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 ₹ 590 Cr.
- Current Price ₹ 140
- High / Low ₹ 219 / 110
- Stock P/E 12.4
- Book Value ₹ 293
- Dividend Yield 0.00 %
- ROCE 15.7 %
- ROE 47.5 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.48 times its book value
- Company is expected to give good quarter
- Company has delivered good profit growth of 33.2% CAGR over last 5 years
- Debtor days have improved from 133 to 64.4 days.
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -10.9% over past five years.
- Company has a low return on equity of -59.3% over last 3 years.
- Contingent liabilities of Rs.186 Cr.
- Promoters have pledged 51.8% of their holding.
- Earnings include an other income of Rs.1,305 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: Fertilizers Industry: Fertilizers
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
8,229 | 7,865 | 7,302 | 7,613 | 7,611 | 6,377 | 7,265 | 8,103 | 3,042 | 2,404 | 3,590 | 3,641 | |
7,872 | 7,524 | 7,092 | 7,313 | 7,334 | 5,905 | 6,722 | 7,783 | 3,382 | 2,369 | 3,351 | 3,505 | |
Operating Profit | 358 | 342 | 210 | 300 | 277 | 472 | 542 | 320 | -340 | 35 | 239 | 136 |
OPM % | 4% | 4% | 3% | 4% | 4% | 7% | 7% | 4% | -11% | 1% | 7% | 4% |
91 | 95 | 138 | 71 | 50 | 23 | 113 | -11 | 124 | 146 | 220 | 1,305 | |
Interest | 153 | 303 | 380 | 318 | 419 | 440 | 404 | 488 | 278 | 200 | 173 | 182 |
Depreciation | 29 | 38 | 34 | 30 | 66 | 77 | 83 | 87 | 68 | 68 | 67 | 69 |
Profit before tax | 267 | 95 | -66 | 23 | -157 | -22 | 169 | -266 | -562 | -88 | 218 | 1,190 |
Tax % | 32% | 22% | 14% | 29% | 22% | 40% | 14% | -3% | -37% | -44% | 22% | |
Net Profit | 181 | 74 | -57 | 14 | -123 | -13 | 146 | -273 | -773 | -126 | 171 | 913 |
EPS in Rs | 130.31 | 15.29 | -10.52 | 2.13 | -27.40 | -5.22 | 27.91 | -68.57 | -190.74 | -37.35 | 31.01 | 214.26 |
Dividend Payout % | 2% | 20% | -29% | 94% | -7% | -19% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -8% |
5 Years: | -11% |
3 Years: | -24% |
TTM: | 31% |
Compounded Profit Growth | |
---|---|
10 Years: | -2% |
5 Years: | 33% |
3 Years: | 41% |
TTM: | 25% |
Stock Price CAGR | |
---|---|
10 Years: | -6% |
5 Years: | -22% |
3 Years: | 8% |
1 Year: | 21% |
Return on Equity | |
---|---|
10 Years: | -9% |
5 Years: | -20% |
3 Years: | -59% |
Last Year: | 47% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | 42 | |
Reserves | 977 | 1,027 | 975 | 965 | 1,305 | 1,325 | 1,423 | 1,110 | 299 | 154 | 325 | 1,190 |
3,577 | 4,426 | 3,747 | 3,434 | 5,047 | 4,299 | 4,506 | 5,235 | 3,368 | 1,851 | 2,643 | 2,184 | |
1,467 | 1,001 | 1,284 | 1,678 | 1,617 | 1,914 | 2,279 | 2,886 | 2,845 | 3,297 | 3,201 | 1,434 | |
Total Liabilities | 6,034 | 6,496 | 6,048 | 6,118 | 8,011 | 7,580 | 8,250 | 9,273 | 6,554 | 5,344 | 6,211 | 4,850 |
345 | 374 | 450 | 488 | 1,829 | 1,793 | 1,798 | 1,835 | 1,862 | 1,431 | 1,424 | 1,953 | |
CWIP | 50 | 134 | 282 | 424 | 102 | 143 | 147 | 154 | 168 | 78 | 320 | 13 |
Investments | 1 | 1 | 206 | 209 | 774 | 878 | 911 | 815 | 855 | 952 | 1,126 | 1,160 |
5,637 | 5,987 | 5,111 | 4,998 | 5,306 | 4,767 | 5,395 | 6,469 | 3,668 | 2,883 | 3,341 | 1,724 | |
Total Assets | 6,034 | 6,496 | 6,048 | 6,118 | 8,011 | 7,580 | 8,250 | 9,273 | 6,554 | 5,344 | 6,211 | 4,850 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|
-1,922 | 919 | 839 | -869 | 1,097 | 293 | -355 | 2,635 | 1,521 | 571 | ||
-105 | -149 | -286 | -489 | -40 | -63 | -103 | -16 | -171 | -137 | ||
2,364 | -952 | -547 | 1,363 | -1,003 | -148 | 360 | -2,404 | -1,188 | -296 | ||
Net Cash Flow | 338 | -182 | 6 | 5 | 54 | 82 | -98 | 215 | 162 | 138 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 166 | 201 | 188 | 159 | 197 | 198 | 170 | 176 | 266 | 69 | 64 |
Inventory Days | 57 | 55 | 55 | 61 | 45 | 56 | 74 | 107 | 94 | 52 | 78 |
Days Payable | 56 | 32 | 45 | 70 | 54 | 86 | 102 | 118 | 339 | 96 | 91 |
Cash Conversion Cycle | 168 | 224 | 198 | 149 | 188 | 168 | 142 | 164 | 22 | 25 | 52 |
Working Capital Days | 173 | 223 | 194 | 153 | 177 | 158 | 148 | 152 | 22 | -113 | -14 |
ROCE % | 8% | 5% | 7% | 5% | 8% | 10% | 5% | -6% | 4% | 16% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 25 Jan
- Closure of Trading Window 20 Jan
- Board Meeting Intimation for Notice Of Board Meeting 20 Jan
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
12 Jan - In compliance with Regulation 74(5) of SESI (Depositories and Participants) Regulations 2018, please find enclosed herewith a Certificate dated 11th January, 2023 received from Link …
- Submission Of Voting Results Of Postal Ballot & Scrutinizers Report 30 Dec
Annual reports
-
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 bse
-
Financial Year 2013
from nse
-
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]