Madras Fertilizers Ltd - Stock Valuation and Financial Performance

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

Madras Fertilizers Share Price

80.55 -2.39 -2.88%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Madras Fertilizers

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Madras Fertilizers stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
1,304.3 Cr.
52-wk low:
53.8
52-wk high:
124.3

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 below 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 Weak which suggest that the price of Madras 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 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 not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 22.8%-7.3%-6.5%7.8%0.7%-4.3%-4.9%9%24.3%20.3%-
Value Creation
Index
0.6NANA-0.4NANANA-0.40.70.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,5931,7021,2021,3921,6161,5931,2921,5332,3023,4472,238
Sales YoY Gr.--34.4%-29.4%15.8%16.1%-1.4%-18.9%18.6%50.2%49.7%-
Adj EPS 6.2-8.8-8.50.2-3.7-8.1-7.80.210.111.5-2.2
YoY Gr.--240.9%NANA-1759.1%NANANA4930%14.3%-
BVPS (₹) -12.9-21.3-33.1-26.8-30.6-35.8-45.4-43.2-31.4-17.9-23
Adj Net
Profit
100-141-1363.5-58.8-131-1253.2162185-35
Cash Flow from Ops. -107-64.7-19.3220-150-22.6104492-317687-
Debt/CF from Ops. -10.5-20.1-73.75.7-10-7317.42.8-5.52.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3.2%16.4%38.7%49.7%
Adj EPS 7.1%NANA14.3%
BVPSNANANANA
Share Price - 31.6% 47.2% 39.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-39.251.531.2-0.712.824.619.2-0.5-27-46.710.8
Op. Profit
Mgn %
9-1.80.65.81.5-0.1-0.18.810.89.64.1
Net Profit
Mgn %
3.9-8.3-11.40.3-3.6-8.2-9.70.275.4-1.6
Debt to
Equity
-5.4-3.8-2.7-2.9-3.1-2.9-2.5-2-3.4-5.2-
Working Cap
Days
152283328249236272288189168127101
Cash Conv.
Cycle
-34-54-914-9-14971008770-67

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 10.80%

Sales growth is growing at healthy rate in last 3 years 38.70%

Sales growth is not so good in last 4 quarters at -33.90%

Latest Financials - Madras Fertilizers Ltd.

Standalone Consolidated
TTM EPS (₹) -2.2 -
TTM Sales (₹ Cr.) 2,238 -
BVPS (₹.) -23 -
Reserves (₹ Cr.) -532 -
P/BV -3.52 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 53.81 / 124.25
All Time Low / High (₹) 3.25 / 124.25
Market Cap (₹ Cr.) 1,304
Equity (₹ Cr.) 161.1
Face Value (₹) 10
Industry PE 20.3

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales2,5931,7021,2021,3921,6161,5931,2921,5332,3023,447
Operating Expenses 2,3611,7321,1951,3131,5921,5951,2941,3982,0583,115
Manufacturing Costs790587431504521575297333388415
Material Costs1,4511,0226406779348828599201,4652,544
Employee Cost 879390979910197101103106
Other Costs 313034363838414410150
Operating Profit 233-3077924-2-2134244332
Operating Profit Margin (%) 9.0%-1.8%0.6%5.7%1.5%-0.1%-0.1%8.8%10.6%9.6%
Other Income 1318233847181273114
Interest 97104109909412310410810089
Depreciation 4218182122233231910
Exceptional Items 00-92-1000000
Profit Before Tax 106-135-1904-45-130-1253166249
Tax 60000000463
Profit After Tax 100-135-1904-45-130-1253162185
PAT Margin (%) 3.9%-7.9%-15.8%0.3%-2.8%-8.1%-9.7%0.2%7.1%5.4%
Adjusted EPS (₹)6.2-8.4-11.80.2-2.8-8.1-7.80.210.111.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund -206-343-532-430-492-575-730-695-505-287
Share Capital 162162162162162162162162162162
Reserves -368-505-694-592-654-737-892-857-668-449
Minority Interest0000000000
Debt4655565981,2541,5061,6521,8011,3761,7351,494
Long Term Debt22919716613610779512690
Short Term Debt2363594321,1181,4001,5731,7491,3491,7261,494
Trade Payables690265227246382277116288309299
Others Liabilities 787878959160186215231223373409
Total Liabilities 1,7361,3561,2521,2301,5821,5681,4191,1911,9111,915

Fixed Assets

Gross Block944951963203203211320329338349
Accumulated Depreciation750768783214364104140149159
Net Fixed Assets194183180182160146216189189190
CWIP 1715152226313181413
Investments 000137150199181203251337
Inventories224190211314220281239247284232
Trade Receivables0149442027522273984504
Cash Equivalents 231832227371338032399
Others Assets1,277936804530979847124182158239
Total Assets 1,7361,3561,2521,2301,5821,5681,4191,1911,9111,915

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -107-65-19220-150-23104492-317687
PBT 100-135-1904-45-130-1253167249
Adjustment 12410096638412511912912877
Changes in Working Capital -331-3074153-189-18110360-612420
Tax Paid 000000001-58
Cash Flow From Investing Activity -6-2-10-5-3-13-60-1522
Capex -7-4-14-8-4-14-92-6-2-1
Net Investments 0000001100
Others 11331131-1133
Cash Flow From Financing Activity 1306244-2451784556-527265-320
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -33-3300000000
Interest Paid -28-29-28-19-21-45-37-46-38-24
Dividend Paid 0000000000
Others 19112473-2261999194-481303-297
Net Cash Flow 17-515-302510100-50-50369
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
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 Ratio1.961.10.921.131.161.010.871.171.481.8
PAT to CFO Conversion(x)-1.07N/AN/A55N/AN/AN/A164-1.963.71
Working Capital Days
Receivable Days013775789510079
Inventory Days37446168605774584227
Payable Days11617014012712313684807444

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 28-Mar-2024 16:01 is ₹80.55.
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 Madras Fertilizers stood at ₹1,304.3.
The latest P/E ratio of Madras Fertilizers as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Madras Fertilizers as of 28-Mar-2024 16:01 is -3.52.
The 52-week high of Madras Fertilizers is ₹124.2 and the 52-week low is ₹53.81.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Madras Fertilizers is ₹2,238 ( 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.