Khaitan Chem & Fert.

₹68.4 -0.1 | 0.1%

WEBSITE BSE:507794 NSE : KHAITAN CHEM 10 May, 16:01

Market Cap ₹663 Cr.

Stock P/E -25.4

P/B 2.6

Current Price ₹68.4

Book Value ₹ 26.7

Face Value 1

52W High ₹96.3

Dividend Yield 0.44%

52W Low ₹ 59.9

Edit Ratio

Khaitan Chem & Fert. Research see more...

Overview Inc. Year: 1982Industry: Fertilizers

Khaitan Chemicals and Fertilizers Ltd manufactures and sells single super phosphate (SSP), sulphuric acid, and other chemical compounds in India. It operates through 3 segments: Fertilizer and Chemicals, Agri (Soya), and Others. The organisation gives plain, zincated, and boronated SSP fertilizers in powder and granulated forms underneath the Khaitan SSP and Utsav SSP manufacturers to be used in crops, consisting of oil seeds, groundnuts, potatoes, and so forth. It additionally produces sulphuric acid, which is utilized in manufacturing of SSP fertilizers, copper sulphate, zinc sulphate, ferrous sulphate, and health medicines; sulphur trioxide and oleum which can be used for the manufacturing of plastics, detergents, and dyestuffs; and linier alkyl benzene sulphonic acid, that's used to provide detergent and cake for washing the clothes. In addition, the business enterprise manufactures and sells crude soya oil and de-oiled cakes; and refined vegetable oil under the Khaitan Vegetable Oil brand. Further, it generates steam and sells wind power. The company turned into integrated in 1982 and is based in Indore, India.

Khaitan Chem & Fert. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Khaitan Chem & Fert. Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	217	273	193	216	277	214	182	164	193	127
Other Income	0	0	0	0	1	0	1	0	1	1
Total Income	217	273	193	216	277	214	182	164	194	128
Total Expenditure	176	228	186	199	245	200	165	163	183	142
Operating Profit	42	45	7	17	32	13	18	1	11	-14
Interest	3	4	2	4	6	5	5	7	8	9
Depreciation	2	2	2	2	2	2	2	3	3	3
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	36	40	3	10	24	6	11	-8	1	-25
Provision for Tax	8	11	0	3	7	2	3	-2	0	2
Profit After Tax	28	29	3	8	17	5	7	-7	0	-27
Adjustments	-0	-0	-0	0	0	3	2	1	0	0
Profit After Adjustments	28	29	3	8	17	8	10	-6	0	-27
Adjusted Earnings Per Share	2.9	3	0.3	0.8	1.8	0.5	0.8	-0.7	0	-2.8

Khaitan Chem & Fert. Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	458	388	329	392	359	353	373	437	481	824	888	666
Other Income	4	9	3	2	3	1	1	2	1	1	1	3
Total Income	462	397	332	394	362	355	373	439	481	825	889	668
Total Expenditure	431	370	295	352	320	317	330	391	419	702	810	653
Operating Profit	31	27	37	42	42	38	44	48	62	123	80	16
Interest	26	25	30	30	31	26	22	18	14	13	20	29
Depreciation	7	8	9	9	8	9	9	9	7	7	9	11
Exceptional Income / Expenses	4	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	-6	-2	3	2	2	13	22	42	103	51	-21
Provision for Tax	-0	-5	-5	2	0	1	5	6	15	23	14	3
Profit After Tax	2	-2	4	2	2	2	8	15	27	80	37	-27
Adjustments	0	0	0	0	0	0	0	0	-2	-1	5	3
Profit After Adjustments	2	-2	4	2	2	2	8	15	25	79	42	-23
Adjusted Earnings Per Share	0.2	-0.2	0.4	0.2	0.2	0.2	0.8	1.6	2.8	8.3	3.9	-2.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	8%	27%	20%	7%
Operating Profit CAGR	-35%	19%	16%	10%
PAT CAGR	-54%	35%	79%	34%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-11%	38%	51%	23%
ROE Average	14%	23%	17%	8%
ROCE Average	16%	24%	20%	13%

Khaitan Chem & Fert. Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	127	125	126	127	129	130	138	153	174	252	294
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	15	20	21	52	49	42	31	19	19	7	24
Other Non-Current Liabilities	14	10	5	5	5	5	8	12	17	18	17
Total Current Liabilities	338	231	247	216	254	213	176	206	144	293	368
Total Liabilities	494	386	399	400	438	391	353	391	354	571	707
Fixed Assets	92	123	124	118	118	114	108	102	100	102	129
Other Non-Current Assets	20	7	3	5	8	6	6	6	6	23	17
Total Current Assets	382	257	272	277	312	271	240	282	249	440	558
Total Assets	494	386	399	400	438	391	353	391	354	571	707

Khaitan Chem & Fert. Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	1	2	2	1	0	0	0	0	0	47
Cash Flow from Operating Activities	-44	175	21	26	32	64	92	16	84	27	-88
Cash Flow from Investing Activities	-17	-23	-8	-2	-9	0	-4	1	-6	-20	-22
Cash Flow from Financing Activities	60	-151	-13	-24	-23	-65	-88	-17	-79	40	63
Net Cash Inflow / Outflow	-0	1	0	-1	-0	-0	0	0	-0	47	-47
Closing Cash & Cash Equivalent	1	2	2	1	0	0	0	0	0	47	0

