Nifty
:
22399.15
Sensex
:
73847.15
-136.70 (-0.61%)
-379.93 (-0.51%)
Menu
Nifty
Sensex
:
:
22399.15
73847.15
-136.70 (-0.61%)
-379.93 (-0.51%)

Narmada Gelatines Ltd.

Chemicals

Rating :
N/A

BSE: 526739 | NSE: SHAWGELTIN

NSE BSE
352.55
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  353.55
  •  353.70
  •  340.05
  •  347.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  366
  •  1.28
  •  449.40
  •  301.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 196.25
  • 11.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 193.28
  • 3.08%
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.40%
  • 21.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 2.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.08
  • 6.25
  • 4.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.18
  • 8.51
  • 8.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.11
  • 3.54
  • 7.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.72
  • 13.05
  • 14.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 1.40
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.49
  • 7.81
  • 8.67

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
48.02
47.08
2.00%
47.91
41.59
15.20%
43.22
43.66
-1.01%
49.47
49.97
-1.00%
Expenses
41.44
42.38
-2.22%
42.68
37.71
13.18%
37.93
37.57
0.96%
42.85
43.18
-0.76%
EBITDA
6.58
4.70
40.00%
5.23
3.88
34.79%
5.29
6.09
-13.14%
6.62
6.79
-2.50%
EBIDTM
13.70%
9.98%
10.92%
9.33%
12.24%
13.95%
13.38%
13.59%
Other Income
0.29
0.45
-35.56%
0.77
0.39
97.44%
0.56
0.27
107.41%
0.50
0.08
525.00%
Interest
0.55
0.05
1,000.00%
0.27
0.09
200.00%
0.03
0.09
-66.67%
0.03
0.11
-72.73%
Depreciation
0.56
0.51
9.80%
0.59
0.51
15.69%
0.52
0.50
4.00%
0.52
0.48
8.33%
PBT
5.76
4.59
25.49%
5.14
3.67
40.05%
5.30
5.77
-8.15%
6.57
6.28
4.62%
Tax
1.48
1.17
26.50%
1.31
1.00
31.00%
1.30
1.42
-8.45%
1.66
1.66
0.00%
PAT
4.28
3.42
25.15%
3.83
2.67
43.45%
4.00
4.35
-8.05%
4.91
4.62
6.28%
PATM
8.91%
7.26%
7.99%
6.42%
9.26%
9.96%
9.93%
9.25%
EPS
7.13
5.70
25.09%
6.38
4.45
43.37%
6.67
7.25
-8.00%
8.18
7.70
6.23%

Annual Results

Standalone Figures in Rs. Crores

Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
188.62
181.80
191.14
157.36
134.85
134.25
125.68
117.61
112.76
131.48
134.29
Net Sales Growth
3.47%
-4.89%
21.47%
16.69%
0.45%
6.82%
6.86%
4.30%
-14.24%
-2.09%
 
