Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Zuari Agro Chemicals Ltd.

Fertilizers

Rating :
N/A

BSE: 534742 | NSE: ZUARI

NSE BSE
197.83
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  205.00
  •  205.14
  •  196.00
  •  203.23
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  161847
  •  323.42
  •  268.00
  •  151.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 813.82
  • 3.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,853.72
  • N/A
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.21%
  • 2.59%
  • 26.39%
  • FII
  • DII
  • Others
  • 2.52%
  • 0.08%
  • 3.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.95
  • -1.69
  • 8.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.78
  • -44.08
  • 8.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.58
  • -
  • -7.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.73
  • 1.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.10
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.15
  • -12.11
  • 6.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,264.13
843.44
49.88%
1,123.32
1,648.97
-31.88%
1,096.65
1,205.38
-9.02%
897.67
1,338.91
-32.96%
Expenses
1,147.61
768.24
49.38%
1,022.15
1,510.18
-32.32%
978.50
1,081.80
-9.55%
879.07
1,208.23
-27.24%
EBITDA
116.52
75.20
54.95%
101.17
138.79
-27.11%
118.15
123.58
-4.39%
18.60
130.68
-85.77%
EBIDTM
9.22%
8.92%
9.01%
8.42%
10.77%
10.25%
2.07%
9.76%
Other Income
5.87
12.42
-52.74%
16.70
23.13
-27.80%
9.90
15.08
-34.35%
126.78
65.81
92.65%
Interest
39.91
48.80
-18.22%
43.97
54.95
-19.98%
48.29
56.51
-14.55%
51.00
53.53
-4.73%
Depreciation
26.17
24.17
8.27%
24.92
23.31
6.91%
25.21
22.81
10.52%
24.52
21.25
15.39%
PBT
56.31
14.65
284.37%
48.98
83.66
-41.45%
54.55
59.34
-8.07%
69.86
-577.26
-
Tax
20.05
16.90
18.64%
20.04
39.03
-48.65%
26.83
26.88
-0.19%
-3.19
-145.96
-
PAT
36.26
-2.25
-
28.94
44.63
-35.16%
27.72
32.46
-14.60%
73.05
-431.30
-
PATM
2.87%
-0.27%
2.58%
2.71%
2.53%
2.69%
8.14%
-32.21%
EPS
12.96
3.19
306.27%
19.31
8.44
128.79%
2.18
-5.77
-
17.87
-108.99
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,381.77
4,595.46
4,552.62
3,589.80
2,403.74
5,004.43
8,102.90
7,264.77
6,376.85
7,611.65
7,635.39
Net Sales Growth
-13.00%
0.94%
26.82%
49.34%
-51.97%
-38.24%
11.54%
13.92%
-16.22%
-0.31%
 
Cost Of Goods Sold
2,738.79
3,010.85
3,079.74
2,358.59
1,547.17
3,780.80
6,046.18
5,186.92
4,574.58
5,875.07
5,917.14
Gross Profit
1,642.98
1,584.60
1,472.88
1,231.21
856.57
1,223.62
2,056.73
2,077.86
1,802.27
1,736.58
1,718.26
GP Margin
37.50%
34.48%
32.35%
34.30%
35.63%
24.45%
25.38%
28.60%
28.26%
22.81%
22.50%
Total Expenditure
4,027.33
4,239.27
4,220.15
3,356.63
2,197.99
5,227.25
7,788.28
6,729.65
5,906.04
7,338.42
7,336.88
Power & Fuel Cost
-
707.25
673.65
581.72
254.82
297.94
601.31
490.39
386.12
424.41
452.17
% Of Sales
-
15.39%
14.80%
16.20%
10.60%
5.95%
7.42%
6.75%
6.06%
5.58%
5.92%
Employee Cost
-
130.90
119.66
104.86
98.09
175.22
175.62
163.10
160.51
151.53
141.42
% Of Sales
-
2.85%
2.63%
2.92%
4.08%
3.50%
2.17%
2.25%
2.52%
1.99%
1.85%
Manufacturing Exp.
-
80.99
70.52
53.17
59.14
56.18
142.92
139.89
130.55
192.06
202.43
% Of Sales
-
1.76%
1.55%
1.48%
2.46%
1.12%
1.76%
1.93%
2.05%
2.52%
2.65%
General & Admin Exp.
-
34.82
47.09
18.51
16.42
20.91
46.94
42.28
57.42
58.85
53.20
% Of Sales
-
0.76%
1.03%
0.52%
0.68%
0.42%
0.58%
0.58%
0.90%
0.77%
0.70%
Selling & Distn. Exp.
-
202.08
155.97
141.71
127.79
164.79
565.74
588.09
485.31
493.70
440.45
% Of Sales
-
4.40%
3.43%
3.95%
5.32%
3.29%
6.98%
8.10%
7.61%
6.49%
5.77%
Miscellaneous Exp.
-
72.37
73.52
98.06
94.56
731.40
209.58
118.97
111.55
142.81
440.45
% Of Sales
-
1.57%
1.61%
2.73%
3.93%
14.62%
2.59%
1.64%
1.75%
1.88%
1.70%
EBITDA
354.44
356.19
332.47
233.17
205.75
-222.82
314.62
535.12
470.81
273.23
298.51
EBITDA Margin
8.09%
7.75%
7.30%
6.50%
8.56%
-4.45%
3.88%
7.37%
7.38%
3.59%
3.91%
Other Income
159.25
177.41
94.65
60.51
62.45
49.85
45.52
87.14
56.35
62.13
72.94
Interest
183.17
211.26
206.58
172.63
200.45
534.62
487.90
403.58
439.54
419.03
318.29
Depreciation
100.82
94.81
78.51
67.49
67.96
110.62
87.46
82.53
77.33
65.51
30.06
PBT
229.70
227.53
142.02
53.56
-0.21
-818.21
-215.21
136.15
10.29
-149.18
23.11
Tax
63.73
79.62
129.11
47.26
38.46
36.52
6.89
23.26
-8.68
-33.94
6.62
Tax Rate
27.74%
34.99%
22.05%
88.24%
-18314.29%
-4.46%
-2.14%
21.03%
16.06%
19.36%
28.65%
PAT
165.97
99.83
491.85
126.19
-69.52
-884.40
-343.72
58.88
-54.48
-133.51
11.09
PAT before Minority Interest
104.96
170.95
554.25
166.58
-38.67
-854.72
-328.28
87.34
-45.36
-141.33
16.49
Minority Interest
-61.01
-71.12
-62.40
-40.39
-30.85
-29.68
-15.44
-28.46
-9.12
7.82
-5.40
PAT Margin
3.79%
2.17%
10.80%
3.52%
-2.89%
-17.67%
-4.24%
0.81%
-0.85%
-1.75%
0.15%
PAT Growth
146.56%
-79.70%
289.77%
-
-
-
-
-
-
-
 
