Khaitan Chemicals & Fertilizers Ltd - Stock Valuation and Financial Performance

BSE: 507794 | NSE: KHAICHEM | Fertilizers | Small Cap

Khaitan Chem & Fert. Share Price

70.14 -0.56 -0.79%
as on 27-Dec'24 16:59

DeciZen - make an informed investing decision on Khaitan Chem & Fert.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Semi Strong

Khaitan Chemicals & Fertilizers stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
685.7 Cr.
52-wk low:
59.2
52-wk high:
99.7

Is Khaitan Chemicals & Fertilizers Ltd an attractive stock to invest in?

1. Is Khaitan Chemicals & Fertilizers Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Khaitan Chemicals & Fertilizers Ltd is a average quality company.

2. Is Khaitan Chemicals & Fertilizers Ltd undervalued or overvalued?

The key valuation ratios of Khaitan Chemicals & Fertilizers Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Khaitan Chemicals & Fertilizers Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Khaitan Chemicals & Fertilizers 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 Khaitan Chem & Fert.:

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.
Khaitan Chemicals & Fertilizers Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 8.3%9.3%9.2%8.2%11.5%14.1%20.3%36.1%15.7%-7.7%-
Value Creation
Index
-0.4-0.3-0.4-0.4-0.20.00.51.60.1-1.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 329392359353373437481824888536539
Sales YoY Gr.-19.2%-8.6%-1.5%5.5%17.3%10%71.3%7.8%-39.6%-
Adj EPS 0.30.20.20.30.81.72.88.74-7.2-8.7
YoY Gr.--37.9%33.3%20.8%186.2%101.2%70.1%204.9%-53.6%-278.4%-
BVPS (₹) 1313.113.313.414.215.8182630.322.720.7
Adj Net
Profit
2.81.82.32.8816.227.58439-69.6-84
Cash Flow from Ops. 21.125.631.764.192.516.184.427-88.2-55.4-
Debt/CF from Ops. 10.797.63.21.58.60.95-2.5-5.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.6%7.5%3.7%-39.6%
Adj EPS -242.8%-253.9%-236.2%-278.4%
BVPS6.4%9.8%8.2%-25%
Share Price 24.2% 55% 4.3% 0.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
2.21.41.82.2611.116.839.414.3-27.1-39.9
Op. Profit
Mgn %
10.510.210.910.711.610.912.915.49.1-5.4-7.5
Net Profit
Mgn %
0.90.50.60.82.23.75.710.24.4-13-15.6
Debt to
Equity
1.81.81.91.610.90.50.50.81.40.2
Working Cap
Days
280246291297248216200142194352260
Cash Conv.
Cycle
1681281421411088777526917361

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years 3.68%

Debt to equity has increased versus last 3 years average to 1.40

Sales growth is not so good in last 4 quarters at -28.40%

Latest Financials - Khaitan Chemicals & Fertilizers Ltd.

Standalone Consolidated
TTM EPS (₹) -8.7 -
TTM Sales (₹ Cr.) 539 -
BVPS (₹.) 20.7 -
Reserves (₹ Cr.) 191 -
P/BV 3.41 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 59.15 / 99.70
All Time Low / High (₹) 0.17 / 156.95
Market Cap (₹ Cr.) 686
Equity (₹ Cr.) 9.7
Face Value (₹) 1
Industry PE 18.3

Management X-Ray of Khaitan Chem & Fert.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Khaitan Chem & Fert.

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
Sales329392359353373437481824888536
Operating Expenses 295352320317330391419702810566
Manufacturing Costs38404436375160869663
Material Costs212254203215222257264484581404
Employee Cost 12141716192226313433
Other Costs 334456505260691019965
Operating Profit 3540383643466112278-30
Operating Profit Margin (%) 10.5%10.2%10.7%10.2%11.5%10.6%12.8%14.8%8.8%-5.6%
Other Income 3231121112
Interest 30303126221814132032
Depreciation 99899977912
Exceptional Items 0000000000
Profit Before Tax -232213224210351-72
Tax -520156152314-1
Profit After Tax 4222815278037-70
PAT Margin (%) 1.1%0.4%0.5%0.5%2.1%3.5%5.6%9.7%4.2%-13.2%
Adjusted EPS (₹)0.40.20.20.20.81.62.88.33.9-7.3
Dividend Payout Ratio (%)14%29%29%30%6%13%9%4%8%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 126127129130138153174252294220
Share Capital 10101010101010101010
Reserves 116118119121128143165243284211
Minority Interest0000000000
Debt21622223319212612578133214301
Long Term Debt2152494231191972417
Short Term Debt1951701831509510659126189285
Trade Payables292439395152489911852
Others Liabilities 28273729376154878149
Total Liabilities 399400438391353391354571707623

