Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Natraj Proteins Ltd.

Edible Oil

Rating :

N/A

BSE: 530119 | NSE: Not Listed

Watchlist

NSE BSE

46.00

20-Dec-2024

Open
High
Low
Previous Close

46.15
46.15
45.70
45.70

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

141
0.06
68.81
38.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

17.24
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

29.36
N/A
0.56

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-4.33
4.68
10.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.53
0.53
0.58

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-5.37
-8.75
-8.11

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 22.79 36.25 -37.13% 38.53 40.59 -5.08% 38.85 50.03 -22.35% 78.05 40.93 90.69%
Expenses 23.19 41.00 -43.44% 39.51 45.98 -14.07% 36.98 48.88 -24.35% 79.14 39.45 100.61%
EBITDA -0.40 -4.75 - -0.98 -5.40 - 1.88 1.15 63.48% -1.09 1.48 -
EBIDTM -1.77% -13.11% -2.55% -13.30% 4.83% 2.29% -1.40% 3.61%
Other Income 0.07 0.05 40.00% 0.05 0.03 66.67% 0.19 0.02 850.00% 0.03 0.03 0.00%
Interest 0.55 0.80 -31.25% 0.73 0.68 7.35% 0.93 0.66 40.91% 0.55 0.37 48.65%
Depreciation 0.09 0.10 -10.00% 0.09 0.10 -10.00% 0.13 0.11 18.18% 0.11 0.11 0.00%
PBT -0.98 -5.60 - -1.74 -6.15 - 1.01 0.40 152.50% -1.72 1.03 -
Tax 0.04 0.01 300.00% 0.00 0.01 -100.00% 0.00 0.14 -100.00% 0.04 0.11 -63.64%
PAT -1.02 -5.60 - -1.74 -6.15 - 1.00 0.27 270.37% -1.76 0.92 -
PATM -4.45% -15.46% -4.52% -15.17% 2.58% 0.53% -2.26% 2.25%
EPS -2.74 -15.14 - -4.71 -16.64 - 2.71 0.72 276.39% -4.76 2.49 -

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 178.22 193.73 143.60 144.71 146.22 154.12 190.70 194.39 258.43 200.55 301.66 Net Sales Growth 6.21% 34.91% -0.77% -1.03% -5.13% -19.18% -1.90% -24.78% 28.86% -33.52% Cost Of Goods Sold 170.37 193.77 132.94 122.72 134.93 142.90 172.14 171.15 237.18 191.34 277.82 Gross Profit 7.85 -0.04 10.66 22.00 11.28 11.22 18.55 23.23 21.26 9.22 23.84 GP Margin 4.40% -0.02% 7.42% 15.20% 7.71% 7.28% 9.73% 11.95% 8.23% 4.60% 7.90% Total Expenditure 178.82 203.09 140.61 130.55 143.13 149.60 184.70 187.96 254.48 202.33 295.70 Power & Fuel Cost - 3.60 2.85 3.26 2.99 3.28 4.60 3.94 5.30 4.38 5.41 % Of Sales - 1.86% 1.98% 2.25% 2.04% 2.13% 2.41% 2.03% 2.05% 2.18% 1.79% Employee Cost - 1.09 1.01 1.22 1.01 1.15 1.10 1.03 1.06 1.06 1.07 % Of Sales - 0.56% 0.70% 0.84% 0.69% 0.75% 0.58% 0.53% 0.41% 0.53% 0.35% Manufacturing Exp. - 1.90 1.37 2.35 3.33 1.67 6.09 10.44 10.11 4.71 10.37 % Of Sales - 0.98% 0.95% 1.62% 2.28% 1.08% 3.19% 5.37% 3.91% 2.35% 3.44% General & Admin Exp. - 0.60 0.48 0.61 0.51 0.41 0.44 0.51 0.54 0.49 0.49 % Of Sales - 0.31% 0.33% 0.42% 0.35% 0.27% 0.23% 0.26% 0.21% 0.24% 0.16% Selling & Distn. Exp. - 1.83 1.62 0.11 0.08 0.12 0.26 0.81 0.23 0.20 0.28 % Of Sales - 0.94% 1.13% 0.08% 0.05% 0.08% 0.14% 0.42% 0.09% 0.10% 0.09% Miscellaneous Exp. - 0.30 0.33 0.29 0.27 0.08 0.05 0.07 0.06 0.15 0.28 % Of Sales - 0.15% 0.23% 0.20% 0.18% 0.05% 0.03% 0.04% 0.02% 0.07% 0.09% EBITDA -0.59 -9.36 2.99 14.16 3.09 4.52 6.00 6.43 3.95 -1.78 5.96 EBITDA Margin -0.33% -4.83% 2.08% 9.79% 2.11% 2.93% 3.15% 3.31% 1.53% -0.89% 1.98% Other Income 0.34 0.30 0.21 0.26 0.11 0.05 0.21 0.23 0.56 0.58 0.94 Interest 2.76 2.95 1.76 1.07 1.81 3.61 4.21 4.27 3.56 3.39 4.52 Depreciation 0.42 0.45 0.43 0.40 0.40 0.63 0.65 0.60 0.63 0.74 0.69 PBT -3.43 -12.46 1.02 12.96 0.98 0.32 1.35 1.78 0.31 -5.32 1.69 Tax 0.08 0.06 0.31 3.59 0.58 -0.01 0.21 0.18 0.09 -0.01 0.18 Tax Rate -2.33% -0.48% 30.39% 27.70% 59.18% -3.13% 15.56% 10.11% 29.03% 0.19% 10.65% PAT -3.52 -12.52 0.71 9.36 0.39 0.34 1.15 1.61 0.23 -5.31 1.52 PAT before Minority Interest -3.52 -12.52 0.71 9.36 0.39 0.34 1.15 1.61 0.23 -5.31 1.52 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 -1.98% -6.46% 0.49% 6.47% 0.27% 0.22% 0.60% 0.83% 0.09% -2.65% 0.50% PAT Growth 0.00% - -92.41% 2,300.00% 14.71% -70.43% -28.57% 600.00% - - EPS -9.51 -33.84 1.92 25.30 1.05 0.92 3.11 4.35 0.62 -14.35 4.11

