Nifty
:
21995.85
Sensex
:
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)
Nifty
Sensex
:
:
21995.85
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)

Neelamalai Agro Industries Ltd.

Agriculture

Rating :
44/99

BSE: 508670 | NSE: Not Listed

NSE BSE
3750.00
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3750.00
  •  3750.00
  •  3750.00
  •  3849.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5
  •  0.26
  •  4245.00
  •  2952.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 233.27
  • 6.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 232.17
  • 0.80%
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.45%
  • 0.77%
  • 18.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.18
  • -7.39
  • -5.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.87
  • -6.21
  • -15.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.30
  • 7.24
  • 7.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 0.95
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.55
  • -6.75
  • -7.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
7.10
5.59
27.01%
7.82
6.19
26.33%
5.22
7.61
-31.41%
5.54
6.25
-11.36%
Expenses
8.03
7.10
13.10%
7.63
6.06
25.91%
6.12
7.24
-15.47%
8.14
8.30
-1.93%
EBITDA
-0.93
-1.51
-
0.19
0.13
46.15%
-0.90
0.38
-
-2.61
-2.05
-
EBIDTM
-13.07%
-27.03%
2.38%
2.16%
-17.31%
4.95%
-47.13%
-32.86%
Other Income
1.40
1.02
37.25%
0.83
0.35
137.14%
0.79
0.17
364.71%
0.52
0.23
126.09%
Interest
0.00
0.01
-100.00%
0.00
0.00
0
0.00
0.01
-100.00%
0.02
0.02
0.00%
Depreciation
0.20
0.22
-9.09%
0.23
0.19
21.05%
0.14
0.19
-26.32%
0.18
0.21
-14.29%
PBT
0.27
-0.72
-
14.25
0.29
4,813.79%
-0.26
0.36
-
-2.29
-2.04
-
Tax
0.02
-0.27
-
1.21
0.93
30.11%
-0.06
0.06
-
0.33
-0.09
-
PAT
0.25
-0.46
-
13.03
-0.64
-
-0.19
0.30
-
-2.61
-1.95
-
PATM
3.56%
-8.17%
166.73%
-10.36%
-3.66%
3.90%
-47.22%
-31.26%
EPS
159.84
95.87
66.73%
287.93
142.70
101.77%
55.63
176.67
-68.51%
36.90
86.82
-57.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 08
Net Sales
25.68
24.93
29.57
29.45
25.86
36.60
29.71
29.12
32.85
29.92
11.69
Net Sales Growth
0.16%
-15.69%
0.41%
13.88%
-29.34%
23.19%
2.03%
-11.35%
9.79%
155.95%
 
