Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Narmada Agrobase Ltd.

Agriculture

Rating :

N/A

BSE: 543643 | NSE: NARMADA

Watchlist

NSE BSE

25.03

05-Jul-2024

Open
High
Low
Previous Close

23.99
25.04
23.00
23.85

Volume
Traded Value (lacs)
52 Week High
52 Week Low

468029
115.33
26.48
13.49

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

59.10
30.72
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

68.01
N/A
1.08

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.62
-3.96
12.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.61
0.57
4.84

PAT CAGR (%)

10 Years
5 Years
3 Years

19.62
5.24
18.69

P:E (Median)

8 Years
5 Years
3 Years

-
42.81
49.91

P:BV (Average)

8 Years
5 Years
3 Years

-
1.73
1.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
17.38
18.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 12.26 7.95 54.21% 18.75 18.26 2.68% 12.22 10.62 15.07% 11.41 13.24 -13.82%
Expenses 10.68 7.50 42.40% 17.60 17.81 -1.18% 11.77 10.06 17.00% 10.94 12.62 -13.31%
EBITDA 1.58 0.45 251.11% 1.15 0.46 150.00% 0.45 0.56 -19.64% 0.47 0.63 -25.40%
EBIDTM 12.89% 5.66% 6.13% 2.49% 3.67% 5.26% 4.11% 4.73%
Other Income 0.01 0.01 0.00% 0.00 0.01 -100.00% 0.02 0.01 100.00% 0.03 0.01 200.00%
Interest 0.24 0.23 4.35% 0.26 0.25 4.00% 0.23 0.22 4.55% 0.24 0.19 26.32%
Depreciation 0.06 0.07 -14.29% 0.07 0.08 -12.50% 0.07 0.08 -12.50% 0.07 0.08 -12.50%
PBT 1.29 0.16 706.25% 0.82 0.13 530.77% 0.17 0.27 -37.04% 0.20 0.37 -45.95%
Tax 0.28 0.05 460.00% 0.21 0.03 600.00% 0.04 0.07 -42.86% 0.03 0.10 -70.00%
PAT 1.02 0.11 827.27% 0.61 0.10 510.00% 0.13 0.20 -35.00% 0.17 0.27 -37.04%
PATM 8.29% 1.40% 3.25% 0.54% 1.05% 1.87% 1.49% 2.05%
EPS 0.75 0.08 837.50% 0.45 0.07 542.86% 0.09 0.15 -40.00% 0.13 0.20 -35.00%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 54.64 50.32 50.03 34.97 58.26 61.58 47.50 37.06 34.43 30.69 22.02 Net Sales Growth 9.13% 0.58% 43.07% -39.98% -5.39% 29.64% 28.17% 7.64% 12.19% 39.37% Cost Of Goods Sold 46.28 43.11 43.30 29.47 52.03 55.32 42.30 32.29 30.02 26.69 18.35 Gross Profit 8.36 7.21 6.72 5.50 6.23 6.27 5.21 4.76 4.41 4.00 3.66 GP Margin 15.30% 14.33% 13.43% 15.73% 10.69% 10.18% 10.97% 12.84% 12.81% 13.03% 16.62% Total Expenditure 50.99 47.80 48.01 32.98 56.05 59.13 45.87 35.49 33.01 29.51 21.18 Power & Fuel Cost - 0.72 0.61 0.54 0.66 0.62 0.61 0.59 0.45 0.45 0.47 % Of Sales - 1.43% 1.22% 1.54% 1.13% 1.01% 1.28% 1.59% 1.31% 1.47% 2.13% Employee Cost - 1.42 1.74 1.17 1.26 1.08 0.98 0.16 0.12 0.13 0.12 % Of Sales - 2.82% 3.48% 3.35% 2.16% 1.75% 2.06% 0.43% 0.35% 0.42% 0.54% Manufacturing Exp. - 0.11 0.08 0.09 0.07 0.04 0.09 0.82 0.96 0.66 0.87 % Of Sales - 0.22% 0.16% 0.26% 0.12% 0.06% 0.19% 2.21% 2.79% 2.15% 3.95% General & Admin Exp. - 0.35 0.39 0.14 0.33 0.29 0.32 0.33 0.37 0.33 0.33 % Of Sales - 0.70% 0.78% 0.40% 0.57% 0.47% 0.67% 0.89% 1.07% 1.08% 1.50% Selling & Distn. Exp. - 2.06 1.83 1.24 1.42 1.62 1.42 1.22 1.08 1.23 1.02 % Of Sales - 4.09% 3.66% 3.55% 2.44% 2.63% 2.99% 3.29% 3.14% 4.01% 4.63% Miscellaneous Exp. - 0.02 0.05 0.33 