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 33.71 46.24 45.46 36.07 35.64 35.38 34.31 32.69 32.56 37.90 Share Capital 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 Total Reserves 29.96 42.49 41.71 32.32 31.89 31.64 30.56 28.94 28.81 34.15 Non-Current Liabilities 2.19 3.39 3.96 1.00 0.87 0.98 1.08 1.13 1.16 1.76 Secured Loans 1.25 2.51 3.14 0.00 0.00 0.00 0.00 0.00 0.00 0.57 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.05 0.08 0.08 0.08 0.08 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 41.93 39.68 26.37 31.42 34.34 36.16 70.84 31.56 37.07 55.81 Trade Payables 1.74 6.53 0.99 7.45 2.10 3.93 15.09 10.53 12.60 11.32 Other Current Liabilities 1.31 1.77 0.77 1.80 1.27 1.13 1.29 2.01 5.66 3.02 Short Term Borrowings 38.83 31.19 24.10 22.18 30.86 30.82 54.10 18.80 18.75 41.44 Short Term Provisions 0.05 0.19 0.50 0.00 0.10 0.29 0.36 0.21 0.05 0.03 Total Liabilities 77.83 89.31 75.79 68.49 70.85 72.52 106.23 65.38 70.79 95.47 Net Block 5.48 3.95 4.12 2.66 3.06 3.54 3.71 4.31 4.94 6.42 Gross Block 22.74 20.77 20.51 18.54 18.65 18.50 18.02 18.02 18.02 19.66 Accumulated Depreciation 17.27 16.82 16.39 15.88 15.59 14.96 14.31 13.71 13.08 13.25 Non Current Assets 14.38 14.36 12.00 7.45 5.38 6.08 8.23 11.53 9.70 14.13 Capital Work in Progress 0.00 1.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.60 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 7.35 6.63 6.69 3.62 1.83 1.96 1.43 1.09 0.88 0.79 Other Non Current Assets 1.56 1.89 1.19 1.18 0.49 0.59 3.10 6.14 3.88 5.31 Current Assets 63.45 74.95 63.79 61.03 65.46 66.44 97.99 53.85 61.08 81.33 Current Investments 0.50 0.44 0.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 44.49 56.09 39.91 45.11 42.18 41.14 81.39 35.79 44.72 43.88 Sundry Debtors 16.99 12.30 17.22 14.71 17.85 19.85 14.33 11.08 5.59 13.57 Cash & Bank 0.71 2.40 4.82 0.24 2.34 4.12 0.39 3.49 6.14 19.89 Other Current Assets 0.77 0.15 0.15 0.11 3.09 1.34 1.89 3.48 4.64 4.00 Short Term Loans & Adv. 0.66 3.58 1.05 0.86 3.03 1.18 1.76 3.36 4.58 3.96 Net Current Assets 21.52 35.27 37.42 29.61 31.12 30.28 27.15 22.29 24.01 25.53 Total Assets 77.83 89.31 75.79 68.48 70.84 72.52 106.22 65.38 70.78 95.46

