Zuari Agro Chemicals

₹171.9 2 | 1.1%

WEBSITE BSE:534742 NSE : ZUARI AGRO 10 May, 16:01

Market Cap ₹723 Cr.

Stock P/E 32.9

P/B 0.4

Current Price ₹171.9

Book Value ₹ 383.1

Face Value 10

52W High ₹259.8

Dividend Yield 0%

52W Low ₹ 128

Edit Ratio

Zuari Agro Chemicals Research see more...

Overview Inc. Year: 2009Industry: Fertilizers

Zuari Agro Chemicals Ltd is a fertilizer business enterprise. The Company is engaged in the manufacture, sale and buying and selling of fertilizers and seeds. It is also an importer of farm nutrients and fertilizers. It produces fertilizers of numerous grades, along side seeds, pesticides, micro nutrients and distinctiveness fertilizers. Its fertilizer plant has an annual set up ability of approximately 1,059,300 metric tons of fertilizer. It has a production facility at Goa, which consists of over four plants. Its plants provide farmers with urea, diammonium phosphate (DAP), and nitrogen, phosphorous and potassium (NPK)-based fertilizers. Its products are advertised underneath the Jai Kisaan emblem. It has about 3,300 dealers and over 11,000 sub sellers that market numerous manufacturers of fertilizer and other agri-inputs. It has advertising offices which are spread over an area covering Andhra Pradesh and Tamil Nadu, among others. It operates in India and caters to the desires of the domestic market.

Zuari Agro Chemicals Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Zuari Agro Chemicals Quarterly Results

#(Fig in Cr.)	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Dec 2023
Net Sales	659	812	935	950	893	1296	502	1416	1205	843
Other Income	27	5	5	18	33	12	5	13	15	12
Total Income	686	817	939	968	926	1308	506	1429	1220	856
Total Expenditure	612	755	855	876	871	1210	522	1282	1082	768
Operating Profit	74	62	84	92	55	98	-15	147	139	88
Interest	30	43	44	40	45	45	51	56	57	49
Depreciation	21	17	16	18	16	18	17	22	23	24
Exceptional Income / Expenses	0	0	0	0	0	1142	0	0	0	0
Profit Before Tax	24	3	24	33	-6	1178	-84	69	59	15
Provision for Tax	9	13	17	16	1	279	-19	15	27	17
Profit After Tax	15	-11	7	17	-8	899	-65	54	32	-2
Adjustments	-23	10	88	12	13	3	29	15	-57	16
Profit After Adjustments	-9	-1	96	30	6	902	-36	69	-24	13
Adjusted Earnings Per Share	-2.1	-0.2	22.8	7	1.4	214.5	-8.6	16.5	-5.8	3.2

Zuari Agro Chemicals 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	7889	7341	7635	7612	6377	7265	8103	5004	2404	3590	4553	3966
Other Income	102	80	73	62	56	87	46	50	62	61	95	45
Total Income	7991	7421	7708	7674	6433	7352	8148	5054	2466	3650	4647	4011
Total Expenditure	7549	7133	7337	7338	5906	6730	7788	5227	2198	3357	4220	3654
Operating Profit	441	288	371	335	527	622	360	-173	268	294	427	359
Interest	303	380	318	419	440	404	488	535	200	173	207	213
Depreciation	38	34	30	66	77	83	87	111	68	67	79	86
Exceptional Income / Expenses	-5	60	0	-26	-64	-26	-106	0	0	0	443	0
Profit Before Tax	95	-66	23	-175	-54	111	-321	-818	-0	214	683	59
Provision for Tax	21	-9	7	-34	-9	23	7	37	38	47	129	40
Profit After Tax	74	-57	16	-141	-45	87	-328	-855	-39	167	554	19
Adjustments	-10	12	-8	26	23	30	40	53	-118	-36	-78	3
Profit After Adjustments	64	-44	9	-115	-22	117	-288	-802	-157	130	477	22
Adjusted Earnings Per Share	15.3	-10.5	2.1	-27.4	-5.2	27.9	-68.6	-190.7	-37.4	31	113.3	5.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	27%	-3%	-9%	-5%
Operating Profit CAGR	45%	0%	-7%	-0%
PAT CAGR	232%	0%	45%	22%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	32%	25%	1%	3%
ROE Average	57%	34%	-8%	-4%
ROCE Average	27%	17%	9%	8%