Fixed Assets

Gross Block245247125127129133138133168183
Accumulated Depreciation121129713213139313950
Net Fixed Assets124118118114108102100102129132
CWIP 0121000532
Investments 0011212334
Inventories133651017589113112209252283
Trade Receivables55939299595444386549
Cash Equivalents 1098575660164
Others Assets75114116968811591153237150
Total Assets 399400438391353391354571707623

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 2126326492168427-88-55
PBT -232213223910257-72
Adjustment 38373935322823232739
Changes in Working Capital -15-15-102751-3031-70-162-18
Tax Paid 001-1-3-3-8-28-10-5
Cash Flow From Investing Activity -8-2-90-41-6-20-222
Capex -8-3-10-3-2-1-5-13-20-12
Net Investments 0003-22-1-700
Others 01110111-314
Cash Flow From Financing Activity -13-24-23-65-88-17-79406353
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -430-5-4-10-10-13-1217-8
Interest Paid -30-30-31-26-23-17-15-12-18-30
Dividend Paid -11-1-1-1-1-3-3-1-3
Others 22-2513-33-5510-48666694
Net Cash Flow 0-10000047-470
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)2.791.311.291.275.8810.3616.4737.613.68-27.41
ROCE (%)8.279.329.168.2411.4714.0920.3336.0915.67-7.67
Asset Turnover Ratio0.8510.870.8611.181.291.781.390.81
PAT to CFO Conversion(x)5.2513163211.51.073.110.34-2.38N/A
Working Capital Days
Receivable Days56689398774737182139
Inventory Days1469183908084857195182
Payable Days48385766747369556877

Khaitan Chemicals & Fertilizers Ltd Stock News

Khaitan Chemicals & Fertilizers Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Khaitan Chem & Fert. on 27-Dec-2024 16:59 is ₹70.14.
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 27-Dec-2024 16:59 the market cap of Khaitan Chem & Fert. stood at ₹685.7.
The latest P/E ratio of Khaitan Chem & Fert. as of 27-Dec-2024 16:59 is 0.00.
The latest P/B ratio of Khaitan Chem & Fert. as of 27-Dec-2024 16:59 is 3.41.
The 52-week high of Khaitan Chem & Fert. is ₹99.70 and the 52-week low is ₹59.15.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Khaitan Chem & Fert. is ₹539.0 ( Cr.) .

About Khaitan Chemicals & Fertilizers Ltd

Khaitan Chemicals & Fertilizers Ltd. (KCFL) began its operation in 1987 at Nimrani near Indore, West Madhya Pradesh and has earned cash profits each and every year, since its inception, even though SSP Industry has gone through tumultuous times. Today KCFL has earned the distinction of being the largest manufacturer of SSP in India. The company is producing top quality fertilizer, sold under the brand name of 'Khaitan Khad', and is the brand leader in Western Madhya Pradesh.

The Khaitan Chemicals & Fertilizers ( KCFL Group) was formulated in 1995 under the leadership of Shailesh Khaitan. The group at that time consisted of:

  • Khaitan Chemicals & Fertilizers Ltd.: 66000 TPA SSP and 33000 TPA Sulphuric Acid.
  • Khaitan Agro: 300 TPD Solvent Extraction Plant.
  • Khaitan Paper and Packaging (P) Ltd.: Corrugated Boxes
  • Hind Polyfabs Pvt. Ltd.: Plastic Woven Sacks.

However since 1995, KCFL has seen a dynamic growth and expansion under the new leadership. It is today the largest manufacturer of SSP in India. The group has today an installed capacity of 847500 TPA of Single Super Phosphate & 221,100 TPA of Sulphuric Acid and 3325 KW of captive power generation and 1400 TPA Solvent Extraction Plant, 100 TPA Refinery. .During the year 1998-1999 the Agro Division of Radico Khaitan Ltd. was transferred to Khaitan Soya Ltd., which has since been amalgamated with Khaitan Chemicals & Fertilizers Limited, w.e.f. 01.04.2001.

During the year 2000-2001 the Shriniwas Fertilizers Limited a sick unit was taken over by the management of Khaitan Chemicals & Fertilizers Limited,and was amalgamated with Khaitan Chemicals & Fertilizers Limited, w.e.f. 01.04.2001.

During 2004 New SSP Plant at Nimbahera (Rajasthan) commenced production.

In 2005-06 a 1000 TPD capacity for Soya Bean Processing at existing location at Ratlam, was commissioned. In the same year KCFL also acquired Mahadeo Fertilizer Ltd.at Fatehpur,near Kanpur,U.P. and amalgamated with itself in May 2006 w.e.f. 1.04.05..

KCFL further acquired in 2006 in its sister company a 800 TPD plant of Solvent Extraction adding the following products : -Solvent Extraction 2,40,000 TPA -Refund Oil  18,000 TPA -Other value added products like lecithin,Soya Flour, Soya Nuggets, Vanaspathi etc.

