Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Gujarat Narmada Valley Fertilizers & Chemicals Ltd.

Fertilizers

Rating :

N/A

BSE: 500670 | NSE: GNFC

Watchlist

NSE BSE

583.80

20-Dec-2024

Open
High
Low
Previous Close

600.00
603.75
582.10
600.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

493071
2917.55
814.90
524.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,574.72
19.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,716.72
2.83%
1.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.50
8.96
-2.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

6.14
0.60
-25.20

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-0.57
-34.23

P:E (Median)

8 Years
5 Years
3 Years

7.27
6.87
8.52

P:BV (Average)

8 Years
5 Years
3 Years

1.07
0.99
1.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.29
4.63
4.81

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 32.98
P/E Ratio 18.18
Revenue 7930
EBITDA 502
Net Income 485
ROA 4.4
P/Bk Ratio 1.07
ROE 5.64
FCFF 157.46
FCFF Yield 2.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1,917.00 2,080.00 -7.84% 2,021.00 1,652.00 22.34% 2,110.00 2,271.00 -7.09% 2,088.00 2,673.00 -21.89%
Expenses 1,827.00 1,911.00 -4.40% 1,868.00 1,547.00 20.75% 1,965.00 1,902.00 3.31% 2,004.00 2,234.00 -10.30%
EBITDA 90.00 169.00 -46.75% 153.00 105.00 45.71% 145.00 369.00 -60.70% 84.00 439.00 -80.87%
EBIDTM 4.69% 8.13% 7.57% 6.36% 6.87% 16.25% 4.02% 16.42%
Other Income 123.00 152.00 -19.08% 99.00 88.00 12.50% 108.00 123.00 -12.20% 121.00 76.00 59.21%
Interest 2.00 1.00 100.00% 17.00 1.00 1,600.00% 4.00 1.00 300.00% 7.00 1.00 600.00%
Depreciation 76.00 78.00 -2.56% 78.00 76.00 2.63% 78.00 74.00 5.41% 76.00 76.00 0.00%
PBT 135.00 242.00 -44.21% 157.00 116.00 35.34% 171.00 417.00 -58.99% 122.00 438.00 -72.15%
Tax 33.00 64.00 -48.44% 42.00 31.00 35.48% 44.00 83.00 -46.99% 27.00 114.00 -76.32%
PAT 102.00 178.00 -42.70% 115.00 85.00 35.29% 127.00 334.00 -61.98% 95.00 324.00 -70.68%
PATM 5.32% 8.56% 5.69% 5.15% 6.02% 14.71% 4.55% 12.12%
EPS 6.94 12.12 -42.74% 7.83 5.79 35.23% 8.65 22.74 -61.96% 6.47 22.06 -70.67%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1,917.00 2,080.00 -7.84% 2,021.00 1,652.00 22.34% 2,110.00 2,271.00 -7.09% 2,088.00 2,673.00 -21.89%
Expenses 1,827.00 1,911.00 -4.40% 1,868.00 1,547.00 20.75% 1,965.00 1,902.00 3.31% 2,004.00 2,234.00 -10.30%
EBITDA 90.00 169.00 -46.75% 153.00 105.00 45.71% 145.00 369.00 -60.70% 84.00 439.00 -80.87%
EBIDTM 4.69% 8.13% 7.57% 6.36% 6.87% 16.25% 4.02% 16.42%
Other Income 123.00 152.00 -19.08% 99.00 88.00 12.50% 108.00 123.00 -12.20% 121.00 76.00 59.21%
Interest 2.00 1.00 100.00% 17.00 1.00 1,600.00% 4.00 1.00 300.00% 7.00 1.00 600.00%
Depreciation 76.00 78.00 -2.56% 78.00 76.00 2.63% 78.00 74.00 5.41% 76.00 76.00 0.00%
PBT 135.00 242.00 -44.21% 157.00 116.00 35.34% 171.00 417.00 -58.99% 122.00 438.00 -72.15%
Tax 33.00 64.00 -48.44% 42.00 31.00 35.48% 44.00 83.00 -46.99% 27.00 114.00 -76.32%
