers

Rating :
49/99

BSE: 590030 | NSE: SPIC

73.50
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  75.35
  •  75.40
  •  73.30
  •  75.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1299798
  •  959.53
  •  107.50
  •  62.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,497.57
  • 13.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,788.35
  • 2.04%
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.38%
  • 6.51%
  • 34.72%
  • FII
  • DII
  • Others
  • 0.37%
  • 0.17%
  • 4.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.95
  • 1.76
  • 22.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.44
  • -
  • 38.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.42
  • 42.95
  • 59.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.88
  • 6.55
  • 6.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.62
  • 1.40
  • 1.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.02
  • 6.69
  • 6.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
124.88
671.52
-81.40%
506.40
698.62
-27.51%
743.64
708.06
5.02%
568.94
750.62
-24.20%
Expenses
98.03
620.23
-84.19%
450.44
601.23
-25.08%
658.82
585.89
12.45%
487.11
667.69
-27.05%
EBITDA
26.85
51.29
-47.65%
55.96
97.39
-42.54%
84.82
122.17
-30.57%
81.83
82.93
-1.33%
EBIDTM
21.50%
7.64%
11.05%
13.94%
11.41%
17.25%
14.38%
11.05%
Other Income
7.58
4.82
57.26%
13.07
9.19
42.22%
3.86
4.17
-7.43%
2.25
2.45
-8.16%
Interest
20.68
6.94
197.98%
13.02
10.62
22.60%
7.77
6.57
18.26%
4.96
6.80
-27.06%
Depreciation
9.43
10.32
-8.62%
9.48
10.78
-12.06%
9.56
10.89
-12.21%
9.71
11.73
-17.22%
PBT
-44.29
38.85
-
46.53
85.18
-45.37%
71.35
108.88
-34.47%
69.41
66.85
3.83%
Tax
-15.34
15.95
-
18.65
0.76
2,353.95%
27.36
2.12
1,190.57%
26.32
1.68
1,466.67%
PAT
-28.95
22.90
-
27.88
84.42
-66.97%
43.99
106.76
-58.80%
43.09
65.17
-33.88%
PATM
-23.18%
3.41%
5.51%
12.08%
5.92%
15.08%
7.57%
8.68%
EPS
-1.19
1.25
-
1.63
4.40
-62.95%
2.58
5.59
-53.85%
2.52
3.53
-28.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,943.86
2,828.82
1,874.92
1,527.01
2,079.18
2,591.96
1,993.61
1,499.02
1,956.53
2,254.98
1,586.93
Net Sales Growth
-31.28%
50.88%
22.78%
-26.56%
-19.78%
30.01%
32.99%
-23.38%
-13.24%
42.10%
 