EPS
39.42
23.71
116.83
29.97
-16.51
-210.07
-81.64
13.99
-12.94
-31.71
2.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,693.94
1,581.17
367.01
196.19
341.19
1,152.15
1,464.72
1,366.96
1,347.32
1,006.81
Share Capital
42.06
42.06
42.06
42.06
42.06
42.06
42.06
42.06
42.06
42.06
Total Reserves
1,649.22
1,539.11
324.95
154.13
299.13
1,110.09
1,422.66
1,324.90
1,305.26
964.75
Non-Current Liabilities
650.21
728.39
572.40
574.07
526.59
820.97
463.40
460.77
568.74
326.77
Secured Loans
424.09
163.42
109.82
120.06
194.00
826.50
463.33
421.84
487.83
220.69
Unsecured Loans
10.00
393.50
396.83
474.39
371.63
41.89
56.96
71.17
52.97
0.00
Long Term Provisions
22.22
18.43
17.14
17.64
15.04
16.99
15.37
15.55
15.99
3.04
Current Liabilities
1,871.40
2,207.11
2,920.04
4,091.62
5,213.09
6,829.38
5,852.96
5,321.61
5,737.16
4,681.35
Trade Payables
338.38
483.44
587.17
408.34
1,966.41
1,956.64
1,452.21
1,078.59
873.51
1,139.23
Other Current Liabilities
319.72
658.57
658.71
2,816.31
941.05
773.07
519.09
578.39
450.09
304.32
Short Term Borrowings
1,178.43
1,030.78
1,652.10
853.72
2,268.05
4,065.71
3,834.12
3,629.90
4,380.71
3,173.05
Short Term Provisions
34.86
34.33
22.07
13.25
37.58
33.96
47.54
34.72
32.84
64.75
Total Liabilities
4,811.40
5,049.82
4,336.89
5,304.46
6,495.10
9,202.05
8,171.11
7,513.77
8,008.48
6,118.46
Net Block
1,953.78
1,936.60
1,420.19
1,427.72
1,858.86
1,831.84
1,794.25
1,789.23
1,828.82
487.52
Gross Block
2,441.05
2,346.80
1,771.44
1,720.13
2,265.53
2,133.29
2,012.43
1,928.61
1,892.31
1,144.27
Accumulated Depreciation
487.27
410.19
351.25
292.42
406.67
301.45
218.18
139.38
63.50
656.76
Non Current Assets
3,328.60
3,255.51
2,916.59
2,605.28
3,039.83
2,970.67
3,032.69
2,989.44
2,932.82
1,376.79
Capital Work in Progress
23.47
19.17
320.06
78.26
167.66
153.95
146.56
142.72
102.17
380.79
Non Current Investment
1,269.95
1,242.39
1,126.47
955.24
858.92
818.55
914.47
881.29
774.27
208.65
Long Term Loans & Adv.
69.71
46.37
42.20
138.85
150.30
149.73
159.49
173.88
226.08
251.27
Other Non Current Assets
8.27
7.55
4.04
5.21
4.08
16.60
17.92
2.32
1.48
5.46
Current Assets
1,476.62
1,788.11
1,957.08
2,699.19
3,455.26
6,231.38
5,138.42
4,524.33
5,075.66
4,741.67
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.71
Inventories
316.06
398.69
503.88
221.56
548.65
1,765.28
1,051.14
707.16
727.77
987.89
Sundry Debtors
598.00
780.20
633.51
453.93
2,219.32
3,906.16
3,390.02
3,461.36
4,100.45
3,309.90
Cash & Bank
388.64
427.37
704.74
608.93
323.59
84.49
168.68
72.28
19.06
36.18
Other Current Assets
173.92
46.59
34.51
1,347.85
363.70
475.44
528.57
283.52
228.39
406.98
Short Term Loans & Adv.
152.58
135.25
80.44
66.92
108.90
242.46