PAT 102.00 178.00 -42.70% 115.00 85.00 35.29% 127.00 334.00 -61.98% 95.00 324.00 -70.68%
PATM 5.32% 8.56% 5.69% 5.15% 6.02% 14.71% 4.55% 12.12%
EPS 7.14 11.74 -39.18% 8.03 5.68 41.37% 8.84 21.68 -59.23% 6.60 21.03 -68.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 8,136.00 7,929.73 10,226.93 8,642.29 5,128.69 5,162.42 5,896.02 5,837.31 4,588.77 4,551.90 4,641.52 Net Sales Growth -6.22% -22.46% 18.34% 68.51% -0.65% -12.44% 1.01% 27.21% 0.81% -1.93% Cost Of Goods Sold 4,840.00 4,504.19 4,988.72 3,983.19 2,328.12 2,737.76 2,860.62 2,532.73 2,191.82 2,384.19 2,786.94 Gross Profit 3,296.00 3,425.54 5,238.21 4,659.10 2,800.57 2,424.66 3,035.40 3,304.58 2,396.95 2,167.71 1,854.58 GP Margin 40.51% 43.20% 51.22% 53.91% 54.61% 46.97% 51.48% 56.61% 52.24% 47.62% 39.96% Total Expenditure 7,664.00 7,428.43 8,350.23 6,259.38 4,126.81 4,620.71 5,027.86 4,446.68 3,935.93 3,989.45 4,333.83 Power & Fuel Cost - 1,509.56 1,996.79 1,118.79 770.35 833.01 893.99 891.66 782.59 679.04 638.80 % Of Sales - 19.04% 19.52% 12.95% 15.02% 16.14% 15.16% 15.28% 17.05% 14.92% 13.76% Employee Cost - 625.44 605.62 467.93 451.47 513.30 523.63 394.96 374.37 357.00 379.05 % Of Sales - 7.89% 5.92% 5.41% 8.80% 9.94% 8.88% 6.77% 8.16% 7.84% 8.17% Manufacturing Exp. - 439.02 450.33 408.87 332.52 317.12 405.62 336.73 320.09 356.48 315.40 % Of Sales - 5.54% 4.40% 4.73% 6.48% 6.14% 6.88% 5.77% 6.98% 7.83% 6.80% General & Admin Exp. - 62.95 66.88 59.12 59.69 52.01 50.01 55.84 67.17 71.69 80.56 % Of Sales - 0.79% 0.65% 0.68% 1.16% 1.01% 0.85% 0.96% 1.46% 1.57% 1.74% Selling & Distn. Exp. - 102.39 86.83 85.68 93.86 99.93 110.07 115.33 157.73 116.00 88.97 % Of Sales - 1.29% 0.85% 0.99% 1.83% 1.94% 1.87% 1.98% 3.44% 2.55% 1.92% Miscellaneous Exp. - 184.88 155.06 135.80 90.80 67.58 183.92 119.43 42.16 25.05 88.97 % Of Sales - 2.33% 1.52% 1.57% 1.77% 1.31% 3.12% 2.05% 0.92% 0.55% 0.95% EBITDA 472.00 501.30 1,876.70 2,382.91 1,001.88 541.71 868.16 1,390.63 652.84 562.45 307.69 EBITDA Margin 5.80% 6.32% 18.35% 27.57% 19.53% 10.49% 14.72% 23.82% 14.23% 12.36% 6.63% Other Income 451.00 469.87 363.05 210.29 238.68 152.67 220.54 141.52 224.86 252.37 111.26 Interest 30.00 12.52 5.26 3.46 19.95 5.27 6.38 99.71 203.44 296.72 274.50 Depreciation 308.00 307.54 302.94 291.69 272.30 264.33 262.95 270.47 251.44 250.40 266.52 PBT 585.00 651.11 1,931.55 2,298.05 948.31 424.78 819.37 1,161.97 422.82 267.70 -122.07 Tax 146.00 166.32 467.57 594.30 259.10 -74.07 78.20 372.45 193.75 95.02 0.00 Tax Rate 24.96% 25.54% 24.21% 25.86% 27.32% -17.44% 9.54% 32.05% 27.10% 35.49% 0.00% PAT 439.00 484.79 1,463.98 1,703.75 689.21 498.85 741.17 789.52 521.30 172.68 -452.07 PAT before Minority Interest 439.00 484.79 1,463.98 1,703.75 689.21 498.85 741.17 789.52 521.30 172.68 -452.07 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 5.40% 6.11% 14.31% 19.71% 13.44% 9.66% 12.57% 13.53% 11.36% 3.79% -9.74% PAT Growth -52.33% -66.89% -14.07% 147.20% 38.16% -32.69% -6.12% 51.45% 201.89% - EPS 29.88 33.00 99.66 115.98 46.92 33.96 50.45 53.75 35.49 11.75 -30.77

