Chambal Fert & Chem

₹268.7 -1.7 | 0.6%

WEBSITE BSE:500085 NSE : CHAMBAL FERT 23 Mar, 15:53

Market Cap ₹11190 Cr.

Stock P/E 9.4

P/B 1.6

Current Price ₹268.7

Book Value ₹ 170.9

Face Value 10

52W High ₹516

Dividend Yield 2.79%

52W Low ₹ 260.8

Edit Ratio

Chambal Fert & Chem Research see more...

Let's explore growth potential in Chambal Fertilizers & Chemicals Limited

Overview Inc. Year: 1985Industry: Fertilizers

Chambal Fertilisers and Chemicals Ltd is an India-based agency this is engaged in the production of urea in its three plants placed at Gadepan in Kota district of Rajasthan. The Company is likewise engaged in marketing of other fertilizers and agri-inputs, such as muriate of potash (MOP), ammonium phosphate sulphate (APS), di-ammonium phosphate (DAP), different grades of sulphur, micronutrients, agrochemicals, nitrogen, phosphorous and potassium (NPK) fertilizers. Its crop protection merchandise consist of insecticides, fungicides and herbicides. It caters to the desires of the farmers in approximately 10 states in northern, eastern, central and western areas of India and is the fertilizer dealer in the state of Rajasthan, Madhya Pradesh, Punjab and Haryana. The Company's subsidiaries include Chambal Infrastructure Ventures Ltd, ISGN Corporation and ISG Novasoft Technologies Ltd, CFCL Ventures Ltd amongst others.

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Chambal Fert & Chem Quarterly Results

#(Fig in Cr.)	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Net Sales	3987	3873	1641	3540	4479	4743	3307	7291	8587	8296
Other Income	52	-11	-31	7	17	19	24	15	89	23
Total Income	4039	3861	1610	3547	4496	4762	3332	7306	8676	8319
Total Expenditure	3245	3075	1307	2958	3742	4161	2946	6698	8142	7626
Operating Profit	794	786	303	589	754	602	386	608	533	693
Interest	82	53	48	30	25	24	27	48	85	120
Depreciation	72	72	75	73	75	76	75	76	78	78
Exceptional Income / Expenses	0	0	338	0	0	0	0	0	0	0
Profit Before Tax	641	662	518	485	654	501	284	484	370	495
Provision for Tax	226	211	13	171	229	175	90	169	130	171
Profit After Tax	415	450	506	314	425	326	194	314	240	324
Adjustments	22	21	-58	68	81	109	49	27	34	-0
Profit After Adjustments	437	471	448	381	506	435	244	342	274	324
Adjusted Earnings Per Share	10.5	11.3	10.8	9.2	12.2	10.5	5.9	8.2	6.6	7.8

Chambal Fert & Chem Profit & Loss

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	7539	8202	8911	9738	9008	7553	7610	10182	12287	12719	16069	27481
Other Income	80	81	105	106	-44	144	141	103	108	60	85	151
Total Income	7619	8283	9016	9843	8964	7697	7751	10285	12394	12779	16153	27633
Total Expenditure	6716	7516	8236	9004	8252	6879	6799	8973	10360	10254	13804	25412
Operating Profit	902	767	780	840	712	819	952	1312	2034	2525	2350	2220
Interest	130	140	209	164	266	255	160	254	511	303	126	280
Depreciation	308	267	282	216	111	92	86	144	302	289	300	307
Exceptional Income / Expenses	0	12	0	0	-69	-4	0	-197	106	338	0	0
Profit Before Tax	464	372	289	459	267	467	706	717	1326	2270	1925	1633
Provision for Tax	335	160	55	180	160	111	250	249	104	612	665	560
Profit After Tax	129	212	235	280	106	356	456	468	1223	1658	1260	1072
Adjustments	29	26	10	15	115	6	43	122	4	-3	306	110
Profit After Adjustments	158	239	244	295	221	362	499	590	1226	1655	1566	1184
Adjusted Earnings Per Share	3.8	5.7	5.9	7.1	5.3	8.7	12	14.2	29.5	39.8	37.6	28.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	26%	16%	16%	8%
Operating Profit CAGR	-7%	21%	23%	10%
PAT CAGR	-24%	39%	29%	26%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-36%	40%	10%	18%
ROE Average	22%	33%	27%	18%
ROCE Average	21%	19%	16%	12%

Chambal Fert & Chem Balance Sheet

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	1701	1852	2056	2251	1867	2124	2506	2883	3539	5249	6400
Minority's Interest	66	57	72	55	-77	-83	-87	-98	-108	-13	-13
Borrowings	1186	1128	1019	782	1073	1432	3516	4414	4392	3147	2471
Other Non-Current Liabilities	433	457	447	443	253	193	219	200	-6	339	630
Total Current Liabilities	3407	5198	4448	4108	5008	4391	3309	6525	6678	1525	3802
Total Liabilities	6793	8692	8041	7638	8123	8057	9462	13925	14495	10247	13289
Fixed Assets	3019	2970	3033	2948	1793	1162	1234	6911	6701	6480	6358
Other Non-Current Assets	148	258	253	260	1074	2025	4455	515	469	619	856
Total Current Assets	3627	5464	4755	4430	5256	4870	3773	6500	7325	3147	6075
Total Assets	6793	8692	8041	7638	8123	8057	9462	13925	14495	10247	13289