Cost Of Goods Sold
4.05
4.73
4.38
8.00
4.93
8.81
6.70
9.64
8.03
5.73
1.61
Gross Profit
21.63
20.20
25.19
21.45
20.93
27.80
23.01
19.49
24.82
24.19
10.08
GP Margin
84.23%
81.03%
85.19%
72.84%
80.94%
75.96%
77.45%
66.93%
75.56%
80.85%
86.23%
Total Expenditure
29.92
28.47
30.50
29.02
27.04
34.58
29.08
30.16
32.48
27.82
10.75
Power & Fuel Cost
-
2.08
2.31
1.90
2.10
2.42
2.21
1.86
2.45
2.41
0.94
% Of Sales
-
8.34%
7.81%
6.45%
8.12%
6.61%
7.44%
6.39%
7.46%
8.05%
8.04%
Employee Cost
-
15.36
14.98
13.29
14.24
15.67
13.50
12.00
13.13
11.71
5.14
% Of Sales
-
61.61%
50.66%
45.13%
55.07%
42.81%
45.44%
41.21%
39.97%
39.14%
43.97%
Manufacturing Exp.
-
3.59
6.03
3.77
3.24
4.42
4.12
3.77
5.51
4.86
1.92
% Of Sales
-
14.40%
20.39%
12.80%
12.53%
12.08%
13.87%
12.95%
16.77%
16.24%
16.42%
General & Admin Exp.
-
1.85
1.63
1.03
1.39
1.49
1.46
1.73
1.86
1.73
0.51
% Of Sales
-
7.42%
5.51%
3.50%
5.38%
4.07%
4.91%
5.94%
5.66%
5.78%
4.36%
Selling & Distn. Exp.
-
0.48
0.63
0.72
0.69
0.98
0.75
0.83
0.89
0.85
0.31
% Of Sales
-
1.93%
2.13%
2.44%
2.67%
2.68%
2.52%
2.85%
2.71%
2.84%
2.65%
Miscellaneous Exp.
-
0.38
0.55
0.31
0.45
0.79
0.34
0.35
0.62
0.51
0.31
% Of Sales
-
1.52%
1.86%
1.05%
1.74%
2.16%
1.14%
1.20%
1.89%
1.70%
2.65%
EBITDA
-4.25
-3.54
-0.93
0.43
-1.18
2.02
0.63
-1.04
0.37
2.10
0.94
EBITDA Margin
-16.55%
-14.20%
-3.15%
1.46%
-4.56%
5.52%
2.12%
-3.57%
1.13%
7.02%
8.04%
Other Income
3.54
2.06
1.66
2.77
0.67
1.43
1.16
2.15
1.73
1.32
1.94
Interest
0.02
0.12
0.10
0.17
0.16
0.19
0.18
0.05
0.06
0.09
0.14
Depreciation
0.75
0.77
0.75
0.66
1.00
0.98
1.07
0.96
1.07
1.16
0.32
PBT
11.97
-2.36
-0.12
2.37
-1.66
2.29
0.53
0.11
0.96
2.17
2.42
Tax
1.50
1.05
1.18
1.79
-0.12
0.08
0.80
0.29
0.55
0.80
0.14
Tax Rate
12.53%
-44.49%
-983.33%
61.94%
7.23%
3.49%
150.94%
263.64%
57.29%
36.87%
5.79%
PAT
10.48
-3.42
-1.29
1.10
-1.54
2.21
-0.27
-0.19
0.41
1.37
2.27
PAT before Minority Interest
10.48
-3.42
-1.29
1.10
-1.54
2.21
-0.27
-0.19
0.41
1.37
2.27
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
40.81%
-13.72%
-4.36%
3.74%
-5.96%
6.04%
-0.91%
-0.65%
1.25%
4.58%
19.42%
PAT Growth
481.09%
-
-
-
-
-
-
-
-70.07%
-39.65%
 