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 8,136.00 7,929.73 10,226.93 8,642.29 5,128.69 5,162.42 5,896.02 5,837.31 4,588.77 4,551.90 4,641.52 Net Sales Growth -6.22% -22.46% 18.34% 68.51% -0.65% -12.44% 1.01% 27.21% 0.81% -1.93% Cost Of Goods Sold 4,840.00 4,504.19 4,988.72 3,983.19 2,328.12 2,737.76 2,860.62 2,532.73 2,191.82 2,384.19 2,786.94 Gross Profit 3,296.00 3,425.54 5,238.21 4,659.10 2,800.57 2,424.66 3,035.40 3,304.58 2,396.95 2,167.71 1,854.58 GP Margin 40.51% 43.20% 51.22% 53.91% 54.61% 46.97% 51.48% 56.61% 52.24% 47.62% 39.96% Total Expenditure 7,664.00 7,371.60 8,294.85 6,259.38 4,126.81 4,620.66 5,027.87 4,446.72 3,935.93 3,989.45 4,333.83 Power & Fuel Cost - 1,509.56 1,996.79 1,118.79 770.35 833.01 893.99 891.66 782.59 679.04 638.80 % Of Sales - 19.04% 19.52% 12.95% 15.02% 16.14% 15.16% 15.28% 17.05% 14.92% 13.76% Employee Cost - 625.44 605.62 467.93 451.47 513.30 523.63 394.96 374.37 357.00 379.05 % Of Sales - 7.89% 5.92% 5.41% 8.80% 9.94% 8.88% 6.77% 8.16% 7.84% 8.17% Manufacturing Exp. - 439.02 450.33 408.87 332.52 317.12 405.62 336.73 320.09 356.48 315.40 % Of Sales - 5.54% 4.40% 4.73% 6.48% 6.14% 6.88% 5.77% 6.98% 7.83% 6.80% General & Admin Exp. - 62.95 66.88 59.12 59.69 52.01 50.02 55.85 67.17 71.69 80.56 % Of Sales - 0.79% 0.65% 0.68% 1.16% 1.01% 0.85% 0.96% 1.46% 1.57% 1.74% Selling & Distn. Exp. - 102.39 86.83 85.68 93.86 99.93 110.07 115.33 157.73 116.00 88.97 % Of Sales - 1.29% 0.85% 0.99% 1.83% 1.94% 1.87% 1.98% 3.44% 2.55% 1.92% Miscellaneous Exp. - 128.05 99.68 135.80 90.80 67.53 183.92 119.46 42.16 25.05 88.97 % Of Sales - 1.61% 0.97% 1.57% 1.77% 1.31% 3.12% 2.05% 0.92% 0.55% 0.95% EBITDA 472.00 558.13 1,932.08 2,382.91 1,001.88 541.76 868.15 1,390.59 652.84 562.45 307.69 EBITDA Margin 5.80% 7.04% 18.89% 27.57% 19.53% 10.49% 14.72% 23.82% 14.23% 12.36% 6.63% Other Income 451.00 413.04 307.67 210.29 238.68 152.67 220.54 141.52 224.86 252.37 111.26 Interest 30.00 12.52 5.26 3.46 19.95 5.27 6.38 99.71 203.44 296.72 274.50 Depreciation 308.00 307.54 302.94 291.69 272.30 264.33 262.95 270.47 251.44 250.40 266.52 PBT 585.00 651.11 1,931.55 2,298.05 948.31 424.83 819.36 1,161.93 422.82 267.70 -122.07 Tax 146.00 166.32 467.57 594.30 259.10 -74.07 78.20 372.45 193.75 95.02 0.00 Tax Rate 24.96% 25.54% 24.21% 25.86% 27.32% -17.44% 9.54% 32.05% 27.10% 35.49% 0.00% PAT 439.00 484.79 1,463.98 1,703.75 689.21 498.90 741.16 789.48 521.30 172.68 -452.07 PAT before Minority Interest 439.00 484.79 1,463.98 1,703.75 689.21 498.90 741.16 789.48 521.30 172.68 -452.07 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 5.40% 6.11% 14.31% 19.71% 13.44% 9.66% 12.57% 13.52% 11.36% 3.79% -9.74% PAT Growth -52.33% -66.89% -14.07% 147.20% 38.15% -32.69% -6.12% 51.44% 201.89% - EPS 29.88 33.00 99.66 115.98 46.92 33.96 50.45 53.74 35.49 11.75 -30.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 8,197.74 9,006.36 7,898.84 5,983.67 5,222.50 4,997.10 4,457.98 3,801.59 3,277.54 3,606.16 Share Capital 146.94 155.42 155.42 155.42 155.42 155.42 155.42 155.42 155.42 155.42 Total Reserves 8,050.80 8,850.94 7,743.42 5,828.25 5,067.08 4,841.68 4,302.56 3,646.17 3,122.12 3,450.74 Non-Current Liabilities 1,281.64 1,298.52 1,376.37 1,355.82 1,319.10 1,522.40 1,532.58 1,994.12 2,446.44 1,959.56 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 533.41 883.32 1,226.85 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 150.00 300.00 Long Term Provisions 489.76 371.61 310.24 260.23 243.19 235.90 173.44 132.67 113.01 103.16 Current Liabilities 1,081.47 1,291.90 1,367.99 960.79 1,800.27 1,022.10 1,181.45 2,106.84 4,332.57 4,484.16 Trade Payables 522.40 577.71 647.78 399.45 513.40 394.75 426.07 340.11 262.41 296.44 Other Current Liabilities 506.30 514.28 646.01 483.10 341.81 332.89 370.79 590.62 1,032.33 932.29 Short Term Borrowings 0.56 0.01 0.07 2.16 858.64 207.93 229.56 1,073.31 1,425.53 1,647.57 Short Term Provisions 52.21 199.90 74.13 76.08 86.42 86.53 155.03 102.80 1,612.30 1,607.86 Total Liabilities 10,560.85 11,596.78 10,643.20 8,300.28 8,341.87 7,541.60 7,172.01 7,902.55 10,056.55 10,049.88 Net Block 3,200.63 3,343.57 3,560.96 3,702.65 3,792.33 3,940.36 4,142.14 4,422.81 4,366.65 4,468.11 Gross Block 8,241.89 8,115.60 8,087.13 7,953.47 7,801.93 7,698.29 7,649.64 7,710.16 7,698.59 7,569.69 Accumulated Depreciation 5,041.26 4,772.03 4,526.17 4,250.82 4,009.60 3,757.93 3,507.50 3,287.35 2,997.16 2,766.80 Non Current Assets 6,079.07 6,726.06 5,748.83 4,868.14 4,693.71 5,053.69 5,064.58 5,445.60 5,587.30 5,432.01 Capital Work in Progress 288.52 187.01 137.72 160.90 81.90 25.36 13.67 14.41 8.97 13.26 Non Current Investment 2,254.39 2,785.42 1,156.95 798.84 614.06 750.20 744.98 781.85 728.95 145.36 Long Term Loans & Adv. 236.17 212.57 701.55 138.31 138.67 273.48 137.77 139.63 110.62 197.38 Other Non Current Assets 62.39 159.71 174.37 67.44 66.75 64.29 26.02 86.90 372.11 607.90 Current Assets 4,481.78 4,870.72 4,894.37 3,432.14 3,648.16 2,487.91 2,107.43 2,456.95 4,443.08 4,617.88 Current Investments 664.72 321.02 64.81 72.23 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,119.39 1,123.21 976.97 813.34 932.35 829.03 680.64 661.79 701.26 749.77 Sundry Debtors 626.39 367.44 625.10 509.55 1,413.42 1,240.19 1,120.08 1,111.53 1,485.22 1,355.24 Cash & Bank 1,528.90 1,993.91 1,181.94 1,450.73 189.00 234.91 16.15 12.51 9.89 15.94 Other Current Assets 542.38 162.57 91.78 78.76 1,113.39 183.78 290.56 671.12 2,246.71 2,496.93 Short Term Loans & Adv. 424.52 902.57 1,953.77 507.53 1,022.83 126.57 215.88 266.99 1,808.09 1,654.32 Net Current Assets 3,400.31 3,578.82 3,526.38 2,471.35 1,847.89 1,465.81 925.98 350.11 110.51 133.71 Total Assets 10,560.85 11,596.78 10,643.20 8,300.28 8,341.87 7,541.60 7,172.01 7,902.55 10,056.55 10,049.89