0.28 0.17 0.16 0.09 0.02 0.02 1.02 % Of Sales - 0.04% 0.10% 0.94% 0.48% 0.28% 0.34% 0.24% 0.06% 0.07% 0.05% EBITDA 3.65 2.52 2.02 1.99 2.21 2.45 1.63 1.57 1.42 1.18 0.84 EBITDA Margin 6.68% 5.01% 4.04% 5.69% 3.79% 3.98% 3.43% 4.24% 4.12% 3.84% 3.81% Other Income 0.06 0.07 0.05 0.06 0.08 0.03 0.28 0.07 0.03 0.02 0.02 Interest 0.97 0.96 0.86 0.82 0.85 1.03 0.70 0.82 0.75 0.70 0.43 Depreciation 0.27 0.28 0.32 0.37 0.42 0.40 0.54 0.28 0.30 0.26 0.26 PBT 2.48 1.35 0.89 0.87 1.01 1.05 0.67 0.54 0.40 0.24 0.17 Tax 0.56 0.33 0.24 0.26 0.33 0.27 0.17 0.14 0.10 0.00 0.00 Tax Rate 22.58% 24.44% 26.97% 29.89% 32.67% 25.71% 25.37% 25.93% 25.00% 0.00% 0.00% PAT 1.93 1.02 0.65 0.61 0.68 0.79 0.50 0.40 0.30 0.24 0.17 PAT before Minority Interest 1.93 1.02 0.65 0.61 0.68 0.79 0.50 0.40 0.30 0.24 0.17 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.53% 2.03% 1.30% 1.74% 1.17% 1.28% 1.05% 1.08% 0.87% 0.78% 0.77% PAT Growth 183.82% 56.92% 6.56% -10.29% -13.92% 58.00% 25.00% 33.33% 25.00% 41.18% EPS 1.43 0.76 0.48 0.45 0.50 0.59 0.37 0.30 0.22 0.18 0.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 16.90 15.88 15.23 14.94 14.26 13.57 5.60 2.47 2.22 1.44 Share Capital 13.55 13.55 13.55 13.55 13.55 7.53 5.19 1.83 1.83 1.25 Total Reserves 3.35 2.33 1.68 1.39 0.71 6.04 0.42 0.64 0.39 0.19 Non-Current Liabilities 0.10 0.56 0.04 1.00 0.95 1.22 1.46 4.35 4.01 3.01 Secured Loans 0.00 0.00 0.00 0.58 0.52 0.90 0.27 0.52 0.73 0.82 Unsecured Loans 0.09 0.53 0.03 0.30 0.30 0.20 1.16 3.83 3.28 2.19 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 10.96 10.88 11.23 10.99 9.06 8.79 7.37 6.85 4.49 4.51 Trade Payables 0.75 0.86 0.81 2.26 0.61 0.41 1.06 0.71 0.51 0.53 Other Current Liabilities 0.32 0.33 1.00 1.37 0.77 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 9.59 9.53 9.24 7.07 7.42 8.03 5.96 5.86 3.93 3.70 Short Term Provisions 0.30 0.16 0.18 0.28 0.26 0.35 0.36 0.27 0.05 0.28 Total Liabilities 27.96 27.32 26.50 26.93 24.27 23.58 14.43 13.67 10.72 8.96 Net Block 3.18 3.44 3.75 3.50 3.89 4.66 2.74 2.66 2.71 2.38 Gross Block 6.63 6.62 6.62 6.00 5.96 6.33 3.87 3.51 3.27 2.68 Accumulated Depreciation 3.46 3.18 2.86 2.50 2.08 1.68 1.13 0.85 0.55 0.29 Non Current Assets 3.42 4.05 4.70 5.27 5.76 5.88 4.37 4.22 3.84 2.95 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.33 0.33 0.61 0.47 0.43 0.21 0.21 Long Term Loans & Adv. 0.25 0.61 0.94 1.44 1.54 0.61 1.15 1.13 0.92 0.36 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 24.54 23.27 21.80 21.49 18.28 17.70 10.07 9.45 6.87 5.99 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.00 9.01 6.27 4.11 5.73 8.15 6.69 5.83 3.98 3.70 Sundry Debtors 13.32 13.22 14.41 16.22 11.35 7.55 3.15 3.01 2.23 1.81 Cash & Bank 0.77 0.55 0.65 0.45 0.52 1.23 0.13 0.07 0.24 0.22 Other Current Assets 0.46 0.03 0.03 0.04 0.67 0.76 0.10 0.55 0.42 0.26 Short Term Loans & Adv. 0.43 0.45 0.45 0.67 0.64 0.43 0.03 0.54 0.41 0.18 Net Current Assets 13.58 12.40 10.57 10.51 9.21 8.91 2.70 2.60 2.38 1.48 Total Assets 27.96 27.32 26.50 26.92 24.28 23.58 14.44 13.67 10.72 8.96

