Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 08 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Gujarat Narmada Valley Fertilizers & Chemicals Ltd

Share Price and Basic Stock Data

Last Updated: September 6, 2024, 11:47 pm

Market Cap 10,000 Cr.
Current Price 681
High / Low815/590
Stock P/E19.4
Book Value 558
Dividend Yield2.42 %
ROCE7.71 %
ROE5.63 %
Face Value 10.0
PEG Ratio1.49

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Gujarat Narmada Valley Fertilizers & Chemicals Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Bharat Agri Fert & Realty Ltd 477 Cr. 90.3132/77.0 9.970.00 %6.14 %14.8 % 1.00
Basant Agro Tech (India) Ltd 179 Cr. 19.828.9/17.742.6 19.20.25 %5.65 %1.30 % 1.00
Zuari Agro Chemicals Ltd 815 Cr. 194260/1356.12 4030.00 %11.1 %6.10 % 10.0
Southern Petrochemicals Industries Corporation Ltd (SPIC) 1,836 Cr. 90.1108/63.610.6 52.81.66 %17.8 %14.4 % 10.0
Sikko Industries Ltd 176 Cr. 105125/56.833.0 16.60.14 %20.6 %15.7 % 10.0
Industry Average10,456.58 Cr356.6043.10138.660.58%17.69%11.40%7.35

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales1,5081,7331,3942,0962,3802,7722,6962,5872,6732,2711,6522,0802,088
Expenses1,1451,2631,0011,6651,7061,8871,9332,2782,2351,9021,5471,9112,004
Operating Profit36347039343167488576330943836910516984
OPM %24%27%28%21%28%32%28%12%16%16%6%8%4%
Other Income45494358486176857712388152121
Interest1111102111117
Depreciation70687071767576777674767876
Profit before tax337450366417645871761316438417116242122
Tax %29%31%34%32%16%26%25%25%26%20%27%26%22%
Net Profit2403092402825396435692373243348517895
EPS in Rs15.4519.8815.4318.1634.6841.3736.6115.2520.8521.495.4711.456.47

Last Updated: August 16, 2024, 5:47 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:43 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales3,8624,2534,8474,6424,5524,5895,8375,8965,1625,1298,64210,2278,676
Expenses3,3113,6594,2314,6623,9893,9364,4455,0224,6214,1256,2598,3487,595
Operating Profit551593616-215636531,3928745421,0032,3841,8791,081
OPM %14%14%13%-0%12%14%24%15%10%20%28%18%12%
Other Income30404552252517140215153237209361440
Interest3463922742972031006520354
Depreciation131149145209251251270263264272292303304
Profit before tax417422424-4522687151,1628194259482,2981,9321,213
Tax %32%35%31%0%35%27%32%10%-17%27%26%24%
Net Profit284273292-4521735217907414996891,7041,464921
EPS in Rs18.2617.5718.81-29.0911.1133.5450.8047.6932.1044.35109.6294.2059.26
Dividend Payout %19%20%19%0%18%15%15%15%16%18%9%32%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-3.87%6.96%-254.79%138.27%201.16%51.63%-6.20%-32.66%38.08%147.31%-14.08%
Change in YoY Net Profit Growth (%)0.00%10.83%-261.75%393.07%62.88%-149.52%-57.83%-26.46%70.73%109.24%-161.40%

Growth

Compounded Sales Growth
10 Years:5%
5 Years:6%
3 Years:16%
TTM:-10%
Compounded Profit Growth
10 Years:5%
5 Years:-8%
3 Years:-11%
TTM:-47%
Stock Price CAGR
10 Years:23%
5 Years:31%
3 Years:27%
1 Year:10%
Return on Equity
10 Years:12%
5 Years:14%
3 Years:15%
Last Year:6%

Last Updated: August 30, 2024, 6:11 pm

Balance Sheet

Last Updated: August 9, 2024, 6:43 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital155155155155155155155155155155155147
Reserves2,5622,7902,3253,1223,6464,3034,8425,0675,8287,7438,8518,051
Borrowings3,1963,9043,8443,1011,9593032088604223
Other Liabilities1,1092,4202,1642,1302,1422,4112,3372,2612,3212,7642,6132,360
Total Liabilities7,0229,2708,4888,5097,9037,1727,5428,3448,30910,66411,62110,561
Fixed Assets1,8074,8734,4684,3674,4424,1613,9593,8103,7203,5783,3813,238
CWIP2,7522313914142582161138187289
Investments1301321457297627267325968531,2223,1062,919
Other Assets2,3324,2413,8613,4042,6832,2712,8263,8563,5755,7274,9464,115
Total Assets7,0229,2708,4888,5097,9037,1727,5428,3448,30910,66411,62110,561