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 8,308.76 9,105.11 7,990.03 6,068.20 5,299.29 5,064.73 4,517.04 3,855.23 3,323.69 3,645.13 Share Capital 146.94 155.42 155.42 155.42 155.42 155.42 155.42 155.42 155.42 155.42 Total Reserves 8,161.82 8,949.69 7,834.61 5,912.78 5,143.87 4,909.31 4,361.62 3,699.81 3,168.27 3,489.71 Non-Current Liabilities 1,281.64 1,298.52 1,376.37 1,355.82 1,319.10 1,522.40 1,532.58 1,994.12 2,446.44 1,959.56 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 533.41 883.32 1,226.85 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 150.00 300.00 Long Term Provisions 489.76 371.61 310.24 260.23 243.19 235.90 173.44 132.67 113.01 103.16 Current Liabilities 1,081.47 1,291.90 1,367.99 960.79 1,800.27 1,022.11 1,181.45 2,106.84 4,332.57 4,484.16 Trade Payables 522.40 577.71 647.78 399.45 513.40 394.75 426.07 340.11 262.41 296.44 Other Current Liabilities 506.30 514.28 646.01 483.10 341.81 332.90 370.79 590.62 1,032.33 932.29 Short Term Borrowings 0.56 0.01 0.07 2.16 858.64 207.93 229.56 1,073.31 1,425.53 1,647.57 Short Term Provisions 52.21 199.90 74.13 76.08 86.42 86.53 155.03 102.80 1,612.30 1,607.86 Total Liabilities 10,671.87 11,695.53 10,734.39 8,384.81 8,418.66 7,609.24 7,231.07 7,956.19 10,102.70 10,088.85 Net Block 3,200.63 3,343.57 3,560.96 3,702.65 3,792.33 3,940.36 4,142.14 4,422.81 4,366.65 4,468.11 Gross Block 8,241.89 8,115.60 8,087.13 7,953.47 7,801.93 7,698.29 7,649.64 7,710.16 7,698.59 7,569.69 Accumulated Depreciation 5,041.26 4,772.03 4,526.17 4,250.82 4,009.60 3,757.93 3,507.50 3,287.35 2,997.16 2,766.80 Non Current Assets 6,190.09 6,824.81 5,840.02 4,952.67 4,770.50 5,121.36 5,123.67 5,499.24 5,633.45 5,470.98 Capital Work in Progress 288.52 187.01 137.72 160.90 81.90 25.36 13.67 14.41 8.97 13.26 Non Current Investment 2,365.41 2,884.17 1,248.14 883.37 690.85 817.87 804.07 835.49 775.10 184.33 Long Term Loans & Adv. 236.17 212.57 701.55 138.31 138.67 306.42 137.77 139.63 110.62 197.38 Other Non Current Assets 62.39 159.71 174.37 67.44 66.75 31.35 26.02 86.90 372.11 607.90 Current Assets 4,481.78 4,870.72 4,894.37 3,432.14 3,648.16 2,487.88 2,107.40 2,456.95 4,443.08 4,617.88 Current Investments 664.72 321.02 64.81 72.23 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,119.39 1,123.21 976.97 813.34 932.35 829.03 680.64 661.79 701.26 749.77 Sundry Debtors 626.39 367.44 625.10 509.55 1,413.42 1,240.19 1,120.08 1,111.53 1,485.22 1,355.24 Cash & Bank 1,528.90 1,993.91 1,181.94 1,450.73 189.00 234.92 16.16 12.51 9.89 15.94 Other Current Assets 542.38 162.57 91.78 78.76 1,113.39 183.74 290.52 671.12 2,246.71 2,496.93 Short Term Loans & Adv. 424.52 902.57 1,953.77 507.53 1,022.83 129.64 215.88 266.99 1,808.09 1,654.32 Net Current Assets 3,400.31 3,578.82 3,526.38 2,471.35 1,847.89 1,465.77 925.95 350.11 110.51 133.71 Total Assets 10,671.87 11,695.53 10,734.39 8,384.81 8,418.66 7,609.24 7,231.07 7,956.19 10,102.70 10,088.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 31.28 1,373.08 1,966.66 1,884.40 285.74 701.15 1,818.58 1,445.18 996.25 490.08 PBT 651.11 1,931.55 2,298.05 948.31 424.78 819.37 1,161.97 715.05 267.70 -452.07 Adjustment -3.87 43.05 186.98 124.74 162.10 248.48 281.02 26.06 353.35 855.59 Changes in Working Capital -403.68 -16.30 109.47 1,029.04 -253.04 -257.91 582.86 781.56 386.60 93.64 Cash after chg. in Working capital 243.56 1,958.30 2,594.50 2,102.09 333.84 809.94 2,025.85 1,522.67 1,007.65 497.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -212.28 -585.22 -627.84 -217.69 -48.10 -108.79 -207.27 -77.49 -11.40 -7.08 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 1,235.49 -1,229.43 -1,898.76 -855.81 -900.91 -310.27 49.48 -52.77 35.81 -283.83 Net Fixed Assets -227.80 -77.76 -110.48 -230.54 -160.18 -60.34 61.26 -17.01 -124.61 -200.03 Net Investments 187.33 -1,884.68 -350.69 -257.01 136.14 -5.22 36.87 -52.90 -583.59 -13.21 Others 1,275.96 733.01 -1,437.59 -368.26 -876.87 -244.71 -48.65 17.14 744.01 -70.59 Cash from Financing Activity -1,280.96 -160.10 -130.27 -933.66 546.02 -184.93 -1,400.04 -1,072.73 -1,036.94 -362.56 Net Cash Inflow / Outflow -14.19 -16.45 -62.37 94.93 -69.15 205.95 468.02 319.68 -4.88 -156.30 Opening Cash & Equivalents 56.19 72.64 135.01 40.08 109.23 -96.72 -564.74 -884.42 8.17 164.47 Closing Cash & Equivalent 42.00 56.19 72.64 135.01 40.08 109.23 -96.72 -564.74 3.29 8.17