Cost Of Goods Sold
111.26
105.10
112.46
98.25
89.71
75.68
73.00
74.70
72.63
78.74
70.45
Gross Profit
77.36
76.70
78.68
59.11
45.15
58.56
52.68
42.92
40.13
52.74
63.84
GP Margin
41.01%
42.19%
41.16%
37.56%
33.48%
43.62%
41.92%
36.49%
35.59%
40.11%
47.54%
Total Expenditure
164.90
160.53
171.39
142.97
127.30
120.11
116.50
112.32
109.06
120.42
113.40
Power & Fuel Cost
-
28.97
33.31
24.13
18.55
24.04
23.94
19.49
18.33
20.38
21.04
% Of Sales
-
15.94%
17.43%
15.33%
13.76%
17.91%
19.05%
16.57%
16.26%
15.50%
15.67%
Employee Cost
-
14.92
13.71
12.27
11.50
11.46
10.98
9.95
10.06
10.75
10.76
% Of Sales
-
8.21%
7.17%
7.80%
8.53%
8.54%
8.74%
8.46%
8.92%
8.18%
8.01%
Manufacturing Exp.
-
7.32
7.48
4.68
4.02
4.97
4.79
3.80
3.57
5.64
5.91
% Of Sales
-
4.03%
3.91%
2.97%
2.98%
3.70%
3.81%
3.23%
3.17%
4.29%
4.40%
General & Admin Exp.
-
1.11
1.42
0.94
0.63
0.67
0.51
0.50
0.59
0.68
0.56
% Of Sales
-
0.61%
0.74%
0.60%
0.47%
0.50%
0.41%
0.43%
0.52%
0.52%
0.42%
Selling & Distn. Exp.
-
1.34
1.26
1.12
1.13
1.18
1.30
1.27
1.61
1.69
1.87
% Of Sales
-
0.74%
0.66%
0.71%
0.84%
0.88%
1.03%
1.08%
1.43%
1.29%
1.39%
Miscellaneous Exp.
-
1.77
1.75
1.58
1.76
2.10
1.98
2.61
2.27
2.54
1.87
% Of Sales
-
0.97%
0.92%
1.00%
1.31%
1.56%
1.58%
2.22%
2.01%
1.93%
2.09%
EBITDA
23.72
21.27
19.75
14.39
7.55
14.14
9.18
5.29
3.70
11.06
20.89
EBITDA Margin
12.58%
11.70%
10.33%
9.14%
5.60%
10.53%
7.30%
4.50%
3.28%
8.41%
15.56%
Other Income
2.12
1.61
2.29
3.20
5.51
5.56
5.45
4.40
5.84
3.00
3.16
Interest
0.88
0.26
0.31
0.08
0.17
0.48
0.08
0.04
0.06
0.04
0.14
Depreciation
2.19
2.04
1.92
2.08
1.49
1.37
1.31
1.15
1.15
1.17
1.27
PBT
22.77
20.58
19.82
15.43
11.40
17.84
13.24
8.50
8.32
12.85
22.65
Tax
5.75
5.25
4.53
3.09
2.95
4.96
3.18
0.46
2.22
4.70
7.90
Tax Rate
25.25%
25.51%
22.86%
20.03%
25.88%
27.80%
24.02%
5.41%
26.68%
36.21%
33.76%
PAT
17.02
15.33
15.28
12.34
8.46
12.88
10.06
8.04
6.11
8.29
15.50
PAT before Minority Interest
17.02
15.33
15.28
12.34
8.46
12.88
10.06
8.04
6.11
8.29
15.50
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
9.02%
8.43%
7.99%
7.84%
6.27%
9.59%
8.00%
6.84%
5.42%
6.31%
11.54%
PAT Growth
13.01%
0.33%
23.82%
45.86%
-34.32%
28.03%
25.12%
31.59%
-26.30%
-46.52%
 
EPS
28.37
25.55
25.47
20.57
14.10
21.47
16.77
13.40
10.18
13.82
25.83

Results Balance Sheet

Standalone Figures in Rs. Crores

Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
108.94
93.89
145.21
138.80
136.40
130.78
123.79
118.52
109.48
104.12
Share Capital
6.05
6.05
6.05
6.05
6.05
6.05
6.05
6.05
6.05
6.05
Total Reserves
102.89
87.84
139.16
132.75
130.35
124.73
117.74
112.47
103.43
98.07
Non-Current Liabilities
4.53
4.64
6.25
7.12
6.73
6.49
5.59
6.46
5.04
4.95
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.21
0.32
0.38
0.34
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
20.11
18.07
18.46
18.94
17.63
17.30
10.71
14.87
45.59
3,561.88
Trade Payables
14.42
13.01
15.25
15.28
12.95
12.17
8.27
10.27
4.94
3.97
Other Current Liabilities
4.19
4.48
3.02
3.15
2.26
1.85
1.60
3.09
2.78
2.61
Short Term Borrowings
0.00
0.00
0.00
0.00
0.44
2.03
0.00
0.00
1.52
1.15
Short Term Provisions
1.50
0.58
0.19
0.51
1.98
1.24
0.83
1.50
36.34
3,554.15
Total Liabilities
133.58
116.60
169.92
164.86
160.76
154.57
140.09
139.85
160.11
3,670.95
Net Block
26.92
27.66
27.33
29.39
25.60
24.23
25.35
21.54
22.53
23.17
Gross Block
34.55
33.86
32.28
32.72
27.44
25.71
26.65
21.95
54.84
54.73
Accumulated Depreciation
7.63
6.20
4.94
3.33
1.84
1.48
1.30
0.42
32.31
31.56
Non Current Assets
40.13
34.65
77.97
91.10
92.69
78.22
74.71
57.66
50.54
31.69
Capital Work in Progress
0.48
0.00
0.02
0.00
1.76
1.11
0.00
0.00
0.00
0.00
Non Current Investment
9.60
0.00
46.01
50.40
62.81
52.77
49.32
36.04
26.32
7.43
Long Term Loans & Adv.
3.09
2.00
1.77
1.59
1.65
0.10
0.04
0.08
1.29
1.08
Other Non Current Assets
0.03
5.00
2.84
9.71
0.87
0.00
0.00
0.00
0.40
0.00
Current Assets
93.46
81.94
91.95
73.76
68.07
76.36
65.38
82.18
109.57
3,639.26
Current Investments
0.00
4.04
2.28
0.00
1.78
15.03
3.25
8.78
7.79
19.90
Inventories
46.50
46.83
49.78
40.69
34.44
28.77
29.52
38.23
36.06
36.92
Sundry Debtors
21.91
19.46
15.58
17.87
20.15
19.16
19.11
16.05
16.79
14.90
Cash & Bank
22.15
9.18
20.04
12.30
8.87
9.87
10.39
13.62
13.18
14.59
Other Current Assets
2.90
0.57
1.45
1.35
2.83
3.53
3.10
5.50
35.76
3,552.94
Short Term Loans & Adv.
1.63
1.85
2.82
1.54
2.35
3.11
2.64
4.95
35.18
3,551.67
Net Current Assets
73.35
63.88
73.49
54.82
50.43
59.06
54.67
67.31
63.98
77.38
Total Assets
133.59
116.59
169.92
164.86
160.76
154.58
140.09
139.84
160.11
3,670.95

