Gujarat Narmada Valley Fertilizers & Chemicals Ltd

Gujarat Narmada Valley Fertilizers & Chemicals Ltd

₹ 656 -1.23%
24 May - close price
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 Segments
GNFC is into the manufacturing and marketing of fertilizers, pesticides, industrial chemicals and also has an IT products division.

  • Market Cap 9,645 Cr.
  • Current Price 656
  • High / Low 815 / 532
  • Stock P/E 13.9
  • Book Value 594
  • Dividend Yield 4.57 %
  • ROCE 22.9 %
  • ROE 17.3 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is trading at 1.11 times its book value
  • Stock is providing a good dividend yield of 4.57%.
  • Company has been maintaining a healthy dividend payout of 19.7%
  • Company's working capital requirements have reduced from 70.5 days to 46.0 days

Cons

  • Earnings include an other income of Rs.484 Cr.

* 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: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
1,508 1,733 1,394 2,096 2,380 2,772 2,696 2,587 2,673 2,271 1,652 2,080 2,088
1,145 1,263 1,001 1,665 1,706 1,887 1,933 2,278 2,235 1,902 1,547 1,911 2,004
Operating Profit 363 470 393 431 674 885 763 309 438 369 105 169 84
OPM % 24% 27% 28% 21% 28% 32% 28% 12% 16% 16% 6% 8% 4%
45 49 43 58 48 61 76 85 77 123 88 152 121
Interest 1 1 1 1 1 0 2 1 1 1 1 1 7
Depreciation 70 68 70 71 76 75 76 77 76 74 76 78 76
Profit before tax 337 450 366 417 645 871 761 316 438 417 116 242 122
Tax % 29% 31% 34% 32% 16% 26% 25% 25% 26% 20% 27% 26% 22%
240 309 240 282 539 643 569 237 324 334 85 178 95
EPS in Rs 15.45 19.88 15.43 18.16 34.68 41.37 36.61 15.25 20.85 21.49 5.47 11.45 6.47
Raw PDF
Upcoming result date: 28 May 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
3,862 4,253 4,847 4,642 4,552 4,589 5,837 5,896 5,162 5,129 8,642 10,227 8,091
3,311 3,659 4,231 4,662 3,989 3,936 4,445 5,022 4,621 4,125 6,259 8,348 7,364
Operating Profit 551 593 616 -21 563 653 1,392 874 542 1,003 2,384 1,879 727
OPM % 14% 14% 13% -0% 12% 14% 24% 15% 10% 20% 28% 18% 9%
30 40 45 52 252 517 140 215 153 237 209 361 484
Interest 34 63 92 274 297 203 100 6 5 20 3 5 10
Depreciation 131 149 145 209 251 251 270 263 264 272 292 303 304
Profit before tax 417 422 424 -452 268 715 1,162 819 425 948 2,298 1,932 897
Tax % 32% 35% 31% 0% 35% 27% 32% 10% -17% 27% 26% 24%
284 273 292 -452 173 521 790 741 499 689 1,704 1,464 692
EPS in Rs 18.26 17.57 18.81 -29.09 11.11 33.54 50.80 47.69 32.10 44.35 109.62 94.20 44.88
Dividend Payout % 19% 20% 19% 0% 18% 15% 15% 15% 16% 18% 9% 32%
Compounded Sales Growth
10 Years: 9%
5 Years: 12%
3 Years: 26%
TTM: -25%
Compounded Profit Growth
10 Years: 18%
5 Years: 13%
3 Years: 43%
TTM: -61%
Stock Price CAGR
10 Years: 21%
5 Years: 16%
3 Years: 20%
1 Year: 11%
Return on Equity
10 Years: 13%
5 Years: 17%
3 Years: 18%
Last Year: 17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 155 155 155 155 155 155 155 155 155 155 155 155 155
Reserves 2,352 2,562 2,790 2,325 3,122 3,646 4,303 4,842 5,067 5,828 7,743 8,851 8,568
1,990 3,196 3,904 3,844 3,101 1,959 303 208 860 4 2 2 173
1,192 1,109 2,420 2,164 2,130 2,142 2,411 2,337 2,261 2,321 2,764 2,613 2,995
Total Liabilities 5,689 7,022 9,270 8,488 8,509 7,903 7,172 7,542 8,344 8,309 10,664 11,621 11,891
1,605 1,807 4,873 4,468 4,367 4,442 4,161 3,959 3,810 3,720 3,578 3,381 3,332
CWIP 1,867 2,752 23 13 9 14 14 25 82 161 138 187 186
Investments 98 130 132 145 729 762 726 732 596 853 1,222 3,106 3,127
2,119 2,332 4,241 3,861 3,404 2,683 2,271 2,826 3,856 3,575 5,727 4,946 5,246
Total Assets 5,689 7,022 9,270 8,488 8,509 7,903 7,172 7,542 8,344 8,309 10,664 11,621 11,891

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
253 -160 11 490 996 1,445 1,819 701 286 1,884 1,967 1,373
-735 -808 -394 -284 36 -53 49 -310 -901 -856 -1,899 -1,229
639 889 334 -363 -1,037 -1,073 -1,400 -185 546 -934 -130 -160
Net Cash Flow 156 -79 -48 -156 -5 320 468 206 -69 95 -62 -16

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 74 101 110 107 119 88 70 77 100 36 26 13
Inventory Days 99 93 99 98 107 110 98 106 125 129 91 84
Days Payable 77 32 35 39 40 57 61 50 68 63 59 42
Cash Conversion Cycle 95 162 173 166 186 142 107 132 156 103 58 55
Working Capital Days -8 73 119 139 122 112 71 89 178 68 97 46
ROCE % 11% 9% 8% -3% 9% 10% 24% 17% 8% 16% 33% 23%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
41.18% 41.18% 41.18% 41.18% 41.18% 41.18% 41.18% 41.18% 41.18% 41.18% 41.30% 41.30%
11.68% 13.75% 17.27% 22.39% 22.64% 22.39% 20.47% 20.01% 19.67% 18.63% 20.11% 19.40%
10.31% 7.31% 6.61% 5.24% 5.34% 4.97% 4.77% 4.97% 4.11% 6.24% 7.58% 9.30%
36.83% 37.76% 34.93% 31.19% 30.83% 31.45% 33.58% 33.83% 35.03% 33.93% 31.00% 29.99%
No. of Shareholders 2,38,8542,31,0622,25,7272,31,5932,44,7942,56,8192,75,2122,79,9092,76,0302,76,1282,57,3622,53,003

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls