Navin Fluorine International Ltd - Stock Valuation and Financial Performance

BSE: 532504 | NSE: NAVINFLUOR | Chemicals | Small Cap

Navin Fluorine Intl Share Price

3,260.55 -45.90 -1.39%
as on 18-Nov'24 16:59

DeciZen - make an informed investing decision on Navin Fluorine Intl

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Semi Strong

Navin Fluorine International stock performance -

mw4me loader
P/E Ratio (SA):
74.81
Market Cap:
16,176.9 Cr.
52-wk low:
2,876.5
52-wk high:
3,979

Is Navin Fluorine International Ltd an attractive stock to invest in?

1. Is Navin Fluorine International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Navin Fluorine International Ltd is a good quality company.

2. Is Navin Fluorine International Ltd undervalued or overvalued?

The key valuation ratios of Navin Fluorine International Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Navin Fluorine International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Navin Fluorine International Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Navin Fluorine Intl:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Navin Fluorine International Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 11.7%18.7%23.8%29.3%22.4%21.1%27%19.8%21%13.3%-
Value Creation
Index
-0.20.30.71.10.60.61.40.50.90.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5466366958739551,0221,1331,4041,6281,4211,517
Sales YoY Gr.-16.5%9.3%25.7%9.4%7%10.8%23.9%16%-12.7%-
Adj EPS 8.917.426.437.230.681.450.75462.64043.6
YoY Gr.-95.3%51.7%40.7%-17.7%165.9%-37.7%6.6%15.9%-36.2%-
BVPS (₹) 116.9129.5167.8196.2213.8280.2332.8376428.5460.7479.3
Adj Net
Profit
43.585.2129183151403251268310198216
Cash Flow from Ops. 48.871.795.117390.1155296237152556-
Debt/CF from Ops. 0.90.400000000.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.2%8.3%7.8%-12.7%
Adj EPS 18.2%5.5%-7.6%-36.2%
BVPS16.5%16.6%11.4%7.5%
Share Price 39.3% 29.4% -2.8% -10%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
7.814.117.720.514.932.916.515.215.58.99.3
Op. Profit
Mgn %
11.818.621.724.923.325.927.625.525.916.614.8
Net Profit
Mgn %
813.418.62115.839.422.219.119.11414.3
Debt to
Equity
0.10.1000000000
Working Cap
Days
313294216204282307315320339363131
Cash Conv.
Cycle
423550495570808810610594

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 9.30%

Sales growth has been subdued in last 3 years 7.83%

Net Profit has been subdued in last 3 years -7.62%

Sales growth is not so good in last 4 quarters at 0.60%

Latest Financials - Navin Fluorine International Ltd.

Standalone Consolidated
TTM EPS (₹) 43.6 52.1
TTM Sales (₹ Cr.) 1,517 2,146
BVPS (₹.) 479.3 498
Reserves (₹ Cr.) 2,367 2,460
P/BV 6.81 6.55
PE 74.81 62.60
From the Market
52 Week Low / High (₹) 2876.45 / 3979.00
All Time Low / High (₹) 5.24 / 4922.00
Market Cap (₹ Cr.) 16,177
Equity (₹ Cr.) 9.9
Face Value (₹) 2
Industry PE 55.9

Management X-Ray of Navin Fluorine Intl:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *3.063.093.093.153.153.153.153.153.151.06
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Navin Fluorine Intl

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales5466366958739551,0221,1331,4041,6281,421
Operating Expenses 4835205456637377628221,0481,2061,185
Manufacturing Costs110115133152156153159214225227
Material Costs273292287358425435484604686636
Employee Cost 6166779197117116153203210
Other Costs 394749625957637792113
Operating Profit 63116150211218261311355422236
Operating Profit Margin (%) 11.6%18.3%21.6%24.1%22.8%25.5%27.4%25.3%25.9%16.6%
Other Income 27255691353175374167
Interest 3301021225
Depreciation 19212838263441444358
Exceptional Items 000000660052
Profit Before Tax 68117177262227257410347418292
Tax 1930448478-1431108110657
Profit After Tax 4986133179148400299266312235
PAT Margin (%) 9.0%13.6%19.1%20.5%15.5%39.1%26.4%19.0%19.2%16.6%
Adjusted EPS (₹)10.117.727.136.330.080.860.553.863.147.5
Dividend Payout Ratio (%)32%24%23%28%26%14%18%20%19%32%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 5716348219681,0571,3861,6471,8632,1232,283
Share Capital 10101010101010101010
Reserves 5616248119581,0471,3761,6381,8532,1132,273
Minority Interest0000000000
Debt4530000000040
Long Term Debt12000000000
Short Term Debt3330000000040
Trade Payables889276896892103142116234
Others Liabilities 341372227509581454561578728553
Total Liabilities 1,0451,1281,1241,5661,7061,9332,3112,5832,9683,109

