Khaitan Chemicals & Fertilizers Ltd - Stock Valuation and Financial Performance

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

Khaitan Chem & Fert. Share Price

64.30 -0.06 -0.09%
as on 28-Mar'24 16:01

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

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Khaitan Chemicals & Fertilizers stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
623.1 Cr.
52-wk low:
59.9
52-wk high:
96.3

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 Fair zone.

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

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Khaitan Chemicals & Fertilizers Ltd is likely to Fall 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6.1%6.9%6.4%6.6%6.1%7.8%10.3%13.6%29%11.7%-
Value Creation
Index
-0.6-0.5-0.6-0.5-0.6-0.5-0.30.01.1-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 388329392359353373437481824888666
Sales YoY Gr.--15.2%19.2%-8.6%-1.5%5.5%17.3%10%71.3%7.8%-
Adj EPS 0.70.30.20.20.30.81.72.88.74-2.7
YoY Gr.--56.1%-37.9%33.3%20.8%186.2%101.2%70.1%204.9%-53.6%-
BVPS (₹) 12.91313.113.313.414.215.8182630.326.7
Adj Net
Profit
6.42.81.82.32.8816.227.58439-26
Cash Flow from Ops. 17521.125.631.764.192.516.184.427-88.2-
Debt/CF from Ops. 1.210.797.63.21.58.60.95-2.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.6%20.2%26.6%7.8%
Adj EPS 22.2%69.2%34%-53.6%
BVPS10%17.7%24.3%16.5%
Share Price 26% 51.5% 45.4% -5.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
5.12.21.41.82.2611.116.839.414.3-9.5
Op. Profit
Mgn %
9.210.510.210.910.711.610.912.915.49.12.1
Net Profit
Mgn %
1.70.90.50.60.82.23.75.710.24.4-3.9
Debt to
Equity
1.71.81.81.91.610.90.50.50.8-
Working Cap
Days
281280246291297248216200142194140
Cash Conv.
Cycle
1691681281421411088777526944

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 26.64%

Debt to equity has declined versus last 3 years average to 0.75

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at -25.12%

Latest Financials - Khaitan Chemicals & Fertilizers Ltd.

Standalone Consolidated
TTM EPS (₹) -2.7 -
TTM Sales (₹ Cr.) 666 -
BVPS (₹.) 26.7 -
Reserves (₹ Cr.) 249 -
P/BV 2.41 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 59.91 / 96.29
All Time Low / High (₹) 0.17 / 156.95
Market Cap (₹ Cr.) 623
Equity (₹ Cr.) 9.7
Face Value (₹) 1
Industry PE 20.3

Management X-Ray of Khaitan Chem & Fert.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *52.240.690.000.000.000.000.000.000.000.00
* 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales388329392359353373437481824888
Operating Expenses 370295352320317330391419702810
Manufacturing Costs42384044363751608696
Material Costs263212254203215222257264484581
Employee Cost 10121417161922263134
Other Costs 553344565052606910199
Operating Profit 183540383643466112278
Operating Profit Margin (%) 4.6%10.5%10.2%10.7%10.2%11.5%10.6%12.8%14.8%8.8%
Other Income 9323112111
Interest 25303031262218141320
Depreciation 8998999779
Exceptional Items 0000000000
Profit Before Tax -6-232213224210351
Tax -5-520156152314
Profit After Tax -24222815278037
PAT Margin (%) -0.4%1.1%0.4%0.5%0.5%2.1%3.5%5.6%9.7%4.2%
Adjusted EPS (₹)-0.20.40.20.20.20.81.62.88.33.9
Dividend Payout Ratio (%)-30%14%29%29%30%6%13%9%4%8%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 125126127129130138153174252294
Share Capital 10101010101010101010
Reserves 115116118119121128143165243284
Minority Interest0000000000
Debt19821622223319212612578133214
Long Term Debt2021524942311919724
Short Term Debt1781951701831509510659126189
Trade Payables272924393951524899118
Others Liabilities 36282737293761548781
Total Liabilities 386399400438391353391354571707

Fixed Assets

Gross Block233245247125127129133138133168
Accumulated Depreciation1101211297132131393139
Net Fixed Assets123124118118114108102100102129
CWIP 4012100053
Investments 0001121233
Inventories133133651017589113112209252
Trade Receivables47559392995954443865
Cash Equivalents 10109857566016
Others Assets6975114116968811591153237
Total Assets 386399400438391353391354571707

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1752126326492168427-88
PBT -6-232213223910257
Adjustment 42383739353228232327
Changes in Working Capital 139-15-15-102751-3031-70-162
Tax Paid 0001-1-3-3-8-28-10
Cash Flow From Investing Activity -23-8-2-90-41-6-20-22
Capex 1-8-3-10-3-2-1-5-13-20
Net Investments 00003-22-1-7-3
Others -24011101111
Cash Flow From Financing Activity -151-13-24-23-65-88-17-794063
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 7-430-5-4-10-10-13-1217
Interest Paid -25-30-30-31-26-23-17-15-12-18
Dividend Paid -1-11-1-1-1-1-3-3-1
Others -13222-2513-33-5510-486666
Net Cash Flow 10-10000047-47
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-1.292.791.311.291.275.8810.3616.4737.613.68
ROCE (%)4.828.279.329.168.2411.4714.0920.3336.0915.67
Asset Turnover Ratio0.890.8510.870.8611.181.291.781.39
PAT to CFO Conversion(x)N/A5.2513163211.51.073.110.34-2.38
Working Capital Days
Receivable Days48566893987747371821
Inventory Days1481469183908084857195
Payable Days37483857667473695568

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 28-Mar-2024 16:01 is ₹64.30.
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 28-Mar-2024 16:01 the market cap of Khaitan Chem & Fert. stood at ₹623.1.
The latest P/E ratio of Khaitan Chem & Fert. as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Khaitan Chem & Fert. as of 28-Mar-2024 16:01 is 2.41.
The 52-week high of Khaitan Chem & Fert. is ₹96.29 and the 52-week low is ₹59.91.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Khaitan Chem & Fert. is ₹666.0 ( 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.