Zuari Agro Chemicals Ltd

₹ 156 -1.64%

21 Sep - close price

About

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]

Key Points

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]

Website BSE NSE

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

Add ratio to table

Edit ratios

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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
	0	0	0	0	0	32	25	26	52	28	46	39	41
	84	37	34	10	2	34	27	27	54	44	50	43	42
Operating Profit	-84	-37	-34	-10	-2	-2	-2	-1	-1	-16	-4	-4	-2
OPM %	-75,936%					-7%	-8%	-4%	-2%	-59%	-9%	-10%	-4%
	9	6	9	26	6	27	-11	23	1,134	3	3	-639	9
Interest	35	33	33	17	30	31	28	26	22	27	26	26	26
Depreciation	1	1	1	1	1	1	1	1	1	1	1	1	1
Profit before tax	-110	-65	-59	-2	-28	-7	-42	-5	1,111	-42	-28	-670	-19
Tax %	0%	0%	0%	0%	0%	0%	0%	-23%	23%	12%	24%	26%	0%
	-110	-65	-59	-2	-28	-7	-42	-6	850	-36	-21	-499	-19
EPS in Rs	-26.26	-15.51	-14.06	-0.54	-6.67	-1.67	-10.01	-1.49	202.12	-8.65	-5.06	-118.54	-4.44
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
	65.04%	65.04%	65.04%	65.04%	65.04%	65.04%	65.04%	65.28%	65.28%	65.28%	65.28%	65.28%
	0.90%	0.90%	0.90%	0.90%	0.95%	1.05%	1.01%	0.84%	1.43%	1.10%	1.13%	1.09%
	4.69%	3.85%	3.06%	2.11%	2.11%	1.77%	1.42%	1.43%	1.08%	1.00%	1.00%	1.00%
	0.21%	0.21%	0.23%	0.23%	0.23%	0.28%	0.28%	0.28%	0.00%	0.00%	0.00%	0.00%
	29.16%	29.99%	30.76%	31.72%	31.66%	31.86%	32.24%	32.17%	32.22%	32.62%	32.58%	32.62%
No. of Shareholders	24,638	24,519	26,337	30,930	29,596	28,698	28,102	30,017	32,225	30,908	30,996	31,697

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Jun 2023
	66.08%	66.08%	65.04%	65.04%	65.04%	65.04%	65.28%	65.28%
	0.41%	1.63%	2.21%	0.97%	0.90%	1.01%	1.13%	1.09%
	10.06%	9.29%	8.08%	5.16%	3.06%	1.42%	1.00%	1.00%
	0.00%	0.00%	0.00%	0.21%	0.23%	0.28%	0.00%	0.00%
	23.46%	23.01%	24.66%	28.62%	30.76%	32.24%	32.58%	32.62%
No. of Shareholders	34,632	38,041	38,621	24,457	26,337	28,102	30,996	31,697

* 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.

Zuari Agro Chemicals Ltd

Zuari Agro Chemicals Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls