Financials The Fertilisers and Chemicals Travancore Limited

Equities

FACT

INE188A01015

Agricultural Chemicals

Market Closed - NSE India S.E. 07:40:47 2024-04-29 am EDT 5-day change 1st Jan Change
720.4 INR -0.17% Intraday chart for The Fertilisers and Chemicals Travancore Limited +12.26% -10.60%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 33,001 23,683 20,965 70,951 84,702 132,909
Enterprise Value (EV) 1 55,143 45,675 34,434 84,544 100,507 150,830
P/E ratio -25.3 x 14.5 x 2.15 x 20.2 x 24 x 21.7 x
Yield - - - - - 0.49%
Capitalization / Revenue 1.71 x 1.21 x 0.76 x 2.18 x 1.91 x 2.14 x
EV / Revenue 2.86 x 2.34 x 1.24 x 2.59 x 2.27 x 2.43 x
EV / EBITDA 32.5 x 196 x 11.8 x 15.6 x 16.5 x 19.2 x
EV / FCF 41.5 x -14.4 x 195 x 27.6 x -24.7 x -44 x
FCF Yield 2.41% -6.93% 0.51% 3.63% -4.04% -2.27%
Price to Book -2.01 x -1.62 x -4.27 x -40.5 x 44.7 x 10.4 x
Nbr of stocks (in thousands) 647,072 647,072 647,072 647,072 647,072 647,072
Reference price 2 51.00 36.60 32.40 109.6 130.9 205.4
Announcement Date 8/16/18 8/24/19 8/27/20 8/30/21 9/2/22 9/6/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 19,268 19,550 27,699 32,588 44,248 61,981
EBITDA 1 1,699 232.9 2,908 5,434 6,078 7,852
EBIT 1 1,523 5.249 2,713 5,223 5,826 7,571
Operating Margin 7.91% 0.03% 9.8% 16.03% 13.17% 12.22%
Earnings before Tax (EBT) 1 -1,305 1,631 9,755 3,520 3,533 6,130
Net income 1 -1,305 1,631 9,755 3,520 3,533 6,130
Net margin -6.77% 8.34% 35.22% 10.8% 7.98% 9.89%
EPS 2 -2.017 2.521 15.08 5.440 5.460 9.473
Free Cash Flow 1 1,330 -3,165 176.4 3,068 -4,061 -3,429
FCF margin 6.9% -16.19% 0.64% 9.42% -9.18% -5.53%
FCF Conversion (EBITDA) 78.3% - 6.07% 56.47% - -
FCF Conversion (Net income) - - 1.81% 87.17% - -
Dividend per Share - - - - - 1.000
Announcement Date 8/16/18 8/24/19 8/27/20 8/30/21 9/2/22 9/6/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 22,142 21,992 13,469 13,593 15,805 17,921
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 13.04 x 94.44 x 4.632 x 2.502 x 2.601 x 2.282 x
Free Cash Flow 1 1,330 -3,165 176 3,068 -4,061 -3,429
ROE (net income / shareholders' equity) 8.28% -10.5% -99.4% -106% 7,532% 63.3%
ROA (Net income/ Total Assets) 5.63% 0.02% 6.88% 10.9% 9.55% 9.3%
Assets 1 -23,191 10,325,234 141,705 32,237 36,988 65,894
Book Value Per Share 2 -25.30 -22.50 -7.590 -2.700 2.930 19.70
Cash Flow per Share 2 0.7100 0.1000 0.7500 2.760 2.810 0.7700
Capex 1 91.5 - - 320 645 927
Capex / Sales 0.47% - - 0.98% 1.46% 1.5%
Announcement Date 8/16/18 8/24/19 8/27/20 8/30/21 9/2/22 9/6/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. FACT Stock
  4. Financials The Fertilisers and Chemicals Travancore Limited