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 -5.60 2.80 5.90 8.52 1.74 29.68 -37.45 2.87 8.65 24.77 PBT -12.46 1.01 12.96 0.98 0.32 1.38 1.81 0.26 -5.32 1.69 Adjustment 3.09 1.98 0.82 1.88 4.07 4.72 4.62 3.71 3.54 5.02 Changes in Working Capital 3.78 -0.01 -4.83 5.29 -2.50 23.87 -43.38 -1.32 10.71 19.44 Cash after chg. in Working capital -5.58 2.99 8.95 8.15 1.89 29.97 -36.95 2.65 8.93 26.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.02 -0.20 -3.05 0.38 -0.15 -0.29 -0.50 0.22 -0.28 -1.38 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 0.48 -2.83 -3.39 -0.13 0.11 1.56 3.32 -2.00 4.25 -1.99 Net Fixed Assets -0.08 -2.15 -1.97 0.11 -0.15 -0.48 0.00 0.00 3.24 -0.43 Net Investments -0.06 0.20 -0.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.62 -0.88 -0.78 -0.24 0.26 2.04 3.32 -2.00 1.01 -1.56 Cash from Financing Activity 3.44 -2.40 2.07 -10.49 -3.63 -27.51 31.03 -3.51 -26.65 -12.62 Net Cash Inflow / Outflow -1.68 -2.43 4.58 -2.10 -1.78 3.73 -3.10 -2.65 -13.75 10.16 Opening Cash & Equivalents 2.40 4.82 0.24 2.34 4.12 0.39 3.49 6.14 19.89 9.73 Closing Cash & Equivalent 0.71 2.40 4.82 0.24 2.34 4.12 0.39 3.49 6.14 19.89

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.) 89.96 123.39 121.32 96.26 95.11 94.43 91.56 87.24 86.88 101.14 ROA -14.98% 0.86% 12.98% 0.56% 0.47% 1.28% 1.87% 0.33% -6.39% 1.56% ROE -31.32% 1.55% 22.97% 1.10% 0.95% 3.29% 4.79% 0.70% -15.09% 4.01% ROCE -12.38% 3.64% 21.43% 4.47% 5.93% 7.19% 8.65% 7.49% -2.91% 7.33% Fixed Asset Turnover 8.90 6.96 7.41 7.86 8.30 10.44 10.85 14.35 10.67 15.46 Receivable days 27.59 37.52 40.26 40.63 44.63 32.70 23.71 11.77 17.40 12.61 Inventory Days 94.75 122.00 107.21 108.95 98.66 117.24 109.36 56.82 80.45 66.66 Payable days 7.79 10.33 12.55 12.92 7.70 18.55 24.82 16.72 21.18 9.56 Cash Conversion Cycle 114.55 149.19 134.93 136.67 135.58 131.39 108.25 51.87 76.67 69.71 Total Debt/Equity 1.19 0.73 0.60 0.61 0.87 0.87 1.58 0.58 0.60 1.13 Interest Cover -3.23 1.58 13.08 1.54 1.09 1.32 1.42 1.09 -0.57 1.37

Top Investors:

thyagarajan gurumurthy

apple mutual fund

lincoln p coelho

Annual Reports:

News Update:

Natraj Proteins - Quarterly Results
9th Nov 2024, 17:51 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