Zuari Agro Chemicals Ltd
Zuari Agro Chemicals Ltd is in the business of manufacturing, trading and marketing of chemical fertilisers and fertiliser products.
The Company caters to the demand of the farmers across the country, through its “Jai Kisaan” brand of Fertilisers. [1]
- Market Cap ₹ 654 Cr.
- Current Price ₹ 156
- High / Low ₹ 198 / 116
- Stock P/E 5.38
- Book Value ₹ 40.4
- Dividend Yield 0.00 %
- ROCE 4.58 %
- ROE -601 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- Stock is trading at 3.85 times its book value
- Company has low interest coverage ratio.
- Promoters have pledged 49.1% of their holding.
- Debtor days have increased from 58.5 to 95.0 days.
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
6,181 | 5,233 | 5,173 | 5,504 | 5,264 | 4,077 | 4,648 | 4,731 | 50 | 0 | 83 | 165 | 153 | |
5,951 | 5,025 | 4,996 | 5,281 | 5,071 | 3,780 | 4,303 | 4,639 | 634 | 165 | 95 | 190 | 179 | |
Operating Profit | 229 | 208 | 177 | 223 | 193 | 296 | 344 | 92 | -584 | -165 | -12 | -26 | -26 |
OPM % | 4% | 4% | 3% | 4% | 4% | 7% | 7% | 2% | -1,162% | -149,673% | -15% | -15% | -17% |
55 | 57 | 125 | 49 | 103 | -7 | 53 | -23 | 758 | 50 | 50 | 501 | -624 | |
Interest | 116 | 210 | 260 | 233 | 301 | 330 | 316 | 377 | 157 | 118 | 116 | 100 | 104 |
Depreciation | 18 | 24 | 21 | 18 | 32 | 39 | 43 | 43 | 8 | 4 | 4 | 4 | 3 |
Profit before tax | 150 | 30 | 21 | 21 | -37 | -80 | 39 | -351 | 10 | -237 | -82 | 371 | -758 |
Tax % | 31% | 20% | -26% | 40% | 75% | 24% | 22% | 6% | 2,090% | 0% | -1% | 21% | |
103 | 24 | 26 | 12 | -9 | -60 | 30 | -329 | -189 | -237 | -83 | 294 | -575 | |
EPS in Rs | 81.78 | 5.81 | 6.22 | 2.94 | -2.15 | -14.35 | 7.21 | -78.21 | -45.00 | -56.38 | -19.84 | 69.87 | -136.69 |
Dividend Payout % | 4% | 52% | 48% | 68% | -93% | -7% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -29% |
5 Years: | -49% |
3 Years: | 49% |
TTM: | 13% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 24% |
TTM: | 292% |
Stock Price CAGR | |
---|---|
10 Years: | 7% |
5 Years: | -11% |
3 Years: | 25% |
1 Year: | -11% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | -601% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | |
Reserves | 743 | 752 | 764 | 761 | 747 | 620 | 632 | 274 | 75 | -151 | -193 | 128 |
2,965 | 2,914 | 2,614 | 2,382 | 3,353 | 3,096 | 3,140 | 3,521 | 1,804 | 909 | 1,229 | 656 | |
947 | 674 | 956 | 1,244 | 764 | 949 | 1,246 | 1,869 | 1,735 | 2,428 | 2,103 | 260 | |
Total Liabilities | 4,667 | 4,382 | 4,376 | 4,430 | 4,906 | 4,707 | 5,060 | 5,706 | 3,656 | 3,229 | 3,180 | 1,087 |
190 | 188 | 236 | 266 | 369 | 487 | 506 | 545 | 493 | 80 | 75 | 65 | |
CWIP | 20 | 81 | 78 | 98 | 89 | 129 | 114 | 119 | 121 | 0 | 0 | 1 |
Investments | 198 | 198 | 329 | 329 | 371 | 911 | 886 | 751 | 1,175 | 1,184 | 1,549 | 867 |
4,260 | 3,916 | 3,733 | 3,737 | 4,078 | 3,180 | 3,554 | 4,291 | 1,868 | 1,965 | 1,557 | 154 | |
Total Assets | 4,667 | 4,382 | 4,376 | 4,430 | 4,906 | 4,707 | 5,060 | 5,706 | 3,656 | 3,229 | 3,180 | 1,087 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1,540 | 103 | 357 | 639 | -397 | 786 | 279 | -76 | 2,065 | 525 | 539 | 9 | |
-47 | -106 | -32 | -237 | -374 | -2 | -17 | -39 | 56 | -83 | 95 | 683 | |
1,920 | -173 | -481 | -403 | 773 | -785 | -235 | 89 | -2,076 | -437 | -685 | -689 | |
Net Cash Flow | 332 | -176 | -155 | -1 | 2 | -1 | 27 | -26 | 45 | 4 | -51 | 4 |
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 | 174 | 207 | 202 | 176 | 188 | 198 | 173 | 186 | 5,964 | 33 | 47 | 95 |
Inventory Days | 51 | 51 | 51 | 48 | 37 | 55 | 71 | 124 | 2,396 | 9,380 | 118 | 105 |
Days Payable | 52 | 41 | 53 | 80 | 45 | 74 | 99 | 151 | 13,217 | 131,144 | 797 | 523 |
Cash Conversion Cycle | 173 | 216 | 200 | 143 | 180 | 179 | 145 | 159 | -4,857 | -121,731 | -631 | -323 |
Working Capital Days | 176 | 211 | 195 | 147 | 190 | 165 | 148 | 147 | -3,942 | -2,449,581 | -3,106 | -332 |
ROCE % | 14% | 6% | 6% | 8% | 8% | 8% | 10% | 4% | -19% | -9% | 4% | 5% |
Documents
Announcements
- Closure of Trading Window 1d
- Board Meeting Intimation for To Consider The Proposal For Issuance Of Non- Convertible Debentures Of The Company Through Private Placement 1d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 14 Sep
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 8 Sep
- Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011. 6 Sep
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2019TranscriptPPT
Products & Brands
The co sells different products under Jai Kisaan brand portfolio which include:
Fertilisers: Samarth, Sampatti, Sampurna, Samrat, SOP, Urea & Suraksha.
Specialty Fertilisers: Atom 61, Boon 45, Boost 52, Calnit 19, Poorna 19, Sanjeevni, Satej, Sulpho 50.
Organic Manure: JK Compost
Micro nutrients: Adbor, Gandhak 90, Granubor Natur, Zinc 21. [1]