Gujarat Narmada Valley Fertilizers & Chemicals Ltd
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.
- Market Cap ₹ 10,260 Cr.
- Current Price ₹ 698
- High / Low ₹ 815 / 532
- Stock P/E 14.8
- Book Value ₹ 594
- Dividend Yield 4.30 %
- ROCE 22.9 %
- ROE 17.3 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 1.18 times its book value
- Stock is providing a good dividend yield of 4.30%.
- 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.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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: | 24% |
5 Years: | 18% |
3 Years: | 25% |
1 Year: | 18% |
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% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
- Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2 19 Apr
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 19 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 16 Apr
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 12 Apr
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 bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022TranscriptPPT
-
May 2022TranscriptPPT
-
Feb 2022TranscriptPPT
-
Nov 2021TranscriptPPT
-
Aug 2021TranscriptPPT
-
May 2021TranscriptPPT
-
Mar 2021TranscriptPPT
-
Feb 2018TranscriptPPT
-
Nov 2017TranscriptPPT
-
Aug 2017TranscriptPPT
Business Segments
GNFC is into the manufacturing and marketing of fertilizers, pesticides, industrial chemicals and also has an IT products division.