Chambal Fert & Chem Cash Flow

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	305	323	316	107	48	36	112	63	65	146	888
Cash Flow from Operating Activities	-578	-1316	847	1064	-27	1279	1172	-1130	827	6944	-24
Cash Flow from Investing Activities	-74	60	-109	-140	-339	-691	-1778	-1125	-455	-196	-119
Cash Flow from Financing Activities	655	1266	-971	-937	362	-500	564	2263	-283	-6007	-213
Net Cash Inflow / Outflow	3	10	-233	-13	-4	89	-43	8	89	740	-356
Closing Cash & Cash Equivalent	323	316	107	85	36	112	63	65	146	888	532

Chambal Fert & Chem Ratios

#	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	3.8	5.73	5.9	7.12	5.31	8.7	11.99	14.18	29.46	39.76	37.62
CEPS(Rs)	10.51	11.51	12.49	11.98	5.22	10.77	13.02	14.71	36.63	46.79	37.47
DPS(Rs)	1.9	1.9	1.9	1.9	1.9	1.9	1.9	2	4	7.5	7.5
Book NAV/Share(Rs)	40.75	44.28	49.26	53.79	44.04	50.41	59.59	69.21	84.97	126.05	153.7
Core EBITDA Margin(%)	10.89	8.34	7.56	7.52	8.37	8.91	10.65	11.87	15.68	19.38	14.1
EBIT Margin(%)	7.86	6.23	5.57	6.39	5.9	9.54	11.38	9.53	14.95	20.23	12.76
Pre Tax Margin(%)	6.14	4.52	3.24	4.71	2.95	6.16	9.28	7.04	10.79	17.85	11.98
PAT Margin (%)	1.71	2.58	2.63	2.86	1.18	4.7	5.99	4.6	9.95	13.04	7.84
Cash Profit Margin (%)	5.79	5.83	5.79	5.08	2.41	5.92	7.12	6.01	12.41	15.31	9.7
ROA(%)	2.14	2.74	2.8	3.57	1.35	4.4	5.21	4	8.6	13.4	10.7
ROE(%)	7.89	11.99	12.08	13.11	5.23	18.12	19.93	17.47	38.1	37.76	21.64
ROCE(%)	12.46	8.21	7.19	9.53	7.87	10.37	11.31	9.46	14.38	22.57	20.61
Receivable days	70.27	128.84	145.98	125.89	142.16	166.21	133.52	131.96	154.34	96.68	37.77
Inventory Days	22.74	40.9	39.65	26.64	32.49	41.39	39.41	37.97	36.52	27.62	44.43
Payable days	33.86	43.09	33.7	21.28	25.26	26.45	21.44	38.76	40.52	23.14	35.9
PER(x)	20.31	8.72	6.77	9.48	10.33	9.95	13.57	11.74	3.67	5.75	11.22
Price/Book(x)	1.9	1.13	0.81	1.25	1.25	1.72	2.73	2.41	1.27	1.82	2.75
Dividend Yield(%)	2.46	3.8	4.76	2.81	3.46	2.2	1.17	1.2	3.7	3.28	1.78
EV/Net Sales(x)	0.85	0.84	0.69	0.69	0.84	1.07	1.68	1.56	1.17	0.99	1.33
EV/Core EBITDA(x)	7.1	9.02	7.87	7.96	10.59	9.88	13.41	12.11	7.09	4.96	9.08
Net Sales Growth(%)	32.59	8.8	8.64	9.28	-7.49	-16.15	0.74	33.8	20.67	3.52	26.34
EBIT Growth(%)	26.19	-13.81	-2.78	25.22	-14.56	35.65	19.97	12.02	89.31	40.06	-20.34
PAT Growth(%)	-40.47	64.62	10.55	19.19	-62.05	235.81	28.04	2.63	161.13	35.63	-24.03
EPS Growth(%)	-34.2	50.67	2.91	20.68	-25.41	63.89	37.75	18.31	107.75	34.95	-5.36
Debt/Equity(x)	2.17	2.84	2.3	1.84	2.9	2.2	2.45	3.14	2.85	0.75	0.68
Current Ratio(x)	1.06	1.05	1.07	1.08	1.05	1.11	1.14	1	1.1	2.06	1.6
Quick Ratio(x)	0.89	0.81	0.92	0.9	0.88	0.92	0.9	0.79	0.93	1.55	0.78
Interest Cover(x)	4.55	3.66	2.39	3.8	2	2.83	5.41	3.82	3.6	8.49	16.33
Total Debt/Mcap(x)	1.14	2.52	2.82	1.46	2.33	1.28	0.9	1.31	2.24	0.41	0.25

Chambal Fert & Chem Shareholding Pattern

#	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	60.34	60.38	60.38	60.38	60.39	60.4	60.46	60.48	60.48	60.56
FII	5.37	6.65	7.05	8.42	11.4	12.12	13.41	13.45	11.1	8.76
DII	16.86	15.8	15.53	15.03	13.19	12.79	11.33	10.56	12.6	13.4
Public	17.44	17.18	17.03	16.17	15.02	14.69	14.79	15.51	15.82	17.29
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	25.11	25.13	25.13	25.13	25.13	25.14	25.17	25.17	25.17	25.21
FII	2.23	2.77	2.94	3.5	4.75	5.04	5.58	5.6	4.62	3.65
DII	7.02	6.57	6.46	6.25	5.49	5.32	4.72	4.4	5.24	5.58
Public	7.26	7.15	7.09	6.73	6.25	6.12	6.16	6.46	6.58	7.19
Others	0	0	0	0	0	0	0	0	0	0
Total	41.62	41.62	41.62	41.62	41.62	41.62	41.62	41.62	41.62	41.62