Gujarat State Fertilizers & Chemicals Financial Statements

Gujarat State Fertilizers & Chemicals Quarterly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (2.10) 24.50 19 (14)
Op profit growth 80.10 (44) 15.50 (26)
EBIT growth 128 (54) 21.80 (28)
Net profit growth 311 (77) 11.60 2.04
Profitability ratios (%)        
OPM 7.48 4.07 9.01 9.29
EBIT margin 7.56 3.24 8.69 8.49
Net profit margin 5.90 1.41 7.56 8.06
RoCE 6.11 2.83 6.51 5.92
RoNW 1.40 0.39 1.70 1.74
RoA 1.19 0.31 1.42 1.41
Per share ratios ()        
EPS 11.30 2.75 11.90 10.70
Dividend per share 2.20 1.20 2.20 2.20
Cash EPS 6.85 (1.50) 8.89 8.05
Book value per share 232 172 183 166
Valuation ratios        
P/E 7.19 13.30 9.61 12.30
P/CEPS 11.90 (24) 12.90 16.20
P/B 0.35 0.21 0.62 0.79
EV/EBIDTA 4.01 7.01 8.40 10.80
Payout (%)        
Dividend payout -- -- 18.50 20.70
Tax payout (16) (23) (3.90) 11.10
Liquidity ratios        
Debtor days 31.50 41.80 50.50 142
Inventory days 56.70 52.60 46 44.70
Creditor days (30) (41) (60) (52)
Leverage ratios        
Interest coverage (13) (2.20) (11) (6.90)
Net debt / equity -- 0.22 0.14 0.11
Net debt / op. profit (0.40) 4.76 1.81 1.53
Cost breakup ()        
Material costs (64) (67) (63) (60)
Employee costs (9.10) (9.30) (8.20) (9.70)
Other costs (20) (19) (20) (21)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 7,634 7,798 6,266 5,265
yoy growth (%) (2.10) 24.50 19 (14)
Raw materials (4,875) (5,245) (3,966) (3,139)
As % of sales 63.90 67.30 63.30 59.60
Employee costs (696) (729) (513) (511)
As % of sales 9.11 9.35 8.19 9.71
Other costs (1,492) (1,507) (1,222) (1,125)
As % of sales 19.50 19.30 19.50 21.40
Operating profit 571 317 565 489
OPM 7.48 4.07 9.01 9.29
Depreciation (177) (171) (119) (104)
Interest expense (43) (115) (51) (65)
Other income 183 107 98.90 61.50
Profit before tax 534 138 493 382
Taxes (85) (31) (19) 42.50
Tax rate (16) (23) (3.90) 11.10
Minorities and other 0.02 (0.10) 0.06 --
Adj. profit 449 107 474 424
Exceptional items -- -- -- --
Net profit 450 110 474 424
yoy growth (%) 311 (77) 11.60 2.04
NPM 5.90 1.41 7.56 8.06
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 534 138 493 382
Depreciation (177) (171) (119) (104)
Tax paid (85) (31) (19) 42.50
Working capital 383 1,266 (278) --
Other operating items -- -- -- --
Operating cashflow 655 1,202 76.60 321
Capital expenditure (1,134) (1,264) 669 --
Free cash flow (479) (63) 746 321
Equity raised 12,853 11,098 12,303 12,742
Investments 3,472 1,189 1,050 --
Debt financing/disposal 128 1,487 1,530 1,116
Dividends paid -- -- 87.70 87.70
Other items -- -- -- --
Net in cash 15,974 13,712 15,716 14,266
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 79.70 79.70 79.70 79.70
Preference capital -- -- -- --
Reserves 9,161 6,782 7,241 7,224
Net worth 9,240 6,861 7,321 7,303
Minority interest
Debt 35 1,559 1,069 1,093
Deferred tax liabilities (net) 625 580 35 471
Total liabilities 9,902 9,002 8,426 8,869
Fixed assets 2,922 3,009 3,008 2,871
Intangible assets
Investments 4,331 2,087 2,376 2,790
Deferred tax asset (net) 385 633 -- 407
Net working capital 2,017 3,225 2,973 2,731
Inventories 997 1,374 1,655 873
Inventory Days 47.60 64.30 -- 50.90
Sundry debtors 468 850 812 935
Debtor days 22.40 39.80 -- 54.50
Other current assets 2,156 2,703 2,544 2,776
Sundry creditors (602) (559) (1,297) (1,118)
Creditor days 28.80 26.20 -- 65.20
Other current liabilities (1,002) (1,142) (741) (735)
Cash 248 47.70 68.40 69.80
Total assets 9,902 9,002 8,426 8,869
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 1,851 1,740 2,146 2,111 1,637
Excise Duty -- -- -- -- --
Net Sales 1,851 1,740 2,146 2,111 1,637
Other Operating Income -- -- -- -- --
Other Income 22 69 37.60 68 11.30
Total Income 1,873 1,809 2,184 2,179 1,648
Total Expenditure ** 1,650 1,597 2,018 1,903 1,547
PBIDT 223 212 166 276 101
Interest 2.05 6.38 6 11.20 19.40
PBDT 221 206 160 265 81.80
Depreciation 44.50 44.40 44.50 44.50 43.80
Minority Interest Before NP -- -- -- -- --
Tax 41.70 2.43 (18) 37.10 --
Deferred Tax (1.40) 9.26 36.30 10.20 7.73
Reported Profit After Tax 136 150 97.30 173 30.30
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 136 150 97.30 173 30.30
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 136 150 97.30 173 30.30
EPS (Unit Curr.) 3.42 3.76 2.45 4.33 0.76
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 79.70 79.70 79.70 79.70 79.70
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 12 12.20 7.73 13.10 6.19
PBDTM(%) 11.90 11.80 7.45 12.50 5
PATM(%) 7.35 8.61 4.53 8.18 1.85
Open ZERO Brokerage Demat Account