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity -160114909961,4451,8197012861,8841,9671,37332
Cash from Investing Activity -808-394-28436-5349-310-901-856-1,899-1,2291,235
Cash from Financing Activity 889334-363-1,037-1,073-1,400-185546-934-130-160-1,281
Net Cash Flow-79-48-156-5320468206-6995-62-16-14

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow551.00590.00613.00-24.00560.00652.00-302.00666.00-318.00-3.000.00-1.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days10111010711988707710036261329
Inventory Days93999810711098106125129918494
Days Payable323539405761506863594242
Cash Conversion Cycle162173166186142107132156103585581
Working Capital Days73119139122112718917868974658
ROCE %9%8%-3%9%10%24%17%8%16%33%23%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters41.18%41.18%41.18%41.18%41.18%41.18%41.18%41.18%41.18%41.30%41.30%41.30%
FIIs13.75%17.27%22.39%22.64%22.39%20.47%20.01%19.67%18.63%20.11%19.40%19.18%
DIIs7.31%6.61%5.24%5.34%4.97%4.77%4.97%4.11%6.24%7.58%9.30%6.58%
Public37.76%34.93%31.19%30.83%31.45%33.58%33.83%35.03%33.93%31.00%29.99%32.93%
No. of Shareholders2,31,0622,25,7272,31,5932,44,7942,56,8192,75,2122,79,9092,76,0302,76,1282,57,3622,53,0032,63,160

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Kotak Equity Arbitrage Fund - Regular Plan819,0000.1856.25715,0002024-09-0414.55%
SBI Arbitrage Opportunities Fund715,0000.2149.11715,0002024-09-040%
HSBC Value Fund689,2000.4747.34715,0002024-09-04-3.61%
ICICI Prudential Smallcap Fund624,3280.6542.88715,0002024-09-04-12.68%
Invesco India Arbitrage Fund543,4000.3637.32715,0002024-09-04-24%
DSP Arbitrage Fund518,7001.3135.63715,0002024-09-04-27.45%
Aditya Birla Sun Life Pure Value Fund503,9850.6734.62715,0002024-09-04-29.51%
Mahindra Manulife Small Cap Fund490,0001.3233.66715,0002024-09-04-31.47%
Nippon India Arbitrage Fund378,3000.2225.98715,0002024-09-04-47.09%
ICICI Prudential Equity - Arbitrage Fund352,3000.1524.2715,0002024-09-04-50.73%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)32.4894.68110.0544.8432.69
Diluted EPS (Rs.)32.4894.68110.0544.8432.69
Cash EPS (Rs.)53.95113.69128.3961.8749.11
Book Value[Excl.RevalReserv]/Share (Rs.)565.24585.84514.09390.44340.96
Book Value[Incl.RevalReserv]/Share (Rs.)565.24585.84514.09390.44340.96
Revenue From Operations / Share (Rs.)539.46658.02556.06329.99332.16
PBDIT / Share (Rs.)66.12144.11166.8579.8244.68
PBIT / Share (Rs.)45.17124.62148.0862.3027.67
PBT / Share (Rs.)44.28124.28147.8661.0227.33
Net Profit / Share (Rs.)32.9994.19109.6244.3432.10
NP After MI And SOA / Share (Rs.)33.8194.68110.0544.8432.69
PBDIT Margin (%)12.2521.9030.0024.1813.45
PBIT Margin (%)8.3718.9326.6318.878.33
PBT Margin (%)8.2018.8826.5918.498.22
Net Profit Margin (%)6.1114.3119.7113.439.66
NP After MI And SOA Margin (%)6.2614.3819.7913.589.84
Return on Networth / Equity (%)5.9816.1621.4011.489.58
Return on Capital Employeed (%)6.9218.6124.5713.046.49
Return On Assets (%)4.6512.5815.958.316.03
Total Debt / Equity (X)0.000.000.000.000.16
Asset Turnover Ratio (%)0.700.910.900.610.64
Current Ratio (X)4.153.773.613.572.03
Quick Ratio (X)3.112.902.892.731.51
Inventory Turnover Ratio (X)3.916.665.603.434.05
Dividend Payout Ratio (NP) (%)0.0010.567.2611.1521.41
Dividend Payout Ratio (CP) (%)0.008.756.218.0114.08
Earning Retention Ratio (%)0.0089.4492.7488.8578.59
Cash Earning Retention Ratio (%)0.0091.2593.7991.9985.92
Interest Coverage Ratio (X)74.77425.81749.4862.18131.77
Interest Coverage Ratio (Post Tax) (X)38.31279.32493.4135.5595.67
Enterprise Value (Cr.)7656.565923.1911944.133224.132452.31
EV / Net Operating Revenue (X)0.960.571.380.620.47
EV / EBITDA (X)7.882.644.612.603.53
MarketCap / Net Operating Revenue (X)1.160.771.520.910.34
Retention Ratios (%)0.0089.4392.7388.8478.58
Price / BV (X)1.110.861.640.770.33
Price / Net Operating Revenue (X)1.160.771.520.910.34
EarningsYield0.050.180.130.140.28

