Nifty

:

24302.15

Sensex

:

80049.67

15.65 (0.06%)
62.87 (0.08%)

Login

Nifty
Sensex

:
:

24302.15
80049.67

15.65 (0.06%)
62.87 (0.08%)

Prima Agro Ltd.

Animal Feed

Rating :

N/A

BSE: 519262 | NSE: Not Listed

Watchlist

NSE BSE

27.99

04-Jul-2024

Open
High
Low
Previous Close

27.01
29.90
27.01
28.49

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

58
3.23
33.60
22.06

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

14.54
20.56
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

20.48
N/A
0.91

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.03
-0.42
-4.19

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.52
-12.81
-15.05

PAT CAGR (%)

10 Years
5 Years
3 Years

21.88
-5.69
-21.25

P:E (Median)

8 Years
5 Years
3 Years

7.80
7.96
7.96

P:BV (Average)

8 Years
5 Years
3 Years

0.79
0.87
0.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.88
6.46
6.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 2.82 3.19 -11.60% 2.81 3.33 -15.62% 3.33 3.45 -3.48% 3.53 3.80 -7.11%
Expenses 3.53 3.68 -4.08% 2.56 2.40 6.67% 2.65 2.94 -9.86% 2.65 2.85 -7.02%
EBITDA -0.71 -0.48 - 0.25 0.93 -73.12% 0.68 0.52 30.77% 0.88 0.95 -7.37%
EBIDTM -25.25% -15.13% 8.88% 28.03% 20.40% 14.95% 24.90% 25.10%
Other Income 4.25 1.12 279.46% 0.06 0.09 -33.33% 0.06 0.09 -33.33% 0.05 0.03 66.67%
Interest 0.05 0.06 -16.67% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.16 0.22 -27.27% 0.19 0.18 5.56% 0.19 0.18 5.56% 0.19 0.18 5.56%
PBT 0.53 0.41 29.27% 0.47 0.85 -44.71% 0.55 0.43 27.91% 0.75 0.81 -7.41%
Tax 1.08 0.00 0 0.13 0.25 -48.00% 0.15 0.12 25.00% 0.21 0.24 -12.50%
PAT -0.55 0.41 - 0.34 0.60 -43.33% 0.40 0.30 33.33% 0.54 0.57 -5.26%
PATM -19.68% 12.84% 11.98% 18.01% 12.05% 8.78% 15.26% 14.89%
EPS -1.07 0.79 - 0.65 1.15 -43.48% 0.77 0.58 32.76% 1.03 1.09 -5.50%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 2.82 3.19 -11.60% 2.81 3.33 -15.62% 3.33 3.45 -3.48% 3.53 3.80 -7.11%
Expenses 3.53 3.68 -4.08% 2.56 2.40 6.67% 2.65 2.94 -9.86% 2.65 2.85 -7.02%
EBITDA -0.71 -0.48 - 0.25 0.93 -73.12% 0.68 0.52 30.77% 0.88 0.95 -7.37%
EBIDTM -25.25% -15.13% 8.88% 28.03% 20.40% 14.95% 24.90% 25.10%
Other Income 4.25 1.12 279.46% 0.06 0.09 -33.33% 0.06 0.09 -33.33% 0.05 0.03 66.67%
Interest 0.05 0.06 -16.67% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.16 0.22 -27.27% 0.19 0.18 5.56% 0.19 0.18 5.56% 0.19 0.18 5.56%
PBT 0.53 0.41 29.27% 0.47 0.85 -44.71% 0.55 0.43 27.91% 0.75 0.81 -7.41%
Tax 1.08 0.00 0 0.13 0.25 -48.00% 0.15 0.12 25.00% 0.21 0.24 -12.50%
PAT -0.55 0.41 - 0.34 0.60 -43.33% 0.40 0.30 33.33% 0.54 0.57 -5.26%
PATM -19.68% 12.84% 11.98% 18.01% 12.05% 8.78% 15.26% 14.89%
EPS -1.07 0.79 - 0.65 1.16 -43.97% 0.77 0.58 32.76% 1.04 1.09 -4.59%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 12.49 13.78 16.39 15.67 13.59 14.07 92.72 11.87 11.47 11.14 9.28 Net Sales Growth -9.30% -15.92% 4.59% 15.31% -3.41% -84.83% 681.13% 3.49% 2.96% 20.04% Cost Of Goods Sold 0.83 0.87 0.84 0.74 0.00 0.00 78.83 0.02 0.00 0.00 0.00 Gross Profit 11.66 12.90 15.55 14.93 13.58 14.07 13.89 11.85 11.47 11.15 9.27 GP Margin 93.33% 93.61% 94.87% 95.28% 99.93% 100% 14.98% 99.83% 100% 100.09% 99.89% Total Expenditure 11.39 11.86 13.25 11.33 11.33 10.26 88.18 9.01 9.55 9.84 8.35 Power & Fuel Cost - 2.43 3.10 2.75 2.41 2.57 2.37 2.33 3.02 2.99 2.63 % Of Sales - 17.63% 18.91% 17.55% 17.73% 18.27% 2.56% 19.63% 26.33% 26.84% 28.34% Employee Cost - 2.34 2.81 3.10 2.42 2.05 1.73 2.02 1.83 1.39 1.24 % Of Sales - 16.98% 17.14% 19.78% 17.81% 14.57% 1.87% 17.02% 15.95% 12.48% 13.36% Manufacturing Exp. - 1.57 2.24 2.60 3.52 3.07 2.85 2.55 1.95 2.14 2.28 % Of Sales - 11.39% 13.67% 16.59% 25.90% 21.82% 3.07% 21.48% 17.00% 19.21% 24.57% General & Admin Exp. - 4.31 4.03 1.63 2.08 1.72 1.56 1.33 2.17 2.31 1.47 % Of Sales - 31.28% 24.59% 10.40% 15.31% 12.22% 1.68% 11.20% 18.92% 20.74% 15.84% Selling & Distn. Exp. - 0.11 0.18 0.34 0.35 0.16 0.19 0.00 0.00 0.15 0.14 % Of Sales - 0.80% 1.10% 2.17% 2.58% 1.14% 0.20% 0% 0% 1.35% 1.51% Miscellaneous Exp. - 0.22 0.05 0.16 0.54 0.70 0.67 0.76 0.58 0.87 0.14 % Of Sales - 1.60% 0.31% 1.02% 3.97% 4.98% 0.72% 6.40% 5.06% 7.81% 6.36% EBITDA 1.10 1.92 3.14 4.34 2.26 3.81 4.54 2.86 1.92 1.30 0.93 EBITDA Margin 8.81% 13.93% 19.16% 27.70% 16.63% 27.08% 4.90% 24.09% 16.74% 11.67% 10.02% Other Income 4.42 1.34 1.51 1.83 0.08 0.40 0.29 0.27 0.03 0.04 0.07 Interest 0.05 0.06 0.05 0.05 0.06 0.05 0.07 0.07 0.04 0.05 0.10 Depreciation 0.73 0.75 0.66 0.62 0.90 0.63 0.69 0.73 0.85 0.32 0.28 PBT 2.30 2.45 3.94 5.49 1.37 3.53 4.06 2.33 1.06 0.97 0.61 Tax 1.57 0.61 1.41 1.64 0.68 1.01 1.03 0.68 0.39 0.62 0.26 Tax Rate 68.26% 24.50% 35.61% 29.87% 49.64% 28.61% 25.18% 28.94% 37.86% 63.92% 50.00% PAT 0.73 1.88 2.55 3.85 0.69 2.52 3.06 1.67 0.64 0.35 0.26 PAT before Minority Interest 0.73 1.88 2.55 3.85 0.69 2.52 3.06 1.67 0.64 0.35 0.26 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 5.84% 13.64% 15.56% 24.57% 5.08% 17.91% 3.30% 14.07% 5.58% 3.14% 2.80% PAT Growth -61.17% -26.27% -33.77% 457.97% -72.62% -17.65% 83.23% 160.94% 82.86% 34.62% EPS 1.40 3.62 4.90 7.40 1.33 4.85 5.88 3.21 1.23 0.67 0.50