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 06
Cash From Operating Activity 31.28 1,373.08 1,966.66 1,884.40 285.73 701.15 1,818.58 1,445.18 996.25 357.57 PBT 651.11 1,931.55 2,298.05 948.31 424.83 819.36 1,161.93 715.05 267.70 496.15 Adjustment -3.87 43.05 186.98 124.74 162.04 248.48 281.02 26.06 353.35 149.56 Changes in Working Capital -403.68 -16.30 109.47 1,029.04 -253.04 -257.90 582.90 781.56 386.60 -118.03 Cash after chg. in Working capital 243.56 1,958.30 2,594.50 2,102.09 333.83 809.94 2,025.85 1,522.67 1,007.65 527.69 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -212.28 -585.22 -627.84 -217.69 -48.10 -108.79 -207.27 -77.49 -11.40 -170.12 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 1,235.49 -1,229.43 -1,898.76 -855.81 -900.91 -310.27 49.49 -52.77 35.81 -81.54 Net Fixed Assets -227.80 -77.76 -110.48 -230.54 -160.18 -60.34 61.26 -17.01 -5,524.84 -49.19 Net Investments 187.33 -1,884.68 -350.69 -257.01 136.14 -5.22 36.87 -52.90 -510.75 -0.15 Others 1,275.96 733.01 -1,437.59 -368.26 -876.87 -244.71 -48.64 17.14 6,071.40 -32.20 Cash from Financing Activity -1,280.96 -160.10 -130.27 -933.66 546.02 -184.93 -1,400.04 -1,072.73 -1,036.94 -295.43 Net Cash Inflow / Outflow -14.19 -16.45 -62.37 94.93 -69.16 205.95 468.03 319.68 -4.88 -19.40 Opening Cash & Equivalents 56.19 72.64 135.01 40.08 109.24 -96.71 -564.74 -884.42 8.17 75.17 Closing Cash & Equivalent 42.00 56.19 72.64 135.01 40.08 109.24 -96.71 -564.74 3.29 55.78