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹624.21

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Overvalued: 8.34% compared to the current price ₹681.00

Intrinsic Value: 705.64

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 3.62% compared to the current price ₹681.00

Last 5 Year EPS CAGR: 13.04%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (4,927.50 cr) compared to borrowings (1,448.83 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (5.31 cr) and profit (307.00 cr) over the years.
  1. The stock has a low average ROCE of 13.50%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 97.67, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 126.75, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Gujarat Narmada Valley Fertilizers & Chemicals Ltd:
    1. Net Profit Margin: 6.11%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 6.92% (Industry Average ROCE: 17.69%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 5.98% (Industry Average ROE: 11.4%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 38.31
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 3.11
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 19.4 (Industry average Stock P/E: 43.1)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Gujarat Narmada Valley Fertilizers & Chemicals Ltd. is a Public Limited Listed company incorporated on 10/05/1976 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L24110GJ1976PLC002903 and registration number is 002903. Currently Company is involved in the business activities of Manufacture of urea and other organic fertilizers. Company’s Total Operating Revenue is Rs. 8642.29 Cr. and Equity Capital is Rs. 155.42 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
FertilisersP.O: Narmadanagar, Bharuch District Gujarat 392015investor@gnfc.in
http://www.gnfc.in
Management
NamePosition Held
Mr. Raj KumarChairman
Mr. Pankaj JoshiManaging Director
Mrs. Mamta VermaDirector
Mr. J P GuptaDirector
Prof. Ranjan Kumar GhoshIndependent Director
Mr. Bhadresh MehtaIndependent Director
Dr. N RavichandranIndependent Director
Prof. Piyushkumar SinhaIndependent Director
Mr. Kamal DayaniDirector
Mrs. Gauri KumarIndependent Woman Director

FAQ

What is the latest fair value of Gujarat Narmada Valley Fertilizers & Chemicals Ltd?

The latest fair value of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is ₹624.21.

What is the Market Cap of Gujarat Narmada Valley Fertilizers & Chemicals Ltd?

The Market Cap of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is 10,000 Cr..

What is the current Stock Price of Gujarat Narmada Valley Fertilizers & Chemicals Ltd as on 07 September 2024?

The current stock price of Gujarat Narmada Valley Fertilizers & Chemicals Ltd as on 07 September 2024 is 681.

What is the High / Low of Gujarat Narmada Valley Fertilizers & Chemicals Ltd stocks in FY 2024?

In FY 2024, the High / Low of Gujarat Narmada Valley Fertilizers & Chemicals Ltd stocks is 815/590.

What is the Stock P/E of Gujarat Narmada Valley Fertilizers & Chemicals Ltd?

The Stock P/E of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is 19.4.

What is the Book Value of Gujarat Narmada Valley Fertilizers & Chemicals Ltd?

The Book Value of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is 558.

What is the Dividend Yield of Gujarat Narmada Valley Fertilizers & Chemicals Ltd?

The Dividend Yield of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is 2.42 %.

What is the ROCE of Gujarat Narmada Valley Fertilizers & Chemicals Ltd?

The ROCE of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is 7.71 %.

What is the ROE of Gujarat Narmada Valley Fertilizers & Chemicals Ltd?

The ROE of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is 5.63 %.

What is the Face Value of Gujarat Narmada Valley Fertilizers & Chemicals Ltd?

The Face Value of Gujarat Narmada Valley Fertilizers & Chemicals Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Gujarat Narmada Valley Fertilizers & Chemicals Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE