Khaitan Chemicals & Fertilizers Ltd

Khaitan Chemical Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Khaitan Chemicals & Fertilizers Ltd

₹ 70.6 0.86%
02 Jun - close price
kcfl.co.in BSE: 507794 NSE : KHAICHEM
About

Khaitan Chemicals and Fertilizers Limited is engaged in the manufacturing of Single Super Phosphate Fertilisers, Sulphuric Acid and its variants, Processing of Oil Seed and selling of Wind Power. [1]

Key Points

Business Segments
Fertilizer Division: The Co is the leading producer of Single Super Phosphate (SSP) fertilizer. The fertilizer is available in popular brand names such as Khaitan Single super Phosphate and Utsav Single super Phosphate.
Chemicals and Speciality Chemicals Division: The Co manufactures sulphuric acid and its variants under the chemical division.
Soya Division: The company stopped operating the solvent plants a few years ago due to numerous speculative activities being undertaken by industry players. The Board of Directors has suggested selling all of this division's assets.. [1] [2]

Website BSE NSE
  • Market Cap ₹ 685 Cr.
  • Current Price ₹ 70.6
  • High / Low ₹ 117 / 55.0
  • Stock P/E 18.3
  • Book Value ₹ 30.3
  • Dividend Yield 0.42 %
  • ROCE 15.4 %
  • ROE 13.7 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 83.4% CAGR over last 5 years

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

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
95.38 129.13 142.59 107.27 105.33 140.73 217.09 273.10 192.86 215.64 276.86 213.71 181.61
83.05 112.17 122.51 91.98 98.48 113.07 175.73 227.85 185.99 199.31 245.47 200.48 164.62
Operating Profit 12.33 16.96 20.08 15.29 6.85 27.66 41.36 45.25 6.87 16.33 31.39 13.23 16.99
OPM % 12.93% 13.13% 14.08% 14.25% 6.50% 19.65% 19.05% 16.57% 3.56% 7.57% 11.34% 6.19% 9.36%
0.08 0.14 0.56 0.04 0.16 0.40 0.18 0.14 0.32 0.28 0.51 2.80 2.65
Interest 3.30 4.13 2.93 3.49 3.00 3.23 3.21 3.97 2.21 4.27 5.83 4.58 4.64
Depreciation 1.72 2.06 1.57 1.67 2.16 1.56 2.07 1.75 1.95 1.86 2.47 2.38 2.35
Profit before tax 7.39 10.91 16.14 10.17 1.85 23.27 36.26 39.67 3.03 10.48 23.60 9.07 12.65
Tax % 19.08% 36.11% 34.76% 38.35% 41.08% 16.59% 22.12% 26.97% 4.29% 24.24% 27.71% 17.09% 24.03%
Net Profit 5.97 6.98 10.53 6.27 1.10 19.41 28.23 28.97 2.89 7.94 17.05 7.53 9.61
EPS in Rs 0.62 0.72 1.09 0.65 0.11 2.00 2.91 2.99 0.30 0.82 1.76 0.78 0.99
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
644 455 388 329 392 359 353 373 437 481 824 888
583 428 370 295 352 320 317 330 391 421 701 810
Operating Profit 62 27 18 35 40 38 36 43 46 59 123 78
OPM % 10% 6% 5% 11% 10% 11% 10% 11% 11% 12% 15% 9%
2 8 9 3 2 3 1 1 2 0 -1 6
Interest 26 26 25 30 30 31 26 22 18 14 13 19
Depreciation 7 7 8 9 9 8 9 9 9 7 7 9
Profit before tax 31 2 -6 -2 3 2 2 13 22 40 102 56
Tax % 29% -7% 74% 309% 51% 22% 32% 37% 30% 37% 22% 24%
Net Profit 22 2 -2 4 2 2 2 8 15 25 80 42
EPS in Rs 2.24 0.22 -0.17 0.36 0.17 0.17 0.17 0.81 1.55 2.56 8.20 4.34
Dividend Payout % 11% 23% -30% 14% 29% 29% 30% 6% 13% 10% 4% 7%
Compounded Sales Growth
10 Years: 7%
5 Years: 20%
3 Years: 27%
TTM: 8%
Compounded Profit Growth
10 Years: 38%
5 Years: 83%
3 Years: 35%
TTM: -54%
Stock Price CAGR
10 Years: 19%
5 Years: 42%
3 Years: 114%
1 Year: -36%
Return on Equity
10 Years: 11%
5 Years: 18%
3 Years: 22%
Last Year: 14%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
10 10 10 10 10 10 10 10 10 10 10 10
Reserves 116 117 115 116 118 119 121 128 143 165 243 284
201 318 213 225 232 239 202 137 140 79 142 229
129 49 49 47 41 69 59 78 98 102 177 185
Total Liabilities 456 494 386 399 400 438 391 353 392 355 572 707
91 92 123 124 118 118 114 108 102 100 102 129
CWIP 5 16 4 0 1 2 1 0 0 0 5 3
Investments 0 0 0 0 0 1 1 2 1 2 3 3
360 386 259 274 281 316 275 244 288 254 461 571
Total Assets 456 494 386 399 400 438 391 353 392 355 572 707

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-5 -44 175 21 26 32 64 92 16 84 27 -88
-7 -17 -23 -8 -2 -9 0 -4 1 -6 -20 -22
11 60 -151 -13 -24 -23 -65 -88 -17 -79 40 63
Net Cash Flow -2 -0 1 0 -1 -0 -0 0 0 -0 47 -47

Ratios

Figures in Rs. Crores

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 26 45 44 61 87 93 102 58 45 33 17 27
Inventory Days 133 205 185 231 94 182 128 147 162 157 158 158
Days Payable 79 29 38 50 34 71 66 84 73 66 75 74
Cash Conversion Cycle 80 221 191 243 146 204 164 121 133 124 101 111
Working Capital Days 117 245 182 233 207 237 210 149 149 121 99 153
ROCE % 20% 6% 3% 8% 9% 9% 8% 11% 14% 20% 36% 15%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 75.00 75.00 75.00
0.00 0.00 0.00 0.00 0.03 0.00 0.07 0.47 0.22 0.18 0.00 0.00
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00
25.00 25.00 25.00 25.00 24.97 25.00 24.92 24.53 24.78 24.82 24.99 25.01

* 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

Announcements

Annual reports

Credit ratings