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 557.90 579.49 508.23 385.00 336.02 321.52 286.83 244.60 209.20 232.03 ROA 4.38% 13.17% 17.99% 8.28% 6.28% 10.07% 10.47% 5.81% 1.72% -4.33% ROE 5.64% 17.32% 24.55% 12.30% 9.76% 15.68% 19.12% 14.78% 5.04% -11.69% ROCE 7.71% 22.91% 33.15% 16.05% 7.62% 16.57% 23.98% 15.17% 8.18% -2.29% Fixed Asset Turnover 1.02 1.30 1.11 0.65 0.67 0.77 0.77 0.64 0.63 0.66 Receivable days 21.84 17.17 23.21 68.43 93.81 73.06 68.84 95.84 106.97 103.90 Inventory Days 49.28 36.33 36.62 62.12 62.27 46.73 41.41 50.31 54.65 58.21 Payable days 44.57 44.83 47.98 71.56 34.63 29.31 30.82 26.88 24.41 23.95 Cash Conversion Cycle 26.55 8.67 11.85 58.99 121.45 90.48 79.43 119.27 137.21 138.15 Total Debt/Equity 0.00 0.00 0.00 0.00 0.16 0.04 0.07 0.52 0.95 1.07 Interest Cover 53.01 368.21 665.18 48.53 81.60 129.43 12.65 4.51 1.90 -0.65