Description TTM Mar 23 Mar 22
Net Sales 12.49 13.78 16.39 Net Sales Growth -9.30% -15.92% Cost Of Goods Sold 0.83 0.87 0.84 Gross Profit 11.66 12.90 15.55 GP Margin 93.33% 93.61% 94.87% Total Expenditure 11.39 11.86 13.25 Power & Fuel Cost - 2.43 3.10 % Of Sales - 17.63% 18.91% Employee Cost - 2.34 2.81 % Of Sales - 16.98% 17.14% Manufacturing Exp. - 1.57 2.24 % Of Sales - 11.39% 13.67% General & Admin Exp. - 4.31 4.03 % Of Sales - 31.28% 24.59% Selling & Distn. Exp. - 0.11 0.18 % Of Sales - 0.80% 1.10% Miscellaneous Exp. - 0.22 0.05 % Of Sales - 1.60% 0.31% EBITDA 1.10 1.92 3.14 EBITDA Margin 8.81% 13.93% 19.16% Other Income 4.42 1.34 1.51 Interest 0.05 0.06 0.05 Depreciation 0.73 0.75 0.66 PBT 2.30 2.45 3.94 Tax 1.57 0.61 1.41 Tax Rate 68.26% 24.50% 35.61% PAT 0.73 1.88 2.55 PAT before Minority Interest 0.73 1.88 2.55 Minority Interest 0.00 0.00 0.00 PAT Margin 5.84% 13.64% 15.56% PAT Growth -61.17% -26.27% EPS 1.40 3.62 4.90