Cost Of Goods Sold
1,309.95
2,031.71
1,186.72
815.36
1,185.18
1,597.80
1,064.16
790.41
1,135.69
1,375.33
930.21
Gross Profit
633.91
797.11
688.20
711.65
894.00
994.16
929.46
708.61
820.83
879.65
656.72
GP Margin
32.61%
28.18%
36.71%
46.60%
43.00%
38.36%
46.62%
47.27%
41.95%
39.01%
41.38%
Total Expenditure
1,694.40
2,475.03
1,699.28
1,456.58
1,966.38
3,055.43
1,882.76
1,650.54
1,917.82
2,194.79
1,536.23
Power & Fuel Cost
-
116.09
237.28
372.75
490.81
594.03
541.84
385.11
413.39
535.34
362.30
% Of Sales
-
4.10%
12.66%
24.41%
23.61%
22.92%
27.18%
25.69%
21.13%
23.74%
22.83%
Employee Cost
-
73.30
67.01
60.05
58.92
61.97
52.81
52.65
48.18
48.44
57.07
% Of Sales
-
2.59%
3.57%
3.93%
2.83%
2.39%
2.65%
3.51%
2.46%
2.15%
3.60%
Manufacturing Exp.
-
208.94
172.15
168.05
161.07
206.43
188.98
182.77
175.89
113.74
69.11
% Of Sales
-
7.39%
9.18%
11.01%
7.75%
7.96%
9.48%
12.19%
8.99%
5.04%
4.35%
General & Admin Exp.
-
18.25
16.82
18.21
18.73
18.14
18.18
20.55
14.49
17.42
19.39
% Of Sales
-
0.65%
0.90%
1.19%
0.90%
0.70%
0.91%
1.37%
0.74%
0.77%
1.22%
Selling & Distn. Exp.
-
0.00
0.17
0.16
0.21
0.14
0.05
0.19
28.46
22.46
17.81
% Of Sales
-
0%
0.01%
0.01%
0.01%
0.01%
0.00%
0.01%
1.45%
1.00%
1.12%
Miscellaneous Exp.
-
26.72
19.12
21.99
51.47
576.93
16.75
218.85
101.70
82.05
17.81
% Of Sales
-
0.94%
1.02%
1.44%
2.48%
22.26%
0.84%
14.60%
5.20%
3.64%
5.06%
EBITDA
249.46
353.79
175.64
70.43
112.80
-463.47
110.85
-151.52
38.71
60.19
50.70
EBITDA Margin
12.83%
12.51%
9.37%
4.61%
5.43%
-17.88%
5.56%
-10.11%
1.98%
2.67%
3.19%
Other Income
26.76
20.63
16.62
29.52
10.47
584.55
4.92
219.26
20.25
13.69
13.30
Interest
46.43
30.93
14.19
14.15
34.15
35.67
40.88
10.57
14.55
31.57
31.09
Depreciation
38.18
43.73
44.41
38.23
32.14
32.06
40.11
30.83
32.33
33.87
59.79
PBT
143.00
299.76
133.66
47.56
56.98
53.34
34.78
26.35
12.08
8.43
-26.88
Tax
56.99
20.52
10.34
2.95
2.67
2.96
4.28
5.49
0.00
-3.10
-3.21
Tax Rate
39.85%
6.85%
7.74%
6.20%
4.69%
5.55%
11.50%
10.00%
0.00%
-36.77%
-8.78%
PAT
86.01
300.71
163.34
74.08
54.31
50.38
32.94
49.42
31.02
11.53
39.77
PAT before Minority Interest
86.01
300.71
163.34
74.08
54.31
50.38
32.94
49.42
31.02
11.53
39.77
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.42%
10.63%
8.71%
4.85%
2.61%
1.94%
1.65%
3.30%
1.59%
0.51%
2.51%
PAT Growth
-69.20%
84.10%
120.49%
36.40%
7.80%
52.94%
-33.35%
59.32%
169.04%
-71.01%
 
EPS
4.60
16.10
8.74
3.97
2.91
2.70
1.76
2.65
1.66
0.62
2.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
985.76
693.92
515.76
434.72
370.81
344.45
299.32
289.03
258.01
250.03
Share Capital
203.64
203.64
203.64
203.64
203.64
203.64
203.64
216.14
216.14
216.14
Total Reserves
782.12
490.28
312.12
231.08
167.17
140.81
95.68
58.44
27.42
19.44
Non-Current Liabilities
50.68
-31.43
-71.67
-74.28
53.46
90.01
24.64
72.86
79.62
139.39
Secured Loans
11.67
7.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
57.00
Unsecured Loans
89.73
30.05
0.00
0.00
128.66
162.75
34.09
0.89
1.67
2.57
Long Term Provisions
74.81
0.00
0.00
0.00
0.00
0.00
0.00
41.82
41.75
41.78
Current Liabilities
1,113.30
926.90
1,164.24
1,628.39
1,506.57
938.22
890.04
1,327.08
1,132.30
1,189.25
Trade Payables
601.55
488.13
949.01
1,181.74
1,208.73
739.06
370.32
1,159.64
934.56
660.45
Other Current Liabilities
153.48
169.33
107.20
162.94
56.34
95.89
13.92
34.89
59.15
137.83
Short Term Borrowings
297.07
264.33
103.75
279.10
237.61
100.04
501.68
129.56
134.89
387.79
Short Term Provisions
61.20
5.10
4.28
4.61
3.89
3.22
4.12
2.99
3.70
3.19
Total Liabilities
2,149.74
1,589.39
1,608.33
1,988.83
1,930.84
1,372.68
1,214.00
1,688.97
1,469.93
1,578.67
Net Block
656.01
680.77
524.07
351.83
231.34
245.44
261.28
319.71
344.36
360.01
Gross Block
845.81
864.78
674.77
468.33
318.91
301.94
283.54
1,634.04
1,632.01
1,623.02
Accumulated Depreciation
189.80
184.01
150.69
116.50
87.57
56.50
22.26
1,314.33
1,287.65
1,263.01
Non Current Assets
997.60
924.80
726.98
561.13
439.04
409.87
523.30
701.31
475.30
481.78
Capital Work in Progress
0.87
1.86
17.54
26.22
69.01
35.46
22.70
31.96
32.63
26.10
Non Current Investment
167.25
146.71
114.34
99.41
89.58
75.17
67.53
9.57
9.85
10.96
Long Term Loans & Adv.
102.54
42.57
66.78
83.66
49.12
53.80
46.86
90.43
88.48
84.71
Other Non Current Assets
69.78
51.71
3.03
0.00
0.00
0.00
124.92
249.63
0.00
0.00
Current Assets
1,152.14
664.59
881.34
1,427.69
1,491.79
962.81
690.71
987.66
994.62
1,096.89
Current Investments
24.66
26.91
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
220.50
449.02
350.63
135.06
187.85
188.75
229.40
102.96
146.81
210.39
Sundry Debtors
10.06
0.45
7.19
8.96
17.65
47.45
91.56
68.10
30.53
28.32
Cash & Bank
17.42
6.10
105.59
72.21
77.09
7.59
7.49
35.19
22.72
28.99
Other Current Assets
879.51
51.51
231.56
1,092.81
1,209.19
719.03
362.26
781.41
794.57
829.19
Short Term Loans & Adv.
170.35
130.60
186.36
118.65
173.06
190.16
359.01
776.05
20.55
18.93
Net Current Assets
38.84
-262.30
-282.89
-200.69
-14.78
24.60
-199.33
-339.42
-137.68
-92.36
Total Assets
2,149.74
1,589.39
1,608.32
1,988.82
1,930.83
1,372.68
1,214.01
1,688.97
1,469.92
1,578.67