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 565.45 585.84 514.09 390.44 340.97 325.87 290.63 248.05 212.17 234.54 ROA 4.33% 13.05% 17.82% 8.20% 6.23% 9.99% 10.40% 5.77% 1.71% -7.03% ROE 5.57% 17.13% 24.24% 12.13% 9.63% 15.47% 18.86% 14.58% 4.97% -18.59% ROCE 7.62% 22.66% 32.74% 15.84% 7.53% 16.36% 23.73% 15.04% 8.13% -3.93% Fixed Asset Turnover 1.02 1.30 1.11 0.65 0.67 0.77 0.77 0.64 0.63 0.97 Receivable days 21.84 17.17 23.21 68.43 93.81 73.06 68.84 95.84 106.97 67.10 Inventory Days 49.28 36.33 36.62 62.12 62.27 46.73 41.41 50.31 54.65 39.22 Payable days 44.57 44.83 47.98 71.56 34.63 29.31 30.82 26.88 24.41 21.91 Cash Conversion Cycle 26.55 8.67 11.85 58.99 121.45 90.48 79.43 119.27 137.21 84.41 Total Debt/Equity 0.00 0.00 0.00 0.00 0.16 0.04 0.07 0.51 0.94 1.05 Interest Cover 53.01 368.21 665.18 48.53 81.61 129.43 12.65 4.51 1.90 -0.65

Top Investors:

icici prudential large & mid cap fund

investor education and protection fund (iepf)

state of wisconsin investment board - alliance ber

Annual Reports:

News Update:

Gujarat Narmada Valley enters into MoU with INEOS Acetyls International
21st Nov 2024, 09:42 AM

MoU is for incorporation of a Joint Venture Company in India
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.

Feedback