Cash Flow

Standalone Figures in Rs. Crores

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
14.57
13.80
1.89
3.13
4.74
11.95
9.18
7.17
6.79
5.91
PBT
20.58
19.82
15.43
11.40
17.84
13.24
8.50
8.32
12.98
22.65
Adjustment
0.43
-0.12
-0.90
-3.45
-3.06
-3.93
-1.87
-3.51
-0.92
-1.34
Changes in Working Capital
-1.79
0.25
-8.47
-0.72
-6.64
4.68
4.53
4.43
-1.09
-7.61
Cash after chg. in Working capital
19.22
19.94
6.06
7.24
8.14
13.99
11.17
9.24
10.97
13.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.64
-6.14
-4.17
-4.11
-3.40
-2.04
-1.99
-2.07
-4.18
-7.79
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
-12.48
44.21
10.25
5.87
-4.01
-4.87
-2.18
-2.34
-6.51
-0.26
Net Fixed Assets
-1.17
-1.56
0.42
-3.52
-2.38
-0.17
-4.70
32.89
-0.11
4.17
Net Investments
-5.56
44.25
2.11
14.19
3.21
-15.23
-7.75
-10.71
-6.78
-2.70
Others
-5.75
1.52
7.72
-4.80
-4.84
10.53
10.27
-24.52
0.38
-1.73
Cash from Financing Activity
-0.23
-66.95
-6.14
-6.66
-9.12
-0.89
-3.02
-4.62
-2.14
-2.87
Net Cash Inflow / Outflow
1.86
-8.93
5.99
2.35
-8.40
6.20
3.98
0.21
-1.86
2.78
Opening Cash & Equivalents
4.76
13.69
7.70
5.35
13.75
7.55
3.58
3.37
5.22
11.81
Closing Cash & Equivalent
6.62
4.76
13.69
7.70
5.35
13.75
7.55
3.58
3.37
14.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
180.08
155.20
240.04
229.43
225.47
216.18
204.63
195.91
180.10
171.16
ROA
12.25%
10.67%
7.37%
5.19%
8.17%
6.83%
5.74%
4.07%
0.43%
0.81%
ROE
15.12%
12.78%
8.69%
6.15%
9.64%
7.91%
6.63%
5.37%
7.80%
15.96%
ROCE
20.55%
16.83%
10.92%
8.40%
13.59%
10.38%
7.05%
7.32%
12.11%
23.89%
Fixed Asset Turnover
5.32
5.78
4.84
4.48
5.05
4.80
4.93
3.16
2.56
2.55
Receivable days
41.53
33.46
38.79
51.44
53.43
55.54
53.55
49.33
41.16
36.90
Inventory Days
93.70
92.24
104.92
101.68
85.93
84.60
103.18
111.60
94.80
84.72
Payable days
47.63
45.86
56.72
57.44
60.59
32.51
32.20
25.51
13.87
15.43
Cash Conversion Cycle
87.60
79.84
87.00
95.69
78.77
107.63
124.52
135.41
122.09
106.20
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.01
0.01
Interest Cover
80.42
65.95
183.99
69.17
37.99
163.64
231.33
135.24
307.94
172.33

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Narmada Gelatines - Quarterly Results
    12th Feb 2025, 13:09 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.