Fixed Assets

Gross Block359433439325354473498559638892
Accumulated Depreciation146165284873103136171210258
Net Fixed Assets213268411276281370362388428633
CWIP 581417203939372615445
Investments 2342663165225272964506197361,154
Inventories6663999293136154229327215
Trade Receivables110139131147167209276352393320
Cash Equivalents 141530222225838978146
Others Assets350363122486576624643890916735
Total Assets 1,0451,1281,1241,5661,7061,9332,3112,5832,9683,109

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 49729517390155296237152556
PBT 68117177262227257410347418292
Adjustment 714-24-31-213-651731-28
Changes in Working Capital -9-33-28-9-64-68-68-47-189326
Tax Paid -17-26-31-50-71-4619-81-108-35
Cash Flow From Investing Activity -27-31-20-149-3277-345-181-157-517
Capex -73-14-175-46-61-97-38-58-192-87
Net Investments 67413-13419171-9129383-402
Others -22-2214231103-216-417-48-28
Cash Flow From Financing Activity -33-39-62-33-59-76-44-58-59-46
Net Proceeds from Shares 0000001310
Net Proceeds from Borrowing 12-1200000000
Interest Paid -3-30-10-2-1-2-2-5
Dividend Paid -18-22-34-35-61-71-39-54-54-74
Others -24-3-2832-3-4-5-433
Net Cash Flow -12113-9-1156-93-3-64-7
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)8.8714.3618.2420.0114.6732.7319.7315.1815.6810.67
ROCE (%)11.7418.7423.8429.3422.3721.127.0419.8420.9913.27
Asset Turnover Ratio0.570.620.650.660.580.560.530.570.590.47
PAT to CFO Conversion(x)10.840.710.970.610.390.990.890.492.37
Working Capital Days
Receivable Days60676757606778828392
Inventory Days38354039354147506270
Payable Days98113107846767737469101

Navin Fluorine International Ltd Stock News

Navin Fluorine International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Navin Fluorine Intl on 18-Nov-2024 16:59 is ₹3,260.6.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 18-Nov-2024 16:59 the market cap of Navin Fluorine Intl stood at ₹16,176.9.
The latest P/E ratio of Navin Fluorine Intl as of 18-Nov-2024 16:59 is 74.81.
The latest P/B ratio of Navin Fluorine Intl as of 18-Nov-2024 16:59 is 6.81.
The 52-week high of Navin Fluorine Intl is ₹3,979 and the 52-week low is ₹2,876.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Navin Fluorine Intl is ₹1,517 ( Cr.) .

About Navin Fluorine International Ltd

Navin Fluorine International Limited (NFIL) belongs to a reputed industrial house of the Arvind Mafatlal Group. The company owns one of India’s largest integrated flurochemicals complexes. It produces a wide range of flurochemicals in the bulk and speciality segment. It is a public limited company, incorporated under the provisions of the Companies Act, 1956. Its shares are listed on the Bombay and National stock exchanges. The Company belongs to the Padmanabh Mafatlal Group, with a legacy of business operations since 1967, having one of the largest integrated fluorochemicals complex in India.

Business area of the company

The Company primarily focuses on fluorine chemistry - producing refrigeration gases, inorganic fluorides, specialty organofluorines and offers Contract Research and Manufacturing Services. Its manufacturing facilities are located at Surat in Gujarat and Dewas in Madhya Pradesh.

Business Units

Refrigeration: NFIL introduced refrigerants into India in 1967 by commissioning its manufacturing plant at Surat, Gujarat, Western India. It is backward integrated into the manufacture of critical intermediates namely sulphuric and hydrofluoric acid which are precursors to its Mafron brand of refrigerants. With over forty years of leadership in fluorine chemistry and refrigerant science, NFIL offers safe, high performance and high quality refrigerants for various refrigeration and air conditioning applications.

Inorganic Fluorides: NFIL set up an integrated fluorochemicals complex at Surat in 1967. It has one of the largest Anhydrous Hydrofluoric (AHF) and Aqueous Hydrofluoric acid manufacturing capacities in India. AHF is used for captive manufacture of various inorganic fluorides. NFIL has a long and rich experience in manufacturing various inorganic fluorides with capacity, flexibility and experienced work force. NFIL has the ability to develop products as per customer’s need. NFIL enjoys a respectable market share and excellent relationship with large global consumers of inorganic fluorides. Additional investments are planned to enhance capacities and widen the product range.

