Zuari Agro Chemicals Ltd - Stock Valuation and Financial Performance

BSE: 534742 | NSE: ZUARI | Fertilizers | Small Cap

Zuari Agro Chemicals Share Price

221.50 -10.80 -4.65%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Zuari Agro Chemicals

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Zuari Agro Chemicals stock performance -

mw4me loader
P/E Ratio (SA):
28.20
Market Cap:
931.6 Cr.
52-wk low:
151
52-wk high:
268

Is Zuari Agro Chemicals Ltd an attractive stock to invest in?

1. Is Zuari Agro Chemicals Ltd a good quality company?

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

2. Is Zuari Agro Chemicals Ltd undervalued or overvalued?

The key valuation ratios of Zuari Agro Chemicals Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Zuari Agro Chemicals Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Zuari Agro Chemicals 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 Zuari Agro Chemicals:

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.
Zuari Agro Chemicals 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 % 7.7%7.2%6.3%9.4%1.1%9.5%1.2%4.1%51.2%14.8%-
Value Creation
Index
-0.5-0.5-0.6-0.3-0.9-0.3NANA2.70.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5,5085,2644,0774,6485,1272,3180.1831658369
Sales YoY Gr.--4.4%-22.6%14%10.3%-54.8%-100%75,363.6%98.8%-49.7%-
Adj EPS 8.100.211.5-73-162.5-25.4-18.8-9-13.97.9
YoY Gr.--99.6%566.7%5670%-732.2%NANANANANA-
BVPS (₹) 191187.7157.4160.275.127.8-25.8-35.940.448.342.7
Adj Net
Profit
340.10.848.5-307-684-107-78.9-38-58.533
Cash Flow from Ops. 639-397786279-76.12,06552553993.4-
Debt/CF from Ops. 3.7-8.43.911.2-46.30.91.72.373.4187.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -37.3%-56.2%810.4%-49.7%
Adj EPS -206.2%NANANA
BVPS-14.2%-8.5%NA19.3%
Share Price -1.6% 21.1% 27% 26.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
4.200.17.3-62-315.8-2538.960.8-402.2-31.417.3
Op. Profit
Mgn %
4.84.17.87.63.1-18.6-27291.2-9.2-12.4-27.6-19.2
Net Profit
Mgn %
0.6001-6-29.5-100317.2-95.1-23-70.548.2
Debt to
Equity
34.34.74.711.215.4-8.4-8.13.93.10.8
Working Cap
Days
24727031925326946358,66,0833,935243526249
Cash Conv.
Cycle
165166203152148-1818,24,061-294-221-339-1,837

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 17.30%

Sales growth is growing at healthy rate in last 3 years 810.39%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -42.46%

Latest Financials - Zuari Agro Chemicals Ltd.

Standalone Consolidated
TTM EPS (₹) 7.9 42.6
TTM Sales (₹ Cr.) 68.5 3,961
BVPS (₹.) 42.7 422.4
Reserves (₹ Cr.) 137 1,734
P/BV 5.19 0.52
PE 28.20 5.21
From the Market
52 Week Low / High (₹) 151.00 / 268.00
All Time Low / High (₹) 44.55 / 689.45
Market Cap (₹ Cr.) 932
Equity (₹ Cr.) 42.1
Face Value (₹) 10
Industry PE 18.3

Management X-Ray of Zuari Agro Chemicals:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *16.2026.2851.7753.5049.1449.1449.1438.7546.7646.81
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Zuari Agro Chemicals