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 1.23 0.05 -0.08 0.30 0.49 -5.10 1.21 -1.25 -0.52 -1.98 PBT 1.35 0.89 0.87 1.01 1.05 0.67 0.54 0.40 0.24 0.17 Adjustment 1.16 1.13 1.28 1.28 1.48 0.69 0.97 1.04 0.94 0.68 Changes in Working Capital -1.07 -1.73 -1.89 -1.66 -1.96 -6.24 -0.15 -2.64 -1.66 -2.83 Cash after chg. in Working capital 1.45 0.29 0.26 0.62 0.57 -4.88 1.36 -1.20 -0.49 -1.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.21 -0.24 -0.35 -0.33 -0.09 -0.22 -0.14 -0.06 -0.03 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.35 0.37 0.06 0.04 0.46 -2.32 -0.34 -0.44 -0.57 -0.60 Net Fixed Assets -0.01 0.00 -0.62 -0.04 0.37 -2.46 -0.36 -0.24 -0.59 -0.52 Net Investments 0.00 0.00 0.33 0.00 0.28 -0.14 -0.04 -0.22 0.00 -0.10 Others 0.36 0.37 0.35 0.08 -0.19 0.28 0.06 0.02 0.02 0.02 Cash from Financing Activity -1.35 -0.52 0.22 -0.40 -1.94 8.52 -0.82 1.52 1.12 2.49 Net Cash Inflow / Outflow 0.23 -0.10 0.20 -0.07 -1.00 1.11 0.05 -0.17 0.02 -0.10 Opening Cash & Equivalents 0.55 0.65 0.45 0.52 1.52 0.13 0.07 0.24 0.22 0.32 Closing Cash & Equivalent 0.78 0.55 0.65 0.45 0.52 1.23 0.13 0.07 0.24 0.22

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 9.40 8.83 11.24 10.91 10.35 10.01 6.00 7.51 6.72 6.33 ROA 3.69% 2.42% 2.27% 2.67% 3.30% 2.61% 2.83% 2.50% 2.42% 2.38% ROE 6.22% 4.19% 4.05% 4.74% 5.72% 5.17% 9.85% 13.02% 13.08% 12.67% ROCE 8.81% 6.88% 6.97% 8.10% 9.22% 7.69% 10.54% 10.14% 10.21% 9.08% Fixed Asset Turnover 7.60 7.56 5.54 9.74 10.02 9.30 10.04 10.17 10.33 9.11 Receivable days 96.27 100.80 159.79 86.37 56.02 41.11 30.34 27.77 24.03 19.30 Inventory Days 68.96 55.75 54.16 30.85 41.15 57.03 61.65 51.98 45.66 40.91 Payable days 6.81 7.05 19.05 10.07 3.36 5.39 9.14 6.77 6.45 5.65 Cash Conversion Cycle 158.41 149.50 194.91 107.14 93.81 92.75 82.85 72.98 63.24 54.57 Total Debt/Equity 0.57 0.63 0.64 0.59 0.60 0.67 1.32 4.13 3.59 4.71 Interest Cover 2.41 2.03 2.07 2.18 2.03 1.95 1.65 1.54 1.34 1.40

Top Investors:

darshan orna limited

s. m. gold limited

vivid mercantile limited

Annual Reports:

News Update:

Narmada Agrobase - Quarterly Results
10th Aug 2024, 18:49 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback