Gujarat Narmada Valley Fertilizers & Chemicals Ltd

₹ 610 -1.41%
May 16 1:00 p.m.
About

Gujarat Narmada Valley Fertilizers & Chemicals Limited (GNFC), is a joint sector enterprise promoted by the Gujarat State Investments Limited (GSIL), a Government of Gujarat undertaking, and the Gujarat State Fertilizers & Chemicals Ltd.(GSFC). The company was set up in Bharuch in 1976 while its manufacturing and marketing operations were started in 1982. The company operates businesses mainly in the Industrial Chemicals, Fertilizers apart from the small presence of IT services. In the chemical segment, it has a product portfolio of various bulk chemicals that are used in industries for manufacturing various specialty chemicals as well as end products.

Key Points

Business Overview:[1]
GNFC is into the manufacturing and marketing of fertilizers, pesticides, industrial chemicals and also has an IT products division. The products and services offered by the company are-

  • Market Cap 9,481 Cr.
  • Current Price 610
  • High / Low 912 / 313
  • Stock P/E 5.51
  • Book Value 508
  • Dividend Yield 1.32 %
  • ROCE 33.1 %
  • ROE 24.6 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 42.04% CAGR over last 5 years
  • Debtor days have improved from 54.20 to 26.40 days.

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Fertilizers Industry: Fertilizers

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
1,210 1,332 1,278 1,342 700 1,187 1,508 1,733 1,394 2,096 2,380 2,772
1,114 1,216 1,111 1,180 724 993 1,145 1,263 1,001 1,665 1,706 1,886
Operating Profit 96 116 167 163 -24 194 363 470 393 431 674 886
OPM % 8% 9% 13% 12% -3% 16% 24% 27% 28% 21% 28% 32%
36 39 35 42 104 39 45 49 43 58 48 61
Interest 1 1 1 2 12 6 1 1 1 1 1 1
Depreciation 64 67 67 66 66 68 70 68 70 71 77 74
Profit before tax 67 88 134 137 2 159 337 450 366 417 644 871
Tax % 0% 7% 17% -75% 23% 13% 29% 31% 34% 32% 16% 26%
Net Profit 66 82 112 239 2 139 240 309 240 282 538 643
EPS in Rs 4.27 5.27 7.19 15.36 0.10 8.92 15.45 19.88 15.43 18.16 34.64 41.39

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
2,841 3,862 4,253 4,847 4,642 4,552 4,589 5,837 5,896 5,162 5,129 8,642
2,462 3,311 3,659 4,231 4,662 3,989 3,936 4,445 5,022 4,621 4,125 6,259
Operating Profit 379 551 593 616 -21 563 653 1,392 874 542 1,003 2,384
OPM % 13% 14% 14% 13% -0% 12% 14% 24% 15% 10% 20% 28%
144 30 40 45 52 252 517 140 215 153 237 209
Interest 20 34 63 92 274 297 203 100 6 5 20 3
Depreciation 121 131 149 145 209 251 251 270 263 264 272 292
Profit before tax 381 417 422 424 -452 268 715 1,162 819 425 948 2,298
Tax % 30% 32% 35% 31% 0% 35% 27% 32% 10% -17% 27% 26%
Net Profit 267 284 273 292 -452 173 521 790 741 499 689 1,704
EPS in Rs 17.15 18.26 17.57 18.81 -29.09 11.11 33.54 50.80 47.69 32.10 44.35 109.62
Dividend Payout % 19% 19% 20% 19% 0% 18% 15% 15% 15% 16% 18% 9%
Compounded Sales Growth
10 Years: 8%
5 Years: 14%
3 Years: 14%
TTM: 69%
Compounded Profit Growth
10 Years: 20%
5 Years: 42%
3 Years: 32%
TTM: 147%
Stock Price CAGR
10 Years: 23%
5 Years: 16%
3 Years: 30%
1 Year: 59%
Return on Equity
10 Years: 12%
5 Years: 17%
3 Years: 16%
Last Year: 25%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
155 155 155 155 155 155 155 155 155 155 155 155
Reserves 2,131 2,352 2,562 2,790 2,325 3,122 3,646 4,303 4,842 5,067 5,828 7,743
Borrowings 1,140 1,990 3,196 3,904 3,844 3,101 1,959 303 208 860 4 2
835 1,192 1,109 2,420 2,164 2,130 2,142 2,411 2,337 2,261 2,321 2,726
Total Liabilities 4,262 5,689 7,022 9,270 8,488 8,509 7,903 7,172 7,542 8,344 8,309 10,627
1,213 1,605 1,807 4,873 4,468 4,367 4,442 4,161 3,959 3,810 3,720 3,578
CWIP 1,385 1,867 2,752 23 13 9 14 14 25 82 161 138
Investments 87 98 130 132 145 729 762 726 732 596 853 1,222
1,577 2,119 2,332 4,241 3,861 3,404 2,683 2,271 2,826 3,856 3,575 5,689
Total Assets 4,262 5,689 7,022 9,270 8,488 8,509 7,903 7,172 7,542 8,344 8,309 10,627

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
79 253 -160 11 490 996 1,445 1,819 701 286 1,884 1,967
-719 -735 -808 -394 -284 36 -53 49 -310 -901 -856 -1,899
460 639 889 334 -363 -1,037 -1,073 -1,400 -185 546 -934 -130
Net Cash Flow -180 156 -79 -48 -156 -5 320 468 206 -69 95 -62

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 56 74 101 110 107 119 88 70 77 100 36 26
Inventory Days 111 99 93 99 98 107 110 98 106 125 129 90
Days Payable 66 77 32 35 39 40 57 61 50 68 72 58
Cash Conversion Cycle 101 95 162 173 166 186 142 107 132 156 93 58
Working Capital Days 69 62 104 161 191 174 140 76 89 178 68 99
ROCE % 13% 11% 9% 8% -3% 9% 10% 24% 17% 8% 16% 33%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
41.18 41.18 41.18 41.18 41.18 41.18 41.18 41.18 41.18 41.18 41.18 41.18
14.16 13.74 12.88 12.36 9.94 8.71 8.55 10.04 11.68 13.75 17.27 22.39
13.82 14.04 14.26 14.73 14.91 13.87 13.60 11.23 10.31 7.31 6.61 5.24
30.83 31.04 31.67 31.73 33.96 36.23 36.67 37.54 36.83 37.76 34.93 31.19

Documents