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
Sales5,5085,2644,0774,6485,1272,31808316583
Operating Expenses 5,2855,0723,7814,3065,0012,7492991190107
Manufacturing Costs5213812853453988271512
Material Costs4,2824,1852,9753,3803,9341,96106812169
Employee Cost 80859293101994363
Other Costs 40242142948856868023134923
Operating Profit 223192296342125-431-29-8-25-24
Operating Profit Margin (%) 4.0%3.6%7.2%7.4%2.4%-18.6%-27,291.2%-9.2%-15.4%-28.4%
Other Income 4913058816969505073150
Interest 233301330316383434118116100101
Depreciation 1832394345624443
Exceptional Items 0-26-64-26-106699004430
Profit Before Tax 21-37-8039-341-160-101-7838721
Tax 8-28-199-122901780
Profit After Tax 12-9-6030-329-189-101-7930921
PAT Margin (%) 0.2%-0.2%-1.5%0.7%-6.4%-8.2%-95,478.3%-95.1%187.3%25.8%
Adjusted EPS (₹)2.9-2.2-14.47.2-78.2-45.0-24.1-18.873.55.1
Dividend Payout Ratio (%)68%0%-7%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 803789662674316117-109-151170203
Share Capital 42424242424242424242
Reserves 76174762063227475-151-193128161
Minority Interest0000000000
Debt2,3823,3322,9613,0253,2701,345589885331632
Long Term Debt0226393323598289394289209134
Short Term Debt2,3823,1062,5682,7022,6731,056195597123499
Trade Payables9405116039211,4971,39836148173147
Others Liabilities 3052613973485347292,6452,23141393
Total Liabilities 4,4304,8934,6244,9685,6173,5893,1613,1131,0871,075

Fixed Assets

Gross Block5824005556176996851031009191
Accumulated Depreciation316307211415819626283032
Net Fixed Assets26636948350354148976716159
CWIP 98891291141191210012
Investments 3293719148897541,1781,1871,549867872
Inventories5584244496571,2282533223531
Trade Receivables2,6522,7072,2112,2042,4098210114326
Cash Equivalents 137473493188701127
Others Assets5269304305555326331,7071,3906957
Total Assets 4,4304,8934,6244,9685,6173,5893,1613,1131,0871,075

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 639-397786279-762,06552553993
PBT 21-37-8039-341-160-237-8237121
Adjustment 144137264284471-83313174-397-37
Changes in Working Capital 483-484633-41-22023024124454221
Tax Paid -8-13-32-3146362-8-2
Cash Flow From Investing Activity -237-374-2-17-3956-8395683129
Capex -69-104-125-32-84-14-10-1766112
Net Investments -120-2756-13-17-10-89936056
Others -49-2436728638016181211
Cash Flow From Financing Activity -403773-785-23589-2,076-437-685-689-116
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 024850-90410-134-19-83-99-400
Interest Paid -156-188-257-265-292-314-281-277-116-92
Dividend Paid -13-80-4000000
Others -234722-578124-29-1,629-137-324-474376
Net Cash Flow -12-127-26454-51416
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)1.54-1.13-8.324.54-66.47-87.44N/AN/A3271.3211.47
ROCE (%)7.687.216.349.381.119.53N/AN/A51.1614.77
Asset Turnover Ratio1.251.130.860.980.970.500.030.080.08
PAT to CFO Conversion(x)53.25N/AN/A9.3N/AN/AN/AN/A0.030.14
Working Capital Days
Receivable Days18218521917116325402459150
Inventory Days373439436711705463143
Payable Days656368821122690495485851

Zuari Agro Chemicals Ltd Stock News

Zuari Agro Chemicals Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Zuari Agro Chemicals on 20-Dec-2024 16:59 is ₹221.5.
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 Zuari Agro Chemicals stood at ₹931.6.
The latest P/E ratio of Zuari Agro Chemicals as of 20-Dec-2024 16:59 is 28.20.
The latest P/B ratio of Zuari Agro Chemicals as of 20-Dec-2024 16:59 is 5.19.
The 52-week high of Zuari Agro Chemicals is ₹268.0 and the 52-week low is ₹151.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Zuari Agro Chemicals is ₹68.54 ( Cr.) .

About Zuari Agro Chemicals Ltd

No data to display
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.