Nifty

:

11937.65

Sensex

:

40707.31

40.85 (0.34%)
162.94 (0.40%)

Login

Nifty
Sensex

:
:

11937.65
40707.31

40.85 (0.34%)
162.94 (0.40%)

Prima Agro Ltd.

Consumer Food

Rating :

N/A

BSE: 519262 | NSE: Not Listed

Watchlist

NSE BSE

17.20

21-Oct-2020

Open
High
Low
Previous Close

16.95
17.20
16.45
16.45

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

15
0.87
21.55
4.52

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8.55
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

14.41
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.90
4.78
5.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.92
23.99
5.90

PAT CAGR (%)

10 Years
5 Years
3 Years

-
48.41
14.70

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 3.43 3.53 -2.83% 3.67 3.35 9.55% 3.09 3.49 -11.46% 3.30 3.54 -6.78%
Expenses 2.31 2.37 -2.53% 3.07 2.80 9.64% 2.81 2.65 6.04% 2.75 2.24 22.77%
EBITDA 1.12 1.16 -3.45% 0.60 0.55 9.09% 0.28 0.84 -66.67% 0.55 1.30 -57.69%
EBIDTM 32.78% 32.90% 16.32% 16.43% 9.13% 24.19% 16.59% 36.66%
Other Income 0.19 0.04 375.00% 0.00 0.24 -100.00% 0.08 0.06 33.33% 0.05 0.07 -28.57%
Interest 0.00 0.00 0 0.06 0.05 20.00% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.23 0.25 -8.00% 0.15 0.03 400.00% 0.25 0.20 25.00% 0.25 0.20 25.00%
PBT 1.09 0.95 14.74% 0.39 0.71 -45.07% 0.11 0.70 -84.29% 0.34 1.16 -70.69%
Tax 0.31 0.30 3.33% 0.24 0.60 -60.00% 0.00 0.20 -100.00% 0.10 0.35 -71.43%
PAT 0.79 0.65 21.54% 0.15 0.11 36.36% 0.11 0.50 -78.00% 0.24 0.81 -70.37%
PATM 22.92% 18.36% 4.11% 3.38% 3.46% 14.36% 7.37% 22.96%
EPS 1.51 1.25 20.80% 0.29 0.22 31.82% 0.21 0.96 -78.12% 0.47 1.56 -69.87%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 3.43 3.53 -2.83% 3.67 3.35 9.55% 3.09 3.49 -11.46% 3.30 3.54 -6.78%
Expenses 2.31 2.37 -2.53% 3.07 2.80 9.64% 2.81 2.65 6.04% 2.75 2.24 22.77%
EBITDA 1.12 1.16 -3.45% 0.60 0.55 9.09% 0.28 0.84 -66.67% 0.55 1.30 -57.69%
EBIDTM 32.78% 32.90% 16.32% 16.43% 9.13% 24.19% 16.59% 36.66%
Other Income 0.19 0.04 375.00% 0.00 0.24 -100.00% 0.08 0.06 33.33% 0.05 0.07 -28.57%
Interest 0.00 0.00 0 0.06 0.05 20.00% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.23 0.25 -8.00% 0.15 0.03 400.00% 0.25 0.20 25.00% 0.25 0.20 25.00%
PBT 1.09 0.95 14.74% 0.39 0.71 -45.07% 0.11 0.70 -84.29% 0.34 1.16 -70.69%
Tax 0.31 0.30 3.33% 0.24 0.60 -60.00% 0.00 0.20 -100.00% 0.10 0.35 -71.43%
PAT 0.79 0.65 21.54% 0.15 0.11 36.36% 0.11 0.50 -78.00% 0.24 0.81 -70.37%
PATM 22.92% 18.36% 4.11% 3.38% 3.46% 14.36% 7.37% 22.96%
EPS 1.51 1.25 20.80% 0.29 0.22 31.82% 0.21 0.96 -78.12% 0.47 1.56 -69.87%