Specialty Fluorochemicals: The Company’s expertise, built through decades of experience in fluorine chemistry, coupled with state of art manufacturing infrastructure enables the company to produce a wide range of value added Specialty fluoro intermediates in large quantities in a safe and responsible manner.  NFIL has dedicated multipurpose plants (MPP) to process multi step products and intermediates which are high in the value chain. It has capabilities to handle complex chemistries and deliver high quality products in all forms. NFIL is one of the leading high quality producers of Boron trifluoride gas and it’s adducts.

CRAMS: NFIL is in the business of offering Contract Research and Manufacturing Services (CRAMS) for custom chemical syntheses of fluorinated compounds for the pharmaceuticals, agro chemicals and speciality chemicals industries.

Awards

2014-15:

  • During the year, the Company’s facility at Surat received various HSE awards and recognitions and letters of appreciation from the Government of Gujarat, National Safety Council, etc. The Company run several in-house HSE awareness programmes at all its locations.

2015-16:

  • The Surat plant of the Company has been awarded with the “Silver Trophy” and a certificate by National Safety Council of India for commendable Occupational Safety & Health performance. It is the only manufacturing unit in the catagory in Gujarat to get this award during 2015-16, which exemplifies the Company’s commitment towards safety.

2016-17:

  • During the year, the Company has been declared a Winner in the Category of “Operational Excellence in Safety” for its Responsible Care Initiatives in Distribution at the Manufacturing & Supply Chain Summit Awards 2017; which exemplifies the Company’s commitment towards safety.
  • The Surat & Dewas Plants of the Company have secured Certificates of Appreciation for Safety in Operations from the National Safety Council during the year.

2017-18:

  • NFIL wins accolades at the Indian Chemical Council Safety Awards

2018-19:

  • During the year, the Company has been conferred two awards by the Indian Chemical Council (ICC). One was the ICC award for “Excellence in Human Resource Management in Chemical Industry” for the year 2017 and the second was Certificate of Merit for the “Best Compliant Company for the Distribution Code under Responsible Care” for the year 2017. 
  • Apart from these, the Company also received the “CSR Excellence Award 2018” for Health and Sanitation in Gujarat CSR Summit - 2018.

2019-20:

  • During the year, the Company was awarded by ET NOW as “Emerging Company of the Year”.
  • It also received an award from the Indian Chemical Council (ICC) for “The Best Compliant Company for Emergency Response Code under Responsible Care” for the year 2018.

Milestones

  • 1967: Establishment of the First Integrated Fluorochemicals Complex in South East Asia (excluding Japan) to produce HF, refrigerant gases and a range of inorganic fluorides at Surat, Western India
  • 1969: Commencement of commercial production of refrigerant gases
  • 1978: Facility was set up at Dewas to produce Alkylated Anilines and Toluidine’s
  • 1982: Capacity expansion at Surat for Smelter Fluorides and AIF3
  • 1990: CFC 113 plant commissioned at Surat
  • 1999: Commencement of Organic and Inorganic Specialty Fluoride production at Surat
  • 2000: Commencement of Fluorobenzene and Benzotrifluoride series production at Surat
  • 2001: Set up first large scale plant in South East Asia for production of Boron Trifluoride Gas at Surat
  • 2003: Capacity expansion of Specialty Organic Fluorides at Surat
  • 2004: Commissioned Trifluoroacetic acid plant at Surat
  • 2005: Commissioned Trifluoroethanol plant at Surat
  • 2006: Capacity expansion of Boron Trifluoride Gas
  • 2007: Commissioned CDM plant at Surat
  • 2008: Inauguration of New R & D Centre – Navin Research Innovation Centre (NRIC) at Surat
  • 2009: Start-up of Pilot Plant for scale up of research and development molecules.
  • 2010: Established Multi-purpose plant and CRO at Surat
  • 2011: Capacity expansion of BF3 at Surat
  • 2011: Acquisition of Land at Dahej for further expansion
  • 2011: Acquisition of Manchester Organics Limited, UK
  • 2011: Commissioning of cGMP pilot plant at Dewas
  • 2013: Expansion of multi-purpose plant at Surat
  • 2015: CRAMS cGMP multi-purpose plant
  • 2017-18: Invested in R&D and capacity growth to address growing demand
  • 2018-19: Board approved the capex for creating additional cGMP capacity and associated infrastructure
  • 2019-20: The Company ventured into commercialisation of a number of molecules under evaluation and reported superior growth in existing products
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.