Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Fertilizers

Rating :
58/99

BSE: 590030 | NSE: SPIC

18.50
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  18.40
  •  18.70
  •  18.30
  •  18.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22051
  •  4.08
  •  29.65
  •  16.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 376.73
  • 5.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 700.00
  • N/A
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.44%
  • 9.84%
  • 36.52%
  • FII
  • DII
  • Others
  • 2.37%
  • 0.09%
  • 2.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.04
  • 4.36
  • 20.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.77
  • -
  • 25.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.84
  • 26.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.54
  • 14.30
  • 16.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.81
  • 1.97
  • 1.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 11.15
  • 9.60

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
554.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
521.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
33.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
5.99%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
11.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
7.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
14.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
13.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
2.47%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
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
1,114.37
Net Sales Growth
-
30.01%
32.99%
-23.38%
-13.24%
42.10%
-32.96%
-13.61%
105.06%
19.91%
 
Cost Of Goods Sold
-
1,597.80
1,076.75
790.41
1,135.69
1,375.33
930.21
1,392.28
1,577.32
757.93
654.86
Gross Profit
-
994.16
916.86
708.61
820.83
879.65
656.72
974.82
1,162.74
578.29
459.51
GP Margin
-
38.36%
45.99%
47.27%
41.95%
39.01%
41.38%
41.18%
42.43%
43.28%
41.23%
Total Expenditure
-
3,055.43
1,888.70
1,650.54
1,917.82
2,194.79
1,536.23
2,343.36
2,629.33
1,297.84
1,248.48
Power & Fuel Cost
-
597.48
541.84
385.11
413.39
535.34
362.30
615.24
670.27
298.40
49.52
% Of Sales
-
23.05%
27.18%
25.69%
21.13%
23.74%
22.83%
25.99%
24.46%
22.33%
4.44%
Employee Cost
-
61.97
52.81
52.65
48.18
48.44
57.07
60.88
61.02
63.68
117.19
% Of Sales
-
2.39%
2.65%
3.51%
2.46%
2.15%
3.60%
2.57%
2.23%
4.77%
10.52%
Manufacturing Exp.
-
206.43
188.98
182.77
175.89
113.74
69.11
92.73
103.58
34.08
109.55
% Of Sales
-
7.96%
9.48%
12.19%
8.99%
5.04%
4.35%
3.92%
3.78%
2.55%
9.83%
General & Admin Exp.
-
18.14
18.18
20.55
14.49
17.42
19.39
20.52
23.09
55.63
62.83
% Of Sales
-
0.70%
0.91%
1.37%
0.74%
0.77%
1.22%
0.87%
0.84%
4.16%
5.64%
Selling & Distn. Exp.
-
0.14
0.05
0.19
28.46
22.46
17.81
32.52
30.99
7.94
3.42
% Of Sales
-
0.01%
0.00%
0.01%
1.45%
1.00%
1.12%
1.37%
1.13%
0.59%
0.31%
Miscellaneous Exp.
-
573.48
10.10
218.85
101.70
82.05
80.34
129.19
163.07
80.18
3.42
% Of Sales
-
22.13%
0.51%
14.60%
5.20%
3.64%
5.06%
5.46%
5.95%
6.00%
22.53%
EBITDA
-
-463.47
104.91
-151.52
38.71
60.19
50.70
23.73
110.72
38.38
-134.11
EBITDA Margin
-
-17.88%
5.26%
-10.11%
1.98%
2.67%
3.19%
1.00%
4.04%
2.87%
-12.03%
Other Income
-
584.55
10.87
219.26
20.25
13.69
13.30
29.44
17.35
17.23
113.05
Interest
-
35.67
40.88
10.57
14.55
31.57
31.09
55.23
87.64
32.49
26.36
Depreciation
-
32.06
40.11
30.83
32.33
33.87
59.79
61.59
60.15
70.20
154.18
PBT
-
53.34
34.78
26.35
12.08
8.43
-26.88
-63.65
-19.72
-47.08
-201.59
Tax
-
2.96
4.28
5.49
0.00
-3.10
-3.21
-4.88
26.22
3.20
10.41
Tax Rate
-
5.55%
11.50%
10.00%
0.00%
-36.77%
-8.78%
-0.44%
611.19%
-0.47%
33.09%
PAT
-
50.38
32.94
49.42
31.02
11.53
39.77
1,104.04
-22.17
-657.15
89.58
PAT before Minority Interest
-
50.38
32.94
49.42
31.02
11.53
39.77
1,102.04
-21.93
-688.07
21.05
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
2.00
-0.24
30.92
68.53
PAT Margin
-
1.94%
1.65%
3.30%
1.59%
0.51%
2.51%
46.64%
-0.81%
-49.18%
8.04%
PAT Growth
-
52.94%
-33.35%
59.32%
169.04%
-71.01%
-96.40%
-
-
-
 