The company has also installed a 1250 KW Wind Turbine Generator, in Dhulia, Maharashtra. The wind mill was commissioned in September 2006.

Product range of the company includes:

  • Single Super Phosphate- W/S P2O5 16% Single Super Phosphate is one of the cheapest sources of direct application phosphatic fertilizer with a high sulfur content of 12% which makes it exceptionally suitable for oilseed crops besides other crops.The company is also manufacturing GSSP (Granulated SSP) suitable for use in mechanized farming.
  • Sulphuric Acid- The company is not only manufacturing high grade Sulphuric Acid for its captive consumption but is also selling in the market. There is a high demand for Sulphuric Acid in there adjoining areas.
  • Oleum 23%/65% and Liquid So3- These are derivatives of Sulphuric Acid and are used as intermediate products for manufacture of dyes & chemicals. Also used as sulphating and sulphonating agent, as a dehydrating agent in nitration, petroleum refining, laboratory reagent etc. The products are of very high quality and in demand by the consumer industries.
  • Soya Oil- Soya Oil is extracted from soyabean, which is the most widely used oilseed worldwide.Soya Oil has a high capacity of polyunsaturated fatty acids.
  • Refined Vegetable Oil- The crude oil received from the Solvent Extraction Plant is passed through a number of processes under strict hygienic conditions and quality control. The refined oil is marketed under the brand of 'Khaitan Vegetable Oil'. The Soya oil is considered to be amongst the best in the edible oils, since it has low, almost negligible levels of saturated fats which lead to cholesterol deposits in the blood vessels. The Soya Oil also has a high content of Vitamin E, favourable for a healthy skin.
  • Soyabean Meal- Soyabean Meal (De-oiled Cake) is another product in the manufacture of Soya Oil and has its main application in the formulation of cattle feed. Because of its high protein content of 48% by weight as compared to 40% to 42% in products supplied by USA and Brazil, Indian soya meal is preferred over other countries.
  • Power- KCFL has commissioned captive power plant of 2800 KW Power Plant at Nimrani and 525 KW at Jhansi operating on steam, which is a byproduct of Sulphuric Acid plant. The company has  further installed and commissioned in Dhulia, Maharashtra in 2006, a Wind turbine Generator with a capacity of 1250 KW, for generation of electricity by harnessing the winds.

Different divisions of the company:

Fertilizer Division-  It has units at four locations:

(1) Nimrani- Since, 1995 the capacity has expanded more than 6 times to 4,00,000 TPA of SSP and 1,15,500 TPA of Sulphuric Acid, 2800 KW Power. Besides, the Nimrani plant has value added products like Oleum 65%, Oleum 23% and Liquid So3.

(2) Jhansi- As a part of an overall strategy to utilize the core competence developed by the group in the field of SSP and Sulphuric Acid and diversify its manufacturing and marketing bases, the group had acquired strategic stake in Shriniwas Fertilizers Ltd. located at Jhansi (U.P.) and subsequently merged it with the company. The capacity at the time of acquisition was 66000 TPA SSP and 33000 TPA Sulphuric Acid, which has since been increased to 132000 TPA SSP and 56100 Sulphuric Acid, 525 KW Power.

(3) Nimbahera - New plant to produce 2,00,000 M.T. SSP has been put up in Rajasthan. Production commenced from July 2004.

(4) Fatehpur, near Kanpur-KCFL has recently taken over Mahadeo Fertilizers Ltd .fatehpur, near Kanpur, U.P. a BIFR unit having 115,500 TPA capacity of SSP and 49,500 TPA capacity of Sulphuric Acid .The company has now also been merged with KCFL w.e.f. 1.04.05.

Soya Division - Soya Seed Processing: Capacity expanded from 300 TPD TO 1400 TPD for solvent oil extraction. Expansion at Rat Lam: Plant for 1000 TDP Soyseed processing has been put up and commissioned last year.This has increased the soyseed processing capacity to 1400 TPD. Refinery: KA while looking at the good response to the quality of its crude oil decided to go directly to the consumer and has launched 'Khaitan Vegetable Oil' i.e. refined Soya Oil manufactured in the new 100 TPD Refinery commissioned in June, 2000.

New Acquisition in Madhya Pradesh: KCFL has futher acquired in 2006 in its sister company a 800 TPD plant of Solvent Extraction adding the following products.Value added products like Lecithin, Soya Flour, Soya Nuggets, Vanaspathi etc.

Power Division- The company already has two captive power generating units in its existing Fertilizer Division. These units of total capacity of 3325 KW generate power using the waste heat generated during the acid manufacturing process. The company has now also put up a 1250 KW, WTG (Wind Turbine Generator) in Dhulia, Maharashtra for generation of power to be sold to the Maharashtra Government.

Achievements/ recognition:

  • The company is today the largest manufacturer of SSP in India.
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.