Zuari Agro Chemicals 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	1069	1017	1007	1347	1367	1465	1152	341	196	367	1581
Minority's Interest	112	99	104	355	364	390	400	414	443	477	533
Borrowings	58	170	221	541	493	520	868	566	594	507	557
Other Non-Current Liabilities	94	97	106	28	-32	-57	-47	-39	-20	66	171
Total Current Liabilities	5163	4665	4681	5737	5322	5853	6829	5213	4092	2920	2207
Total Liabilities	6496	6048	6118	8008	7514	8171	9202	6495	5304	6192	5050
Fixed Assets	374	450	488	1829	1789	1794	1832	1859	1428	1420	1937
Other Non-Current Assets	314	593	889	1104	1200	1238	1139	1181	1178	1496	1319
Total Current Assets	5809	5005	4742	5076	4524	5138	6231	3455	2699	1957	1788
Total Assets	6496	6048	6118	8008	7514	8171	9202	6495	5304	6192	5050

Zuari Agro Chemicals 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	338	211	29	7	12	66	147	50	265	427	566
Cash Flow from Operating Activities	-629	919	839	-869	1097	293	-355	2635	1521	571	95
Cash Flow from Investing Activities	-165	-149	-286	-498	-40	-63	-103	-16	-171	-137	426
Cash Flow from Financing Activities	667	-952	-547	1363	-1003	-148	360	-2404	-1188	-296	-697
Net Cash Inflow / Outflow	-127	-181	6	-4	54	82	-97	215	162	138	-176
Closing Cash & Cash Equivalent	211	29	35	12	66	147	50	265	427	566	389