Unadjusted EPS
-
2.60
2.22
2.93
1.43
0.42
1.83
64.77
-0.24
-43.08
9.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
370.81
344.45
299.32
289.03
258.01
250.03
222.78
-939.76
-938.02
-262.31
Share Capital
203.64
203.64
203.64
216.14
216.14
216.14
216.14
178.78
178.78
181.87
Total Reserves
167.17
140.81
95.68
58.44
27.42
19.44
-7.81
-1,135.41
-1,132.94
-460.33
Non-Current Liabilities
53.46
90.01
24.64
72.86
79.62
139.39
349.25
1,027.48
1,157.88
5,537.57
Secured Loans
0.00
0.00
0.00
0.00
0.00
57.00
165.27
663.71
824.14
4,961.43
Unsecured Loans
128.66
162.75
34.09
0.89
1.67
2.57
6.73
265.00
273.95
552.93
Long Term Provisions
0.00
0.00
0.00
41.82
41.75
41.78
46.74
47.17
21.69
0.00
Current Liabilities
1,506.57
938.22
890.04
1,327.08
1,132.30
1,189.25
396.75
985.22
1,568.64
1,624.79
Trade Payables
1,208.73
739.06
370.32
1,159.64
934.56
660.45
226.12
300.84
582.97
1,468.24
Other Current Liabilities
56.34
95.89
13.92
34.89
59.15
137.83
122.70
639.54
939.43
129.27
Short Term Borrowings
237.61
100.04
501.68
129.56
134.89
387.79
40.60
30.84
21.99
0.00
Short Term Provisions
3.89
3.22
4.12
2.99
3.70
3.19
7.34
14.00
24.26
27.28
Total Liabilities
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
7,140.78
Net Block
231.34
245.44
261.28
319.71
344.36
360.01
586.59
631.27
990.37
1,588.47
Gross Block
318.91
301.94
283.54
1,634.04
1,632.01
1,623.02
1,897.28
1,896.50
2,843.38
3,875.11
Accumulated Depreciation
87.57
56.50
22.26
1,314.33
1,287.65
1,263.01
1,310.70
1,262.14
1,843.81
2,286.64
Non Current Assets
439.04
409.87
523.30
701.31
475.30
481.78
707.75
751.89
1,217.72
6,458.46
Capital Work in Progress
69.01
35.46
22.70
31.96
32.63
26.10
23.08
24.94
38.68
1,431.30
Non Current Investment
89.58
75.17
67.53
9.57
9.85
10.96
11.76
3.05
11.59
90.20
Long Term Loans & Adv.
49.12
53.80
46.86
90.43
88.48
84.71
86.32
83.49
165.65
0.00
Other Non Current Assets
0.00
0.00
124.92
249.63
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,491.79
962.81
690.71
987.66
994.62
1,096.89
299.47
364.30
613.12
679.14
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.75
4.35
Inventories
187.85
188.75
229.40
102.96
146.81
210.39
108.33
126.56
200.73
226.41
Sundry Debtors
17.65
47.45
91.56
68.10
30.53
28.32
35.71
32.54
104.81
87.40
Cash & Bank
77.09
7.59
7.49
35.19
22.72
28.99
53.79
32.10
116.52
234.36
Other Current Assets
1,209.19
3.05
3.25
5.36
794.57
829.19
101.63
173.11
190.32
126.62
Short Term Loans & Adv.
173.06
715.97
359.01
776.05
20.55
18.93
23.29
95.16
31.61
126.56
Net Current Assets
-14.78