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 15.50 13.62 11.07 7.21 6.52 4.00 6.77 5.10 4.51 4.17 Share Capital 5.19 5.19 5.19 5.19 5.19 5.19 11.19 11.19 11.19 11.19 Total Reserves 10.30 8.42 5.87 2.02 1.33 -1.19 -4.43 -6.09 -6.68 -7.03 Non-Current Liabilities 8.41 8.61 7.88 7.08 6.97 7.46 1.65 1.47 1.16 1.01 Secured Loans 0.49 0.44 0.48 0.38 0.18 0.38 0.52 0.39 0.07 0.12 Unsecured Loans 6.06 6.19 6.00 6.00 6.00 6.00 0.20 0.21 0.21 0.24 Long Term Provisions 1.39 1.48 1.13 0.79 0.74 0.84 0.84 0.56 0.41 0.19 Current Liabilities 2.40 4.39 1.87 1.91 1.85 4.82 4.65 4.04 3.07 2.39 Trade Payables 1.23 1.54 1.38 1.42 1.40 2.38 2.28 2.57 2.19 1.62 Other Current Liabilities 0.52 0.45 0.43 0.49 0.45 0.34 0.27 0.27 0.23 0.48 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.65 2.40 0.06 0.00 0.00 2.10 2.10 1.20 0.65 0.30 Total Liabilities 26.31 26.62 20.82 16.20 15.34 16.28 13.07 10.61 8.74 7.57 Net Block 4.63 3.61 3.97 4.03 4.23 3.75 4.30 3.92 4.02 4.26 Gross Block 619.15 18.31 18.08 18.30 17.60 16.50 16.39 15.34 14.58 14.51 Accumulated Depreciation 614.52 14.70 14.11 14.27 13.37 12.74 12.10 11.43 10.56 10.24 Non Current Assets 10.55 9.86 8.99 8.57 8.30 9.05 11.92 9.76 8.07 6.84 Capital Work in Progress 0.18 0.51 0.00 0.00 0.00 0.37 0.00 0.38 0.20 0.00 Non Current Investment 1.02 1.02 1.02 1.02 1.02 1.02 3.49 2.95 1.35 1.02 Long Term Loans & Adv. 4.56 4.57 3.86 3.38 2.92 3.81 4.13 2.51 2.50 1.55 Other Non Current Assets 0.15 0.15 0.14 0.13 0.13 0.10 0.00 0.00 0.00 0.00 Current Assets 15.76 16.75 11.82 7.64 7.04 7.23 1.14 0.86 0.67 0.73 Current Investments 13.18 12.95 10.28 5.60 5.77 4.18 0.00 0.00 0.00 0.00 Inventories 0.07 0.11 0.09 0.09 0.09 0.09 0.01 0.03 0.02 0.02 Sundry Debtors 0.35 0.32 0.41 0.43 0.31 0.33 0.25 0.21 0.27 0.39 Cash & Bank 0.82 0.67 0.79 0.81 0.52 0.72 0.55 0.31 0.24 0.19 Other Current Assets 1.34 0.04 0.10 0.07 0.36 1.92 0.33 0.30 0.13 0.12 Short Term Loans & Adv. 1.30 2.67 0.16 0.65 0.30 1.90 0.28 0.25 0.08 0.09 Net Current Assets 13.36 12.36 9.95 5.73 5.19 2.42 -3.51 -3.18 -2.40 -1.66 Total Assets 26.31 26.61 20.81 16.21 15.34 16.28 13.06 10.62 8.74 7.57

Description Mar 23 Mar 22
Shareholder's Funds 15.50 13.62 Share Capital 5.19 5.19 Total Reserves 10.30 8.42 Non-Current Liabilities 8.41 8.61 Secured Loans 0.49 0.44 Unsecured Loans 6.06 6.19 Long Term Provisions 1.39 1.48 Current Liabilities 2.40 4.39 Trade Payables 1.23 1.54 Other Current Liabilities 0.52 0.45 Short Term Borrowings 0.00 0.00 Short Term Provisions 0.65 2.40 Total Liabilities 26.31 26.62 Net Block 4.63 3.61 Gross Block 619.15 18.31 Accumulated Depreciation 614.52 14.70 Non Current Assets 10.55 9.86 Capital Work in Progress 0.18 0.51 Non Current Investment 1.02 1.02 Long Term Loans & Adv. 4.56 4.57 Other Non Current Assets 0.15 0.15 Current Assets 15.76 16.75 Current Investments 13.18 12.95 Inventories 0.07 0.11 Sundry Debtors 0.35 0.32 Cash & Bank 0.82 0.67 Other Current Assets 1.34 0.04 Short Term Loans & Adv. 1.30 2.67 Net Current Assets 13.36 12.36 Total Assets 26.31 26.61