EPS
174.67
-57.00
-21.50
18.33
-25.67
36.83
-4.50
-3.17
6.83
22.83
37.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 08
Shareholder's Funds
245.71
218.74
189.93
167.74
156.03
143.49
135.83
109.84
103.93
17.56
Share Capital
0.62
0.62
0.62
0.63
0.63
0.63
0.63
0.63
0.63
0.63
Total Reserves
245.08
218.12
189.30
167.11
155.40
142.86
135.20
109.22
103.30
16.94
Non-Current Liabilities
-0.75
-0.50
-0.28
-0.50
-0.07
0.22
-0.08
0.00
0.03
0.82
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.59
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
Long Term Provisions
0.07
0.05
0.05
0.03
0.02
0.00
0.00
0.00
0.03
0.00
Current Liabilities
7.81
10.75
8.33
5.95
6.32
5.78
4.66
5.35
6.82
2.69
Trade Payables
0.94
1.28
1.62
0.72
1.35
1.59
1.81
2.85
2.67
1.03
Other Current Liabilities
2.19
5.16
2.87
2.61
3.48
2.34
2.16
1.87
1.40
0.17
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.25
0.00
Short Term Provisions
4.68
4.31
3.84
2.63
1.50
1.85
0.69
0.63
2.51
1.49
Total Liabilities
252.77
228.99
197.98
173.19
162.28
149.49
140.41
115.19
110.78
21.07
Net Block
3.56
3.25
5.52
5.55
6.99
6.58
6.99
6.54
6.67
2.63
Gross Block
7.02
6.43
8.23
7.78
9.59
8.52
7.94
16.50
16.14
8.03
Accumulated Depreciation
3.46
3.18
2.70
2.23
2.60
1.94
0.95
9.96
9.48
5.39
Non Current Assets
213.65
189.17
162.89
148.41
138.41
121.93
113.68
87.88
83.42
11.77
Capital Work in Progress
0.79
1.18
1.16
1.07
0.95
0.96
0.40
0.00
0.00
0.00
Non Current Investment
209.15
184.59
156.00
140.71
128.62
112.96
105.47
81.34
76.75
9.14
Long Term Loans & Adv.
0.16
0.14
0.20
0.35
0.61
0.56
0.54
0.00
0.00
0.00
Other Non Current Assets
0.00
0.01
0.01
0.74
1.24
0.87
0.28
0.00
0.00
0.00
Current Assets
39.12
39.81
35.09
24.78
23.88
27.57
26.73
27.32
27.35
9.30
Current Investments
31.51
28.21
27.65
12.00
15.27
16.03
19.30
16.11
16.81
4.72
Inventories
3.28
4.63
3.81
6.53
4.65
4.17
2.82
3.00
3.33
0.99
Sundry Debtors
0.73
1.82
0.99
0.94
1.76
2.69
1.22
3.33
3.22
1.81
Cash & Bank
1.79
1.07
1.28
4.20
1.25
4.01
2.66
2.30
1.39
0.40
Other Current Assets
1.82
3.54
0.85
0.81
0.95
0.66
0.73
2.57
2.61
1.38
Short Term Loans & Adv.
1.09
0.54
0.51
0.30
0.18
0.32
0.45
2.34
2.40
1.36
Net Current Assets
31.31
29.06
26.76
18.83
17.55
21.78
22.07
21.97
20.53
6.61
Total Assets
252.77
228.98
197.98
173.19
162.29
149.50
140.41
115.20
110.77
21.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 08
Cash From Operating Activity
-2.35
-4.34
4.68
-2.69
1.87
-3.31
0.75
8.53
11.25
3.38
PBT
-2.36
-0.12
2.89
-1.66
2.29
0.53
11.94
9.49
12.67
2.42
Adjustment
-0.90
-0.67
-2.55
0.59
-0.38
1.88
-12.27
-0.31
0.41
-1.34
Changes in Working Capital
2.16
-1.90
5.39
-1.69
0.72
-5.60
1.17
-0.10
-1.42
2.46
Cash after chg. in Working capital
-1.10
-2.69
5.73
-2.76
2.63
-3.18
0.84
9.09
11.65
3.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.25
-1.65
-1.06
0.07
-0.76
-0.13
-0.10
-0.56
-0.40
-0.16
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
3.59
6.73
-5.35
7.85
-1.05
6.23
-1.01
-3.22
-6.02
-1.78
Net Fixed Assets
-0.20
1.78
-0.54
1.69
-1.06
-1.14
8.16
-0.36
-8.14
-0.16
Net Investments
-4.25
-2.22
-13.33
3.91
-6.23
3.57
-6.20
1.60
-12.19
0.01
Others
8.04
7.17
8.52
2.25
6.24
3.80
-2.97
-4.46
14.31
-1.63
Cash from Financing Activity
-1.28
-2.52
-2.05
-2.29
-2.31
-1.55
-0.03
-4.81
-5.21
-1.55
Net Cash Inflow / Outflow
-0.04
-0.12
-2.72
2.88
-1.49
1.37
-0.29
0.50
0.03
0.04
Opening Cash & Equivalents
0.19
0.31
3.03
0.15
1.65
0.27
0.56
0.07
0.04
0.36
Closing Cash & Equivalent
0.15
0.19
0.31
3.03
0.15
1.65
0.27
0.56
0.07
0.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 08
Book Value (Rs.)
3949.61
3516.11
3053.00
2673.59
2486.95
2287.09
2164.92
1750.93
1656.57
278.24
ROA
-1.42%
-0.61%
0.59%
-0.92%
1.42%
-0.19%
-0.15%
0.36%
2.08%
11.06%
ROE
-1.47%
-0.63%
0.61%
-0.95%
1.47%
-0.19%
-0.15%
0.38%
2.26%
13.48%
ROCE
-0.97%
-0.01%
1.71%
-0.93%
1.66%
0.51%
0.13%
0.95%
3.70%
14.18%
Fixed Asset Turnover
3.71
4.03
3.68
2.98
4.04
3.61
2.38
2.01
2.48
1.48
Receivable days
18.69
17.36
11.97
19.06
22.20
24.08
28.55
36.39
30.65
37.93
Inventory Days
57.93
52.13
64.10
78.87
43.95
42.93
36.49
35.18
26.35
29.05
Payable days
85.52
120.82
53.39
76.51
15.95
20.72
29.43
32.53
24.01
32.65
Cash Conversion Cycle
-8.91
-51.33
22.68
21.42
50.20
46.28
35.62
39.05
32.99
34.33
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
Interest Cover
-19.08
-0.16
18.18
-9.71
12.99
3.96
3.19
17.41
24.16
18.50

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Neelamalai Agro Inds - Quarterly Results
    14th Feb 2024, 18:04 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.