24.60
-199.33
-339.42
-137.68
-92.36
-97.28
-620.92
-955.52
-945.65
Total Assets
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
7,140.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
67.80
337.73
-348.31
42.90
394.47
-323.05
101.42
64.61
-8.52
-34.25
PBT
53.34
49.69
62.67
31.02
8.43
36.56
1,093.51
24.80
-664.51
31.45
Adjustment
56.05
70.77
12.14
38.66
76.57
-4.12
-1,024.67
212.48
798.08
-122.89
Changes in Working Capital
-46.97
222.06
-417.35
-25.86
310.18
-355.14
30.44
-177.09
-138.78
69.39
Cash after chg. in Working capital
62.42
342.52
-342.54
43.82
395.18
-322.70
99.28
60.18
-5.21
-22.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
5.39
-4.79
-5.76
-0.92
-0.71
-0.35
2.14
4.43
-3.31
-12.20
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
-101.04
-47.94
-19.76
-13.11
-6.22
16.90
7.74
377.48
400.80
167.23
Net Fixed Assets
-50.52
-31.16
1,123.47
-3.22
-14.96
79.78
4.77
972.31
186.17
108.77
Net Investments
-30.21
0.51
-4.92
0.00
0.00
16.24
-5.40
13.19
182.54
337.07
Others
-20.31
-17.29
-1,138.31
-9.89
8.74
-79.12
8.37
-608.02
32.09
-278.61
Cash from Financing Activity
102.30
-290.04
360.32
-18.06
-394.40
292.12
-77.56
-475.25
-481.16
-331.77
Net Cash Inflow / Outflow
69.07
-0.24
-7.75
11.73
-6.14
-14.03
31.60
-33.17
-88.88
-198.79
Opening Cash & Equivalents
3.34
3.58
11.33
17.43
23.57
48.67
16.76
53.55
190.05
395.71
Closing Cash & Equivalent
72.41
3.34
3.58
29.15
17.43
23.57
48.67
16.76
101.16
205.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
18.21
16.91
14.70
12.70
11.18
10.79
8.89
-59.18
-58.82
-26.47
ROA
3.05%
2.55%
3.40%
1.96%
0.76%
3.08%
103.80%
-1.49%
-15.34%
0.28%
ROE
14.09%
10.23%
17.71%
12.75%
5.15%
19.85%
0.00%
0.00%
0.00%
0.00%
ROCE
12.92%
10.83%
10.47%
11.29%
7.09%
11.46%
310.76%
19.47%
-22.19%
1.07%
Fixed Asset Turnover
8.50
6.81
1.57
1.21
1.40
0.91
1.26
1.17
0.40
0.29
Receivable days
4.50
12.72
19.39
9.11
4.71
7.26
5.20
9.07
25.89
38.67
Inventory Days
26.06
38.26
40.37
23.06
28.61
36.15
17.89
21.61
57.54
99.96
Payable days
143.58
108.24
186.84
206.18
137.12
107.81
42.46
64.31
303.44
601.14
Cash Conversion Cycle
-113.02
-57.26
-127.07
-174.01
-103.80
-64.40
-19.37
-33.64
-220.00
-462.52
Total Debt/Equity
1.08
0.76
1.79
0.48
0.57
2.11
1.22
-1.29
-1.65
-18.59
Interest Cover
2.50
1.91
6.20
3.13
1.27
2.18
20.86
1.05
-20.08
2.19

News Update:


  • Southern Petrochemical shuts down plants
    24th Sep 2019, 15:43 PM

    The duration of shutdown is expected to be thirty days

    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.