Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

White Organic Agro Ltd.

Trading

Rating :
46/99

BSE: 513713 | NSE: Not Listed

NSE BSE
9.69
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  9.55
  •  9.92
  •  9.55
  •  9.82
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  148
  •  4.11
  •  12.44
  •  6.06

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33.91
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 41.63
  • N/A
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.50%
  • 3.64%
  • 65.15%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.74
  • 1.38
  • 30.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.73
  • -
  • -4.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 61.94
  • -12.08
  • 102.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 4.78
  • 3.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.59
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.33
  • 5.27
  • 5.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 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

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
146.01
139.56
190.25
338.02
187.92
20.56
3.61
3.98
7.11
7.18
9.05
Net Sales Growth
-10.37%
-26.64%
-43.72%
79.87%
814.01%
469.53%
-9.30%
-44.02%
-0.97%
-20.66%
 
Cost Of Goods Sold
144.89
139.32
189.62
327.38
173.07
19.16
2.39
2.78
5.82
6.21
8.73
Gross Profit
1.12
0.23
0.63
10.64
14.84
1.41
1.23
1.20
1.29
0.97
0.31
GP Margin
0.77%
0.16%
0.33%
3.15%
7.90%
6.86%
34.07%
30.15%
18.14%
13.51%
3.43%
Total Expenditure
147.23
141.64
192.90
332.73
176.92
20.53
3.74
4.04
7.20
7.37
9.32
Power & Fuel Cost
-
0.02
0.01
0.12
0.23
0.01
0.00
0.00
0.00
0.01
0.01
% Of Sales
-
0.01%
0.01%
0.04%
0.12%
0.05%
0%
0%
0%
0.14%
0.11%
Employee Cost
-
0.79
0.57
0.52
0.66
0.33
0.26
0.30
0.27
0.29
0.08
% Of Sales
-
0.57%
0.30%
0.15%
0.35%
1.61%
7.20%
7.54%
3.80%
4.04%
0.88%
Manufacturing Exp.
-
0.00
0.05
1.28
1.51
0.43
0.01
0.02
0.23
0.00
0.02
% Of Sales
-
0%
0.03%
0.38%
0.80%
2.09%
0.28%
0.50%
3.23%
0%
0.22%
General & Admin Exp.
-
0.70
1.50
1.82
1.07
0.37
0.52
0.48
0.28
0.35
0.35
% Of Sales
-
0.50%
0.79%
0.54%
0.57%
1.80%
14.40%
12.06%
3.94%
4.87%
3.87%
Selling & Distn. Exp.
-
0.05
0.27
0.83
0.30
0.18
0.52
0.39
0.50
0.47
0.07
% Of Sales
-
0.04%
0.14%
0.25%
0.16%
0.88%
14.40%
9.80%
7.03%
6.55%
0.77%
Miscellaneous Exp.
-
0.74
0.89
0.77
0.08
0.07
0.03
0.06
0.10
0.05
0.07
% Of Sales
-
0.53%
0.47%
0.23%
0.04%
0.34%
0.83%
1.51%
1.41%
0.70%
0.66%
EBITDA
-1.23
-2.08
-2.65
5.29
11.00
0.03
-0.13
-0.06
-0.09
-0.19
-0.27
EBITDA Margin
-0.84%
-1.49%
-1.39%
1.56%
5.85%
0.15%
-3.60%
-1.51%
-1.27%
-2.65%
-2.98%
Other Income
2.82
3.05
3.15
1.77
2.56
1.85
0.71
0.60
0.55
0.66
0.61
Interest
0.00
0.42
0.01
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.01
0.02
0.01
0.10
0.15
0.05
0.05
0.08
0.04
0.04
0.03
PBT
1.56
0.53
0.49
6.94
13.40
1.83
0.54
0.46
0.41
0.43
0.31
Tax
0.39
0.14
0.14
1.83
2.18
0.39
0.17
0.16
0.19
0.13
0.07
Tax Rate
25.00%
26.42%
28.57%
26.37%
16.27%
21.31%
31.48%
34.78%
46.34%
30.23%
22.58%
PAT
1.17
0.29
0.27
4.97
10.03
1.43
0.37
0.31
0.22
0.30
0.24
PAT before Minority Interest
1.03
0.40
0.35
5.11
11.23
1.43
0.37
0.31
0.22
0.30
0.24
Minority Interest
-0.14
-0.11
-0.08
-0.14
-1.20
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.80%
0.21%
0.14%
1.47%
5.34%
6.96%
10.25%
7.79%
3.09%
4.18%
2.65%
PAT Growth
151.32%
7.41%
-94.57%
-50.45%
601.40%
286.49%
19.35%
40.91%
-26.67%
25.00%
 