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 13.49 14.07 92.72 11.87 11.47 11.14 9.28 6.31 6.84 6.85 6.00 Net Sales Growth -3.02% -84.83% 681.13% 3.49% 2.96% 20.04% 47.07% -7.75% -0.15% 14.17% Cost Of Goods Sold 1.00 0.00 78.83 0.02 0.00 0.00 0.00 0.03 0.00 0.00 0.00 Gross Profit 12.49 14.07 13.89 11.85 11.47 11.15 9.27 6.28 6.84 6.85 6.00 GP Margin 92.56% 100% 14.98% 99.83% 100% 100.09% 99.89% 99.52% 100% 100% 100% Total Expenditure 10.94 10.26 88.18 9.01 9.55 9.84 8.35 6.15 6.65 5.71 4.87 Power & Fuel Cost - 2.57 2.37 2.33 3.02 2.99 2.63 1.68 0.00 0.00 1.21 % Of Sales - 18.27% 2.56% 19.63% 26.33% 26.84% 28.34% 26.62% 0% 0% 20.17% Employee Cost - 2.05 1.73 2.02 1.83 1.39 1.24 0.76 0.86 0.49 0.36 % Of Sales - 14.57% 1.87% 17.02% 15.95% 12.48% 13.36% 12.04% 12.57% 7.15% 6.00% Manufacturing Exp. - 3.07 2.85 2.55 1.95 2.14 2.28 2.10 3.86 4.15 2.25 % Of Sales - 21.82% 3.07% 21.48% 17.00% 19.21% 24.57% 33.28% 56.43% 60.58% 37.50% General & Admin Exp. - 1.72 1.56 1.33 2.17 2.31 1.47 1.04 1.42 0.88 0.78 % Of Sales - 12.22% 1.68% 11.20% 18.92% 20.74% 15.84% 16.48% 20.76% 12.85% 13.00% Selling & Distn. Exp. - 0.16 0.19 0.00 0.00 0.15 0.14 0.13 0.09 0.00 0.26 % Of Sales - 1.14% 0.20% 0% 0% 1.35% 1.51% 2.06% 1.32% 0% 4.33% Miscellaneous Exp. - 0.70 0.67 0.76 0.58 0.87 0.59 0.41 0.42 0.20 0.26 % Of Sales - 4.98% 0.72% 6.40% 5.06% 7.81% 6.36% 6.50% 6.14% 2.92% 0% EBITDA 2.55 3.81 4.54 2.86 1.92 1.30 0.93 0.16 0.19 1.14 1.13 EBITDA Margin 18.90% 27.08% 4.90% 24.09% 16.74% 11.67% 10.02% 2.54% 2.78% 16.64% 18.83% Other Income 0.32 0.40 0.29 0.27 0.03 0.04 0.07 0.31 0.07 0.03 0.04 Interest 0.06 0.05 0.07 0.07 0.04 0.05 0.10 0.03 1.40 2.71 2.12 Depreciation 0.88 0.63 0.69 0.73 0.85 0.32 0.28 0.22 0.19 0.17 0.18 PBT 1.93 3.53 4.06 2.33 1.06 0.97 0.61 0.23 -1.33 -1.71 -1.13 Tax 0.65 1.01 1.03 0.68 0.39 0.62 0.26 0.52 0.26 0.11 0.00 Tax Rate 33.68% 28.61% 25.18% 28.94% 37.86% 63.92% 50.00% 226.09% 9.85% -6.43% 0.00% PAT 1.29 2.52 3.06 1.67 0.64 0.35 0.26 -0.29 2.38 -1.82 -1.13 PAT before Minority Interest 1.29 2.52 3.06 1.67 0.64 0.35 0.26 -0.29 2.38 -1.82 -1.13 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 9.56% 17.91% 3.30% 14.07% 5.58% 3.14% 2.80% -4.60% 34.80% -26.57% -18.83% PAT Growth -37.68% -17.65% 83.23% 160.94% 82.86% 34.62% - - - - EPS 2.48 4.85 5.88 3.21 1.23 0.67 0.50 -0.56 4.58 -3.50 -2.17

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 6.52 4.00 6.77 5.10 4.51 4.17 -2.10 -14.04 -16.42 -14.93 Share Capital 5.19 5.19 11.19 11.19 11.19 11.19 5.19 5.19 5.19 5.19 Total Reserves 1.33 -1.19 -4.43 -6.09 -6.68 -7.03 -7.29 -19.23 -21.62 -20.12 Non-Current Liabilities 6.97 7.46 1.65 1.47 1.16 1.01 7.00 17.61 18.93 19.46 Secured Loans 0.18 0.38 0.52 0.39 0.07 0.12 0.16 11.46 17.33 18.22 Unsecured Loans 6.00 6.00 0.20 0.21 0.21 0.24 6.27 6.07 1.77 1.24 Long Term Provisions 0.74 0.84 0.84 0.56 0.41 0.19 0.13 0.16 0.14 0.00 Current Liabilities 1.85 4.82 4.65 4.04 3.07 2.39 2.27 7.01 6.72 4.99 Trade Payables 1.49 2.38 2.28 2.57 2.19 1.62 1.36 6.83 6.54 4.60 Other Current Liabilities 0.36 0.34 0.27 0.27 0.23 0.48 0.78 0.06 0.01 0.17 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.10 0.00 Short Term Provisions 0.00 2.10 2.10 1.20 0.65 0.30 0.13 0.08 0.07 0.22 Total Liabilities 15.34 16.28 13.07 10.61 8.74 7.57 7.17 10.58 9.23 9.52 Net Block 3.32 3.75 4.30 3.92 4.02 4.26 4.31 2.66 2.58 2.42 Gross Block 16.69 16.50 16.39 15.34 14.58 14.51 14.27 12.82 12.56 12.24 Accumulated Depreciation 13.37 12.74 12.10 11.43 10.56 10.24 9.96 10.16 9.97 9.81 Non Current Assets 8.30 9.05 11.92 9.76 8.07 6.84 6.54 9.78 8.13 3.45 Capital Work in Progress 0.91 0.37 0.00 0.38 0.20 0.00 0.00 0.00 0.10 0.00 Non Current Investment 1.02 1.02 3.49 2.95 1.35 1.02 1.02 1.02 1.02 1.02 Long Term Loans & Adv. 2.92 3.81 4.13 2.51 2.50 1.55 1.20 6.10 4.42 0.00 Other Non Current Assets 0.13 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 7.04 7.23 1.14 0.86 0.67 0.73 0.64 0.80 0.76 5.74 Current Investments 5.77 4.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.09 0.09 0.01 0.03 0.02 0.02 0.02 0.05 0.04 0.06 Sundry Debtors 0.31 0.33 0.25 0.21 0.27 0.39 0.22 0.33 0.40 0.46 Cash & Bank 0.52 0.72 0.55 0.31 0.24 0.19 0.18 0.20 0.15 0.15 Other Current Assets 0.36 0.02 0.05 0.05 0.13 0.12 0.21 0.22 0.16 5.07 Short Term Loans & Adv. 0.30 1.90 0.28 0.25 0.08 0.09 0.18 0.22 0.16 1.15 Net Current Assets 5.19 2.42 -3.51 -3.18 -2.40 -1.66 -1.63 -6.21 -5.96 0.75 Total Assets 15.34 16.28 13.06 10.62 8.74 7.57 7.18 10.58 9.23 9.53

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 1.30 3.83 3.07 2.41 1.73 0.77 8.15 3.16 2.71 2.15 PBT 3.53 4.09 2.35 1.03 0.97 0.52 0.23 -1.33 -1.75 -1.13 Adjustment 0.23 0.46 1.06 1.07 0.34 0.38 12.56 4.21 0.70 2.28 Changes in Working Capital -0.88 0.10 -0.34 0.31 0.43 -0.13 -4.64 0.28 3.75 0.99 Cash after chg. in Working capital 2.89 4.66 3.07 2.41 1.73 0.77 8.15 3.16 2.71 2.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.58 -0.83 0.00 0.00 0.00 0.00 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 -1.11 -3.37 -2.87 -2.62 -1.55 -0.58 2.96 -1.50 -0.43 -0.01 Net Fixed Assets -0.73 -0.48 -0.67 -0.94 -0.27 -0.24 -1.45 -0.16 -0.42 -0.01 Net Investments -1.59 -1.71 -0.54 -1.60 -0.33 0.00 0.00 0.00 0.00 0.00 Others 1.21 -1.18 -1.66 -0.08 -0.95 -0.34 4.41 -1.34 -0.01 0.00 Cash from Financing Activity -0.39 -0.20 0.04 0.28 -0.13 -0.17 -11.13 -1.62 -2.28 -2.24 Net Cash Inflow / Outflow -0.20 0.26 0.24 0.07 0.05 0.01 -0.02 0.05 0.00 -0.10 Opening Cash & Equivalents 0.72 0.46 0.31 0.24 0.19 0.18 0.20 0.15 0.15 0.26 Closing Cash & Equivalent 0.52 0.72 0.55 0.31 0.24 0.19 0.18 0.20 0.15 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 12.55 7.70 1.48 -1.73 -2.86 -3.53 -4.03 -27.02 -32.27 -29.39 ROA 15.93% 20.87% 14.07% 6.58% 4.28% 3.53% -3.29% 24.04% -19.45% -12.27% ROE 47.87% 128.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 30.50% 45.68% 35.93% 20.10% 21.72% 13.92% 6.50% 135.84% 30.02% 20.57% Fixed Asset Turnover 0.85 5.64 0.75 0.77 0.77 0.64 0.47 0.54 0.55 0.49 Receivable days 8.25 1.14 7.18 7.71 10.84 12.11 16.05 19.59 22.87 25.90 Inventory Days 2.36 0.20 0.57 0.82 0.70 0.76 2.09 2.50 2.72 4.98 Payable days 73.36 9.68 104.82 94.88 81.08 72.13 282.61 482.95 418.17 300.94 Cash Conversion Cycle -62.76 -8.35 -97.07 -86.36 -69.54 -59.26 -264.47 -460.87 -392.58 -270.07 Total Debt/Equity 0.98 1.64 0.13 0.14 0.07 0.10 -3.07 -1.25 -1.15 -1.27 Interest Cover 70.54 62.15 32.81 25.98 18.58 6.02 8.43 2.89 0.37 0.47

Top Investors:

tanvi jignesh mehta jignesh madhukant mehta

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