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-30.66
-105.96
360.59
136.39
67.36
329.55
-348.31
42.90
394.47
-323.05
PBT
299.76
133.66
47.56
56.98
53.34
37.23
62.67
31.02
8.43
36.56
Adjustment
67.50
45.88
28.17
67.02
56.05
70.77
12.14
38.66
76.57
-4.12
Changes in Working Capital
-353.84
-284.76
284.72
16.07
-46.43
222.06
-417.35
-25.86
310.18
-355.14
Cash after chg. in Working capital
13.43
-105.21
360.44
140.07
62.96
330.06
-342.54
43.82
395.18
-322.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.09
-0.75
0.14
-3.68
4.41
-0.51
-5.76
-0.92
-0.71
-0.35
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
-16.34
-156.01
-158.60
-151.12
-100.60
-39.75
-19.76
-13.11
-6.22
16.90
Net Fixed Assets
19.96
-174.33
-197.76
-106.63
-50.52
-31.16
1,123.47
-3.22
-14.96
79.78
Net Investments
1.96
-35.61
6.70
1.38
-30.21
0.51
-4.92
0.00
0.00
16.24
Others
-38.26
53.93
32.46
-45.87
-19.87
-9.10
-1,138.31
-9.89
8.74
-79.12
Cash from Financing Activity
58.39
189.10
-188.18
6.42
102.30
-290.04
360.32
-18.06
-394.40
292.12
Net Cash Inflow / Outflow
11.39
-72.87
13.81
-8.31
69.07
-0.24
-7.75
11.73
-6.14
-14.03
Opening Cash & Equivalents
5.03
77.90
64.09
72.41
3.34
3.58
11.33
17.43
23.57
48.67
Closing Cash & Equivalent
16.42
5.03
77.90
64.09
72.41
3.34
3.58
29.15
17.43
23.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
48.41
34.08
25.33
21.35
18.21
16.91
14.70
12.70
11.18
10.79
ROA
16.08%
10.22%
4.12%
2.77%
3.05%
2.55%
3.40%
1.96%
0.76%
3.08%
ROE
35.81%
27.01%
15.59%
13.48%
14.09%
10.23%
17.71%
12.75%
5.15%
19.85%
ROCE
29.59%
23.26%
12.47%
11.29%
12.92%
10.83%
10.47%
11.29%
7.09%
11.46%
Fixed Asset Turnover
3.36
2.48
2.73
5.36
8.50
6.90
1.57
1.21
1.40
0.91
Receivable days
0.67
0.73
1.89
2.30
4.50
12.56
19.39
9.11
4.71
7.26
Inventory Days
42.56
76.35
56.83
27.92
26.06
37.79
40.37
23.06
28.61
36.15
Payable days
97.88
221.01
476.92
368.10
143.78
108.98
186.84
206.18
137.12
107.81
Cash Conversion Cycle
-54.65
-143.93
-418.20
-337.87
-113.22
-58.62
-127.07
-174.01
-103.80
-64.40
Total Debt/Equity
0.40
0.43
0.20
0.94
1.08
0.76
1.79
0.48
0.57
2.11
Interest Cover
11.39
13.24
6.44
2.67
2.50
1.91
6.20
3.13
1.27
2.18

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.