EPS
0.33
0.08
0.08
1.42
2.87
0.41
0.11
0.09
0.06
0.09
0.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
64.96
64.79
57.59
52.12
30.64
25.39
25.03
24.71
24.51
24.21
Share Capital
35.00
35.00
35.00
17.50
12.50
12.50
12.50
12.50
12.50
12.50
Total Reserves
29.96
29.79
22.59
34.62
14.33
12.89
12.53
12.21
12.01
11.71
Non-Current Liabilities
4.15
-0.01
-0.01
0.41
-0.02
-0.01
-0.01
0.01
-0.03
-0.03
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
4.15
0.00
0.00
0.42
0.00
0.00
0.00
0.00
0.00
0.00
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
51.43
70.17
66.39
43.75
4.41
1.10
1.96
1.70
0.63
0.44
Trade Payables
45.81
66.87
56.75
40.95
3.06
0.00
1.31
1.27
0.00
0.15
Other Current Liabilities
5.44
1.31
7.09
0.82
0.63
0.58
0.31
0.09
0.48
0.16
Short Term Borrowings
0.04
1.93
0.73
0.00
0.49
0.17
0.02
0.04
0.01
0.00
Short Term Provisions
0.13
0.06
1.82
1.98
0.22
0.35
0.33
0.29
0.14
0.13
Total Liabilities
123.18
137.48
125.74
98.04
35.03
26.48
26.98
26.42
25.11
24.62
Net Block
0.17
0.16
0.65
0.67
0.13
0.12
0.17
0.25
0.29
0.33
Gross Block
0.57
0.54
1.22
1.13
0.45
0.39
0.39
0.39
0.29
0.39
Accumulated Depreciation
0.40
0.38
0.56
0.46
0.32
0.27
0.22
0.14
0.00
0.06
Non Current Assets
27.62
25.69
21.83
25.04
26.92
21.47
0.17
1.24
9.06
0.86
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
26.29
24.35
20.58
23.54
26.72
21.35
0.00
0.99
1.69
0.50
Long Term Loans & Adv.
1.16
1.19
0.60
0.83
0.07
0.00
0.00
0.00
7.08
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Current Assets
95.56
111.78
103.91
73.01
8.11
5.00
26.81
25.17
16.03
23.77
Current Investments
2.22
3.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
4.10
3.42
11.49
0.02
0.00
0.00
0.00
0.07
0.00
Sundry Debtors
52.69
64.58
82.34
51.79
3.98
0.00
5.58
4.19
2.88
0.68
Cash & Bank
1.15
5.17
9.44
5.00
0.07
0.06
0.01
0.22
0.80
0.43
Other Current Assets
39.49
0.02
0.10
1.99
4.04
4.95
21.22
20.75
12.28
22.66
Short Term Loans & Adv.
39.49
34.16
8.61
2.73
3.03
3.46
19.91
20.68
12.27
22.65
Net Current Assets
44.13
41.62
37.52
29.25
3.71
3.91
24.85
23.48
15.40
23.33
Total Assets
123.18
137.47
125.74
98.05
35.03
26.47
26.98
26.41
25.11
24.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-8.53
-3.60
-11.70
-11.70
-0.09
4.25
-1.91
-1.13
-4.29
-12.39
PBT
0.53
0.49
13.40
13.40
1.83
0.54
0.46
0.41
0.43
0.31
Adjustment
-2.07
1.47
-2.33
-2.33
-1.73
-0.65
-0.52
-0.48
-0.61
-0.57
Changes in Working Capital
-6.73
-3.16
-22.93
-22.93
-0.01
4.54
-1.70
-0.91
-3.96
-12.05
Cash after chg. in Working capital
-8.27
-1.21
-11.86
-11.86
0.09
4.43
-1.75
-0.97
-4.13
-12.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.11
-2.09
-0.41
-0.41
-0.18
-0.18
-0.16
-0.15
-0.16
-0.08
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
-0.15
-0.30
0.56
0.56
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.36
-0.68
4.75
4.75
-3.71
-4.35
1.72
0.52
4.66
0.48
Net Fixed Assets
0.00
0.00
0.00
0.00
-0.04
0.00
0.00
-0.09
0.09
1.25
Net Investments
13.50
-3.47
-11.16
-1.78
-5.37
-9.55
0.99
0.70
-1.19
-0.51
Others
-13.14
2.79
15.91
6.53
1.70
5.20
0.73
-0.09
5.76
-0.26
Cash from Financing Activity
4.15
0.00
11.87
11.87
3.81
0.15
-0.02
0.03
0.01
11.57
Net Cash Inflow / Outflow
-4.02
-4.27
4.91
4.91
0.01
0.05
-0.21
-0.57
0.37
-0.34
Opening Cash & Equivalents
5.17
9.44
0.07
0.07
0.06
0.01
0.22
0.80
0.43
0.76
Closing Cash & Equivalent
1.15
5.17
5.00
5.00
0.07
0.06
0.01
0.22
0.80
0.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
18.56
18.51
16.45
14.89
10.73
10.16
10.01
9.88
9.80
9.68
ROA
0.30%
0.27%
4.56%
16.87%
4.66%
1.37%
1.15%
0.85%
1.20%
1.30%
ROE
0.61%
0.58%
9.31%
28.44%
5.49%
1.45%
1.24%
0.89%
1.23%
1.32%
ROCE
1.40%
0.79%
12.56%
32.04%
6.45%
2.13%
1.86%
1.68%
1.76%
1.72%
Fixed Asset Turnover
251.17
216.89
288.24
242.28
49.30
9.24
10.22
20.93
21.14
9.16
Receivable days
153.27
140.88
72.41
53.31
70.43
0.00
447.94
181.54
90.49
26.57
Inventory Days
0.00
7.21
8.05
11.00
0.37
0.00
0.00
0.00
3.79
0.00
Payable days
147.60
118.97
55.34
42.90
27.69
72.12
128.18
33.72
0.07
0.00
Cash Conversion Cycle
5.67
29.12
25.12
21.40
43.10
-72.12
319.76
147.82
94.21
26.57
Total Debt/Equity
0.06
0.03
0.01
0.01
0.02
0.01
0.00
0.00
0.00
0.00
Interest Cover
2.26
61.33
309.52
5362.92
653.00
1218.61
581.56
963.12
682.97
644.85

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • White Organic Agro - Quarterly Results
    14th Feb 2024, 16:21 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.