Khaitan Chem & Fert. Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.22	-0.17	0.36	0.17	0.17	0.17	0.81	1.55	2.78	8.27	3.85
CEPS(Rs)	0.97	0.62	1.28	1.06	1.02	1.07	1.72	2.43	3.46	9.02	4.79
DPS(Rs)	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.2	0.25	0.3	0.3
Book NAV/Share(Rs)	13.11	12.88	13.01	13.12	13.31	13.44	14.24	15.78	17.96	26.01	30.29
Core EBITDA Margin(%)	5.85	4.52	10.36	10.07	10.49	10.18	11.49	10.57	12.77	14.77	8.82
EBIT Margin(%)	5.96	4.8	8.53	8.32	9.14	8.13	9.34	9.14	11.51	14.03	7.97
Pre Tax Margin(%)	0.43	-1.57	-0.5	0.84	0.58	0.68	3.37	4.93	8.69	12.49	5.75
PAT Margin (%)	0.46	-0.41	1.05	0.42	0.45	0.46	2.12	3.45	5.6	9.73	4.21
Cash Profit Margin (%)	2.04	1.53	3.71	2.59	2.71	2.92	4.47	5.4	6.97	10.62	5.23
ROA(%)	0.44	-0.37	0.89	0.42	0.4	0.4	2.12	4.06	7.23	17.33	5.85
ROE(%)	1.69	-1.29	2.79	1.31	1.29	1.27	5.88	10.36	16.47	37.6	13.68
ROCE(%)	6.97	4.82	8.27	9.32	9.16	8.24	11.47	14.09	20.33	36.09	15.67
Receivable days	40.16	47.99	55.83	68.17	92.61	97.84	77.21	46.99	36.87	18.09	21.19
Inventory Days	139.51	147.86	145.74	91.16	83.12	90.33	80.22	84.25	85.43	71.21	94.84
Payable days	69.88	37.38	48.45	37.79	56.61	66.36	73.96	72.84	68.75	55.22	68.24
PER(x)	56.47	0	18.82	46.84	93.33	75.9	9.9	3.52	7.92	15.24	17.39
Price/Book(x)	0.95	0.5	0.52	0.61	1.2	0.96	0.57	0.35	1.22	4.84	2.21
Dividend Yield(%)	0.4	0.78	0.74	0.63	0.31	0.39	0.62	3.65	1.14	0.24	0.45
EV/Net Sales(x)	0.89	0.68	0.85	0.77	1.08	0.91	0.56	0.43	0.59	1.58	0.96
EV/Core EBITDA(x)	13.25	10	7.51	7.2	9.29	8.56	4.78	3.85	4.61	10.56	10.71
Net Sales Growth(%)	-28.88	-15.32	-15.16	19.16	-8.57	-1.53	5.48	17.31	10	71.32	7.77
EBIT Growth(%)	-51.3	-31.67	50.98	16.16	0.62	-13.37	20.68	14.76	38.53	108.83	-38.82
PAT Growth(%)	-90.2	-176.23	315.79	-52.72	0.05	-0.93	380.9	90.96	78.68	197.52	-53.4
EPS Growth(%)	-90.2	-176.23	315.83	-52.73	0.06	-0.94	380.98	90.95	78.68	197.52	-53.4
Debt/Equity(x)	2.5	1.7	1.79	1.82	1.85	1.55	0.99	0.91	0.45	0.54	0.75
Current Ratio(x)	1.13	1.11	1.1	1.28	1.23	1.27	1.36	1.37	1.73	1.5	1.51
Quick Ratio(x)	0.58	0.53	0.56	0.98	0.83	0.92	0.86	0.82	0.95	0.79	0.83
Interest Cover(x)	1.08	0.75	0.94	1.11	1.07	1.09	1.57	2.17	4.07	9.1	3.59
Total Debt/Mcap(x)	2.64	3.4	3.42	2.99	1.55	1.62	1.75	2.61	0.37	0.11	0.34

Khaitan Chem & Fert. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.99	74.99	74.99	74.99	74.99	74.99	74.99	74.99	74.99	74.99
FII	0.07	0.47	0.22	0.18	0	0	0	0.01	0.11	0.02
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Public	24.92	24.53	24.78	24.82	24.99	25	25	24.99	24.89	24.98
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	7.27	7.27	7.27	7.27	7.27	7.27	7.27	7.27	7.27	7.27
FII	0.01	0.05	0.02	0.02	0	0	0	0	0.01	0
DII	0	0	0	0	0	0	0	0	0	0
Public	2.42	2.38	2.4	2.41	2.42	2.42	2.42	2.42	2.41	2.42
Others	0	0	0	0	0	0	0	0	0	0
Total	9.7	9.7	9.7	9.7	9.7	9.7	9.7	9.7	9.7	9.7

Pros

Company has delivered good profit growth of 79% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 23%

Cons

Debtor days have increased from 55.22 to 68.24days.

* 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.

Khaitan Chem & Fert. News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Khaitan Chem & Fert.

Add Watchlist

Khaitan Chem & Fert. Research see more...

Overview Inc. Year: 1982Industry: Fertilizers

Khaitan Chem & Fert. Share Price

Alert Data

Quarterly Price

Peer Comparison

Khaitan Chem & Fert. Quarterly Results

Khaitan Chem & Fert. Profit & Loss

Growth Rates

Khaitan Chem & Fert. Balance Sheet

Khaitan Chem & Fert. Cash Flow

Khaitan Chem & Fert. Ratios

Khaitan Chem & Fert. Shareholding Pattern

Khaitan Chem & Fert. News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!