77.20
49.00
111.40
64.86
Net Current Assets
-394.79
-419.00
-962.96
-1,392.43
-1,757.83
-598.01
-714.54
-797.28
-661.50
60.32
Total Assets
4,805.22
5,043.62
4,873.67
5,304.47
6,495.09
9,202.05
8,171.11
7,513.77
8,008.48
6,118.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
473.14
94.83
571.35
1,521.07
2,635.30
-354.68
292.71
1,096.96
-869.01
838.87
PBT
250.57
668.15
218.09
-174.52
-818.21
-321.39
110.59
-54.04
-175.27
23.11
Adjustment
115.56
-373.62
119.89
479.74
782.41
617.18
408.20
335.10
323.10
193.72
Changes in Working Capital
213.29
-147.49
256.84
1,196.99
2,679.42
-648.20
-205.41
852.01
-998.44
630.69
Cash after chg. in Working capital
579.43
147.04
594.82
1,502.20
2,643.62
-352.41
313.38
1,133.07
-850.61
847.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-106.29
-52.21
-23.47
18.86
-8.32
-2.27
-20.67
-36.11
-18.40
-8.64
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
2.80
425.94
-137.16
-170.79
-15.99
-102.64
-63.27
-40.47
-498.12
-286.33
Net Fixed Assets
-1.14
7.60
3.05
703.53
12.24
-87.86
-45.77
-196.26
191.12
-63.00
Net Investments
-5.33
681.60
-361.23
-9.29
-423.97
134.95
25.27
-543.84
-41.29
-0.37
Others
9.27
-263.26
221.02
-865.03
395.74
-149.73
-42.77
699.63
-647.95
-222.96
Cash from Financing Activity
-527.32
-697.08
-296.00
-1,187.99
-2,404.16
359.82
-147.70
-1,002.59
1,363.42
-546.80
Net Cash Inflow / Outflow
-51.38
-176.31
138.19
162.28
215.15
-97.50
81.74
53.90
-3.71
5.74
Opening Cash & Equivalents
389.20
565.51
427.32
265.04
49.89
147.39
65.65
11.74
6.60
29.43
Closing Cash & Equivalent
337.82
389.20
565.51
427.32
265.04
49.89
147.39
65.65
11.74
35.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
402.13
375.95
87.26
46.65
81.12
273.94
348.26
325.02
320.35
239.38
ROA
3.47%
9.86%
2.90%
-0.66%
-10.89%
-3.78%
1.11%
-0.58%
-2.00%
0.27%
ROE
10.45%
56.90%
59.15%
-14.39%
-114.47%
-25.09%
6.17%
-3.34%
-12.01%
1.63%
ROCE
13.24%
27.22%
15.49%
6.96%
-5.62%
2.69%
8.84%
6.39%
4.50%
7.42%
Fixed Asset Turnover
1.84
2.15
2.04
1.24
2.33
3.96
3.76
3.35
5.03
6.90
Receivable days
56.95
58.19
55.61
197.44
218.51
162.31
168.97
215.40
177.00
168.32
Inventory Days
29.54
37.15
37.10
56.88
82.54
62.65
43.36
40.87
40.98
43.89
Payable days
49.81
63.44
77.03
280.12
199.44
75.72
66.02
61.26
51.33
46.93
Cash Conversion Cycle
36.68
31.90
15.69
-25.80
101.62
149.23
146.31
195.01
166.65
165.28
Total Debt/Equity
1.00
1.27
7.02
9.43
9.87
4.54
3.08
3.14
3.75
3.41
Interest Cover
2.19
4.31
2.24
1.00
-0.53
0.34
1.27
0.88
0.58
1.07

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Zuari Agro Chemicals - Quarterly Results
    6th Feb 2025, 16:16 PM

    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.