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.49 2.54 3.87 1.12 1.30 3.83 3.07 2.41 1.73 0.77 PBT 2.49 3.96 5.49 1.37 3.53 4.09 2.35 1.03 0.97 0.52 Adjustment 0.18 -0.37 -0.77 0.96 0.23 0.46 1.06 1.07 0.34 0.38 Changes in Working Capital -0.28 0.27 0.02 -0.28 -0.88 0.10 -0.34 0.31 0.43 -0.13 Cash after chg. in Working capital 2.39 3.87 4.75 2.05 2.89 4.66 3.07 2.41 1.73 0.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.90 -1.32 -0.88 -0.93 -1.58 -0.83 0.00 0.00 0.00 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 -1.21 -2.77 -3.94 -0.96 -1.11 -3.37 -2.87 -2.62 -1.55 -0.58 Net Fixed Assets -600.51 -0.74 0.22 -0.70 -0.73 -0.48 -0.67 -0.94 -0.27 -0.24 Net Investments -0.23 -2.67 -4.68 0.17 -1.59 -1.71 -0.54 -1.60 -0.33 0.00 Others 599.53 0.64 0.52 -0.43 1.21 -1.18 -1.66 -0.08 -0.95 -0.34 Cash from Financing Activity -0.14 0.11 0.05 0.13 -0.39 -0.20 0.04 0.28 -0.13 -0.17 Net Cash Inflow / Outflow 0.15 -0.12 -0.02 0.29 -0.20 0.26 0.24 0.07 0.05 0.01 Opening Cash & Equivalents 0.67 0.79 0.81 0.52 0.72 0.46 0.31 0.24 0.19 0.18 Closing Cash & Equivalent 0.82 0.67 0.79 0.81 0.52 0.72 0.55 0.31 0.24 0.19

Description Mar 23 Mar 22
Cash From Operating Activity 1.49 2.54 PBT 2.49 3.96 Adjustment 0.18 -0.37 Changes in Working Capital -0.28 0.27 Cash after chg. in Working capital 2.39 3.87 Interest Paid 0.00 0.00 Tax Paid -0.90 -1.32 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -1.21 -2.77 Net Fixed Assets -600.51 Net Investments -0.23 Others 599.53 Cash from Financing Activity -0.14 0.11 Net Cash Inflow / Outflow 0.15 -0.12 Opening Cash & Equivalents 0.67 0.79 Closing Cash & Equivalent 0.82 0.67

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 29.83 26.21 21.31 13.89 12.55 7.70 1.48 -1.73 -2.86 -3.53 ROA 7.10% 10.75% 20.82% 4.39% 15.93% 20.87% 14.07% 6.58% 4.28% 3.53% ROE 12.91% 20.65% 42.17% 10.09% 47.87% 128.43% 0.00% 0.00% 0.00% 0.00% ROCE 11.94% 21.06% 35.18% 10.75% 30.50% 45.68% 35.93% 20.10% 21.72% 13.92% Fixed Asset Turnover 0.04 0.90 0.86 0.76 0.83 5.64 0.75 0.77 0.77 0.64 Receivable days 8.85 8.04 9.70 9.89 8.25 1.14 7.18 7.71 10.84 12.11 Inventory Days 2.38 2.21 2.03 2.41 2.36 0.20 0.57 0.82 0.70 0.76 Payable days 575.94 630.68 688.95 0.00 71.67 9.68 104.82 94.88 81.08 72.13 Cash Conversion Cycle -564.71 -620.43 -677.23 12.30 -61.06 -8.35 -97.07 -86.36 -69.54 -59.26 Total Debt/Equity 0.44 0.50 0.60 0.91 0.98 1.64 0.13 0.14 0.07 0.10 Interest Cover 45.44 83.54 117.35 22.21 70.54 62.15 32.81 25.98 18.58 6.02

Description Mar 23 Mar 22
Book Value (Rs.) 29.83 26.21 ROA 7.10% 9.58% ROE 12.91% 18.72% ROCE 11.94% 19.66% Fixed Asset Turnover 0.04 0.89 Receivable days 8.85 7.02 Inventory Days 2.38 2.49 Payable days 575.94 665.13 Cash Conversion Cycle -564.71 -655.63 Total Debt/Equity 0.44 0.50 Interest Cover 45.44 83.54

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