Zuari Agro Chemicals 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)	15.29	-10.52	2.13	-27.4	-5.22	27.91	-68.57	-190.74	-37.35	31.01	113.33
CEPS(Rs)	26.75	-5.36	11.07	-18.03	7.6	40.39	-57.26	-176.92	6.96	55.65	150.45
DPS(Rs)	3	3	2	0	1	0	0	0	0	0	0
Book NAV/Share(Rs)	254.18	241.9	239.39	320.35	325.02	348.26	273.94	81.12	46.65	87.26	375.95
Core EBITDA Margin(%)	4.3	2.82	3.89	3.58	7.35	7.23	3.84	-4.36	8.33	6.53	7.5
EBIT Margin(%)	5.04	4.26	4.45	3.19	6.02	6.95	2.03	-5.54	8.1	10.83	20.07
Pre Tax Margin(%)	1.2	-0.9	0.3	-2.29	-0.84	1.49	-3.92	-15.99	-0.01	5.99	15.41
PAT Margin (%)	0.94	-0.77	0.22	-1.85	-0.71	1.18	-4	-16.71	-1.56	4.67	12.5
Cash Profit Margin (%)	1.42	-0.31	0.61	-0.99	0.5	2.3	-2.94	-14.54	1.19	6.56	14.27
ROA(%)	1.19	-0.9	0.27	-2	-0.58	1.11	-3.78	-10.89	-0.66	2.9	9.86
ROE(%)	7.23	-5.42	1.63	-12.01	-3.34	6.17	-25.09	-114.47	-14.39	59.15	56.9
ROCE(%)	7.9	6.12	7.42	4.5	6.39	8.84	2.69	-5.62	6.96	15.49	27.22
Receivable days	186.57	200.7	168.32	177	215.4	168.97	162.31	218.51	197.44	55.61	58.19
Inventory Days	46.63	44.58	43.89	40.98	40.87	43.36	62.65	82.54	56.88	37.1	37.15
Payable days	46.25	39.96	56.71	62.52	77.88	89.05	102.89	189.37	280.12	77.03	63.44
PER(x)	9.59	0	107.39	0	0	17.22	0	0	0	4.31	1.07
Price/Book(x)	0.58	0.53	0.96	0.44	1.12	1.38	0.68	0.76	1.95	1.53	0.32
Dividend Yield(%)	2.05	2.33	0.87	0	0.28	0	0	0	0	0	0
EV/Net Sales(x)	0.61	0.58	0.57	0.74	0.9	0.88	0.73	0.66	0.68	0.68	0.46
EV/Core EBITDA(x)	10.94	14.79	11.74	16.76	10.91	10.22	16.48	-19.11	6.05	8.29	4.91
Net Sales Growth(%)	-4.17	-6.95	4.01	-0.31	-16.22	13.92	11.54	-38.24	-51.97	49.34	26.82
EBIT Growth(%)	-5.17	-21.25	8.79	-28.6	58.15	33.38	-67.62	-270.31	170.61	93.01	130.27
PAT Growth(%)	-58.79	-176	129.16	-957.08	67.91	292.54	-475.88	-160.37	95.48	530.76	232.73
EPS Growth(%)	0	-168.83	120.28	-1384.4	80.94	634.4	-345.71	-178.18	80.42	183.03	265.43
Debt/Equity(x)	4.14	3.68	3.41	3.75	3.14	3.08	4.54	9.87	9.43	7.02	1.27
Current Ratio(x)	1.12	1.07	1.01	0.88	0.85	0.88	0.91	0.66	0.66	0.67	0.81
Quick Ratio(x)	0.94	0.89	0.8	0.76	0.72	0.7	0.65	0.56	0.61	0.5	0.63
Interest Cover(x)	1.31	0.83	1.07	0.58	0.88	1.27	0.34	-0.53	1	2.24	4.31
Total Debt/Mcap(x)	7.18	6.91	3.56	8.52	2.82	2.23	6.66	12.91	4.85	4.58	3.96

Zuari Agro Chemicals Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	65.04	65.04	65.28	65.28	65.28	65.28	65.28	65.28	65.28	65.28
FII	1.05	1.01	0.84	1.43	1.1	1.13	1.09	1.02	1.58	1.27
DII	2.05	1.7	1.7	1.08	1	1	1	1	1	1
Public	31.86	32.24	32.17	32.21	32.62	32.59	32.64	32.7	32.14	32.45
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	2.74	2.74	2.75	2.75	2.75	2.75	2.75	2.75	2.75	2.75
FII	0.04	0.04	0.04	0.06	0.05	0.05	0.05	0.04	0.07	0.05
DII	0.09	0.07	0.07	0.05	0.04	0.04	0.04	0.04	0.04	0.04
Public	1.34	1.36	1.35	1.35	1.37	1.37	1.37	1.38	1.35	1.36
Others	0	0	0	0	0	0	0	0	0	0
Total	4.21	4.21	4.21	4.21	4.21	4.21	4.21	4.21	4.21	4.21

Pros

Stock is trading at 0.4 times its book value
Company has delivered good profit growth of 44% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 34%
Debtor days have improved from 77.03 to 63.44days.

Cons

* 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.

Zuari Agro Chemicals 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

Zuari Agro Chemicals

Add Watchlist

Zuari Agro Chemicals Research see more...

Overview Inc. Year: 2009Industry: Fertilizers

Zuari Agro Chemicals Share Price

Alert Data

Quarterly Price

Peer Comparison

Zuari Agro Chemicals Quarterly Results

Zuari Agro Chemicals Profit & Loss

Growth Rates

Zuari Agro Chemicals Balance Sheet

Zuari Agro Chemicals Cash Flow

Zuari Agro Chemicals Ratios

Zuari Agro Chemicals Shareholding Pattern

Zuari Agro Chemicals News

IPO

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

Please Login!

Error!