Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

Narmada Agrobase Ltd.

Agriculture

Rating :

N/A

BSE: 543643 | NSE: NARMADA

Watchlist

NSE BSE

23.17

22-Jan-2025

Open
High
Low
Previous Close

22.08
23.18
22.08
22.08

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

1321115
304.06
26.48
13.79

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

87.63
28.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

97.81
N/A
2.01

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

-
41.91
47.65

P:BV (Average)

8 Years
5 Years
3 Years

-
1.72
1.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
17.41
18.14

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 10.28 11.41 -9.90% 12.26 7.95 54.21% 18.75 18.26 2.68% 12.22 10.62 15.07%
Expenses 8.21 10.94 -24.95% 10.68 7.50 42.40% 17.60 17.81 -1.18% 11.77 10.06 17.00%
EBITDA 2.07 0.47 340.43% 1.58 0.45 251.11% 1.15 0.46 150.00% 0.45 0.56 -19.64%
EBIDTM 20.11% 4.11% 12.89% 5.66% 6.13% 2.49% 3.67% 5.26%
Other Income 0.01 0.03 -66.67% 0.01 0.01 0.00% 0.00 0.01 -100.00% 0.02 0.01 100.00%
Interest 0.24 0.24 0.00% 0.24 0.23 4.35% 0.26 0.25 4.00% 0.23 0.22 4.55%
Depreciation 0.06 0.07 -14.29% 0.06 0.07 -14.29% 0.07 0.08 -12.50% 0.07 0.08 -12.50%
PBT 1.78 0.20 790.00% 1.29 0.16 706.25% 0.82 0.13 530.77% 0.17 0.27 -37.04%
Tax 0.49 0.03 1,533.33% 0.28 0.05 460.00% 0.21 0.03 600.00% 0.04 0.07 -42.86%
PAT 1.29 0.17 658.82% 1.02 0.11 827.27% 0.61 0.10 510.00% 0.13 0.20 -35.00%
PATM 12.57% 1.49% 8.29% 1.40% 3.25% 0.54% 1.05% 1.87%
EPS 0.34 0.04 750.00% 0.27 0.03 800.00% 0.16 0.03 433.33% 0.03 0.05 -40.00%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 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 53.51 50.32 50.03 34.97 58.26 61.58 47.50 37.06 34.43 30.69 22.02 Net Sales Growth 10.92% 0.58% 43.07% -39.98% -5.39% 29.64% 28.17% 7.64% 12.19% 39.37% Cost Of Goods Sold 43.45 43.11 43.30 29.47 52.03 55.32 42.30 32.29 30.02 26.69 18.35 Gross Profit 10.06 7.21 6.72 5.50 6.23 6.27 5.21 4.76 4.41 4.00 3.66 GP Margin 18.81% 14.33% 13.43% 15.73% 10.69% 10.18% 10.97% 12.84% 12.81% 13.03% 16.62% Total Expenditure 48.26 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 5.25 2.52 2.02 1.99 2.21 2.45 1.63 1.57 1.42 1.18 0.84 EBITDA Margin 9.81% 5.01% 4.04% 5.69% 3.79% 3.98% 3.43% 4.24% 4.12% 3.84% 3.81% Other Income 0.04 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 0.26 0.28 0.32 0.37 0.42 0.40 0.54 0.28 0.30 0.26 0.26 PBT 4.06 1.35 0.89 0.87 1.01 1.05 0.67 0.54 0.40 0.24 0.17 Tax 1.02 0.33 0.24 0.26 0.33 0.27 0.17 0.14 0.10 0.00 0.00 Tax Rate 25.12% 24.44% 26.97% 29.89% 32.67% 25.71% 25.37% 25.93% 25.00% 0.00% 0.00% PAT 3.05 1.02 0.65 0.61 0.68 0.79 0.50 0.40 0.30 0.24 0.17 PAT before Minority Interest 3.05 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 5.70% 2.03% 1.30% 1.74% 1.17% 1.28% 1.05% 1.08% 0.87% 0.78% 0.77% PAT Growth 425.86% 56.92% 6.56% -10.29% -13.92% 58.00% 25.00% 33.33% 25.00% 41.18% EPS 0.80 0.27 0.17 0.16 0.18 0.21 0.13 0.11 0.08 0.06 0.04

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:

No Latest News!

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