Madras Fertilizers Ltd - Stock Valuation and Financial Performance

BSE: 590134 | NSE: MADRASFERT | Fertilizers | Small Cap

Madras Fertilizers Share Price

96.60 -3.95 -3.93%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Madras Fertilizers

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Madras Fertilizers stock performance -

mw4me loader
P/E Ratio (SA):
19.78
Market Cap:
1,556.2 Cr.
52-wk low:
76
52-wk high:
134

Is Madras Fertilizers Ltd an attractive stock to invest in?

1. Is Madras Fertilizers Ltd a good quality company?

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

2. Is Madras Fertilizers Ltd undervalued or overvalued?

The key valuation ratios of Madras Fertilizers Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Madras Fertilizers Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Madras 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 Madras Fertilizers:

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.
Madras 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 % -5.3%-15.7%24%12.3%-1.5%-4.7%57.8%46.5%79.4%19.3%-
Value Creation
Index
NANA0.7NANANA3.12.34.70.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,7021,2021,3921,6161,5931,2921,5332,3023,4472,2282,502
Sales YoY Gr.--29.4%15.8%16.1%-1.4%-18.9%18.6%50.2%49.7%-35.4%-
Adj EPS -8.8-8.50.2-3.7-8.1-7.80.210.111.52.64.9
YoY Gr.-NANA-1759.1%NANANA4930%14.3%-77.8%-
BVPS (₹) -21.3-33.1-26.8-30.6-35.8-45.4-43.2-31.4-17.9-11.8-9.2
Adj Net
Profit
-141-1363.5-58.8-131-1253.216218541.179
Cash Flow from Ops. -64.7-19.3220-150-22.6104492-317687164-
Debt/CF from Ops. -14.1-513.5-6.4-46.411.11.4-3.114.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3%6.9%13.3%-35.4%
Adj EPS NANA133.6%-77.8%
BVPSNANANANA
Share Price - 38.9% 53.1% -4.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
51.531.2-0.712.824.619.2-0.5-27-46.7-17.3-46.3
Op. Profit
Mgn %
-1.80.65.81.5-0.1-0.18.810.89.64.77.3
Net Profit
Mgn %
-8.3-11.40.3-3.6-8.2-9.70.275.41.83.1
Debt to
Equity
-2.7-1.9-1.8-2-1.8-1.6-1-1.9-2.3-3.7-
Working Cap
Days
28332824923627228818716712714391
Cash Conv.
Cycle
-54-914-9-1497100877155-53

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 13.28%

Net Profit is growing at healthy rate in last 3 years 133.62%

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at 4.79%

Latest Financials - Madras Fertilizers Ltd.

Standalone Consolidated
TTM EPS (₹) 4.9 -
TTM Sales (₹ Cr.) 2,502 -
BVPS (₹.) -9.2 -
Reserves (₹ Cr.) -310 -
P/BV -10.47 -
PE 19.78 -
From the Market
52 Week Low / High (₹) 76.00 / 134.00
All Time Low / High (₹) 3.25 / 134.00
Market Cap (₹ Cr.) 1,556
Equity (₹ Cr.) 161.1
Face Value (₹) 10
Industry PE 18.3

Management X-Ray of Madras Fertilizers:

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 Madras Fertilizers

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
Sales1,7021,2021,3921,6161,5931,2921,5332,3023,4472,228
Operating Expenses 1,7321,1951,3131,5921,5951,2941,3982,0583,1152,125
Manufacturing Costs587431504521575297333388415322
Material Costs1,0226406779348828599201,4652,5441,625
Employee Cost 9390979910197101103106102
Other Costs 303436383841441015076
Operating Profit -3077924-2-2134244332103
Operating Profit Margin (%) -1.8%0.6%5.7%1.5%-0.1%-0.1%8.8%10.6%9.6%4.6%
Other Income 1823384718127311444
Interest 10410990941231041081008976
Depreciation 1818212223323191010
Exceptional Items 0-92-1000000-50
Profit Before Tax -135-1904-45-130-125316624912
Tax 00000004636
Profit After Tax -135-1904-45-130-12531621856
PAT Margin (%) -7.9%-15.8%0.3%-2.8%-8.1%-9.7%0.2%7.1%5.4%0.2%
Adjusted EPS (₹)-8.4-11.80.2-2.8-8.1-7.80.210.111.50.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund -343-532-430-492-575-730-695-505-287-190
Share Capital 162162162162162162162162162162
Reserves -505-694-592-654-737-892-857-668-449-352
Minority Interest0000000000
Debt556598342511573641122422119153
Long Term Debt197166136107795126900
Short Term Debt35943220640449558996413119153
Trade Payables265227246382277116288309288283
Others Liabilities 8789591,0721,1811,2931,3911,4761,6851,7951,766
Total Liabilities 1,3561,2521,2301,5821,5681,4191,1911,9111,9152,012

Fixed Assets

Gross Block951963203203211320329338349365
Accumulated Depreciation768783214364104140149159167
Net Fixed Assets183180182160146216189189190198
CWIP 1515222631318141325
Investments 00135149198180203251337455
Inventories190211314220281239247284232206
Trade Receivables149442027522273984504321
Cash Equivalents 1832227371338032399564
Others Assets936804531980849125182158239243
Total Assets 1,3561,2521,2301,5821,5681,4191,1911,9111,9152,012

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -65-19220-150-23104492-317687164
PBT -135-1904-45-130-125316724912
Adjustment 1009663841251191291287741
Changes in Working Capital -3074153-189-18110360-612420116
Tax Paid 00000001-58-5
Cash Flow From Investing Activity -2-10-5-3-13-60-1522-1
Capex -4-14-8-4-14-92-6-2-1-15
Net Investments 0000000000
Others 1331132-103314
Cash Flow From Financing Activity 6244-2451784556-527265-32019
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -33000000000
Interest Paid -29-28-19-21-45-37-46-38-24-16
Dividend Paid 0000000000
Others 12473-2261999194-481303-29735
Net Cash Flow -515-302510100-50-50369182
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio1.10.921.131.161.010.871.171.481.81.13
PAT to CFO Conversion(x)N/AN/A55N/AN/AN/A164-1.963.7127.33
Working Capital Days
Receivable Days1377578951007968
Inventory Days44616860577458422736
Payable Days1701401271231368480744364

Madras Fertilizers Ltd Stock News

Madras Fertilizers Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Madras Fertilizers on 20-Dec-2024 16:59 is ₹96.60.
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 20-Dec-2024 16:59 the market cap of Madras Fertilizers stood at ₹1,556.2.
The latest P/E ratio of Madras Fertilizers as of 20-Dec-2024 16:59 is 19.78.
The latest P/B ratio of Madras Fertilizers as of 20-Dec-2024 16:59 is -10.47.
The 52-week high of Madras Fertilizers is ₹134.0 and the 52-week low is ₹76.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Madras Fertilizers is ₹2,502 ( Cr.) .

About Madras Fertilizers Ltd

Madras Fertilizers (MFL) was incorporated on December 8, 1966 as a joint venture between GOI and AMOCO India incorporated of U.S.A (AMOCO) in accordance with the Fertilizer Formation Agreement executed on May 14, 1966 with equity contributions of 51% and 49% respectively. In accordance with the participation agreement between GOI, AMOCO and National Iranian Oil Company (NIOC), an undertaking of Government of Iran, NIOC acquired 50% of the shareholding of AMOCO in MFL on November 22, 1972. With this acquisition, shareholding of AMOCO and NIOC were at 24.5% each, with the balance 51% being held by GOI. Subsequently, on July 22, 1985, the shareholding of AMOCO was proportionately purchased by GOI and NIOC. As a result, GOI and NIOC shareholding was revised to 67.55% and 32.45% respectively. Subsequent to the issue of rights shares in 1994 for part-financing the project, the holding of GOI and NIOC stood at 69.78% and 30.22% respectively. MFL had an initial public offering of its shares in May 1997.

Business area of the company

The company is engaged in the manufacture of Ammonia, Urea, Complex Fertilizers and Biofertilizers. The company’s activities include marketing of these fertilizers and trading in Agro Chemicals in accordance with the corporate objective. It has been striving to develop and maintain an Organisational environment, that motivates the individual, encourages personal initiative, innovation and creativity. The company is also engaged in manufacturing Bio-fertilizers and marketing of eco-friendly Organic fertilizers and Neem Pesticides under the brand name “VIJAY”.

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.