Nifty
:
24472.10
Sensex
:
80220.72
-309.00 (-1.25%)
-930.55 (-1.15%)
Nifty
Sensex
:
:
24472.10
80220.72
-309.00 (-1.25%)
-930.55 (-1.15%)

Prima Agro Ltd.

Animal Feed

Rating :
N/A

BSE: 519262 | NSE: Not Listed

NSE BSE
24.98
22-Oct-2024
  • Open
  • High
  • Low
  • Previous Close
  •  26.25
  •  26.25
  •  23.76
  •  26.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1076
  •  26726
  •  33.00
  •  23.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12.98
  • 52.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19.13
  • N/A
  • 0.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.15%
  • 0.69%
  • 58.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.14
  • -1.69
  • -8.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.21
  • -14.38
  • -19.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.48
  • 0.85
  • -34.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 8.28
  • 8.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 0.86
  • 0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 5.83
  • 5.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
2.72
3.53
-22.95%
2.82
3.19
-11.60%
2.81
3.33
-15.62%
3.33
3.45
-3.48%
Expenses
2.51
2.65
-5.28%
3.53
3.68
-4.08%
2.56
2.40
6.67%
2.65
2.94
-9.86%
EBITDA
0.21
0.88
-76.14%
-0.71
-0.48
-
0.25
0.93
-73.12%
0.68
0.52
30.77%
EBIDTM
7.72%
24.90%
-25.25%
-15.13%
8.88%
28.03%
20.40%
14.95%
Other Income
0.06
0.05
20.00%
4.25
1.12
279.46%
0.06
0.09
-33.33%
0.06
0.09
-33.33%
Interest
0.00
0.00
0
0.05
0.06
-16.67%
0.00
0.00
0
0.00
0.00
0
Depreciation
0.18
0.19
-5.26%
0.16
0.22
-27.27%
0.19
0.18
5.56%
0.19
0.18
5.56%
PBT
0.09
0.75
-88.00%
0.53
0.41
29.27%
0.47
0.85
-44.71%
0.55
0.43
27.91%
Tax
0.03
0.21
-85.71%
1.08
0.00
0
0.13
0.25
-48.00%
0.15
0.12
25.00%
PAT
0.07
0.54
-87.04%
-0.55
0.41
-
0.34
0.60
-43.33%
0.40
0.30
33.33%
PATM
2.43%
15.26%
-19.68%
12.84%
11.98%
18.01%
12.05%
8.78%
EPS
0.13
1.04
-87.50%
-1.07
0.79
-
0.65
1.16
-43.97%
0.77
0.58
32.76%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Net Sales
11.68
12.48
13.78
16.39
Net Sales Growth
-13.48%
-9.43%
-15.92%
 
Cost Of Goods Sold
0.87
0.82
0.87
0.84
Gross Profit
10.81
11.66
12.90
15.55
GP Margin
92.52%
93.43%
93.61%
94.87%
Total Expenditure
11.25
11.44
11.86
13.25
Power & Fuel Cost
-
2.28
2.43
3.10
% Of Sales
-
18.27%
17.63%
18.91%
Employee Cost
-
2.37
2.34
2.81
% Of Sales
-
18.99%
16.98%
17.14%
Manufacturing Exp.
-
1.46
1.57
2.24
% Of Sales
-
11.70%
11.39%
13.67%
General & Admin Exp.
-
4.32
4.31
4.03
% Of Sales
-
34.62%
31.28%
24.59%
Selling & Distn. Exp.
-
0.12
0.11
0.18
% Of Sales
-
0.96%
0.80%
1.10%
Miscellaneous Exp.
-
0.07
0.22
0.05
% Of Sales
-
0.56%
1.60%
0.31%
EBITDA
0.43
1.04
1.92
3.14
EBITDA Margin
3.68%
8.33%
13.93%
19.16%
Other Income
4.43
4.42
1.34
1.51
Interest
0.05
0.05
0.06
0.05
Depreciation
0.72
0.72
0.75
0.66
PBT
1.64
4.69
2.45
3.94
Tax
1.39
1.57
0.61
1.41
Tax Rate
84.76%
68.56%
24.50%
35.61%
PAT
0.26
0.72
1.88
2.55
PAT before Minority Interest
0.26
0.72
1.88
2.55
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
2.23%
5.77%
13.64%
15.56%
PAT Growth
-85.95%
-61.70%
-26.27%
 
EPS
0.50
1.38
3.62
4.90

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Shareholder's Funds
16.22
15.50
13.62
Share Capital
5.19
5.19
5.19
Total Reserves
11.02
10.30
8.42
Non-Current Liabilities
9.01
8.41
8.61
Secured Loans
0.27
0.49
0.44
Unsecured Loans
6.11
6.06
6.19
Long Term Provisions
1.36
1.39
1.48
Current Liabilities
1.99
2.40
4.39
Trade Payables
0.74
1.23
1.54
Other Current Liabilities
0.55
0.52
0.45
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
0.70
0.65
2.40
Total Liabilities
27.22
26.31
26.62
Net Block
4.35
4.63
3.61
Gross Block
20.36
19.92
18.31
Accumulated Depreciation
16.02
15.30
14.70
Non Current Assets
9.74
10.55
9.86
Capital Work in Progress
0.00
0.18
0.51
Non Current Investment
1.02
1.02
1.02
Long Term Loans & Adv.
4.24
4.56
4.57
Other Non Current Assets
0.13
0.15
0.15
Current Assets
17.48
15.76
16.75
Current Investments
15.31
13.18
12.95
Inventories
0.11
0.07
0.11
Sundry Debtors
0.26
0.35
0.32
Cash & Bank
0.45
0.82
0.67
Other Current Assets
1.35
0.04
0.04
Short Term Loans & Adv.
1.31
1.30
2.67
Net Current Assets
15.48
13.36
12.36
Total Assets
27.22
26.31
26.61

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
-0.07
1.49
2.54
PBT
2.29
2.49
3.96
Adjustment
-1.21
0.18
-0.37
Changes in Working Capital
-0.36
-0.28
0.27
Cash after chg. in Working capital
0.72
2.39
3.87
Interest Paid
0.00
0.00
0.00
Tax Paid
-0.79
-0.90
-1.32
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
2.32
-1.21
-2.77
Net Fixed Assets
-0.26
-1.28
Net Investments
-2.13
-0.23
Others
4.71
0.30
Cash from Financing Activity
-2.61
-0.14
0.11
Net Cash Inflow / Outflow
-0.37
0.15
-0.12
Opening Cash & Equivalents
0.82
0.67
0.79
Closing Cash & Equivalent
0.45
0.82
0.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
31.21
29.83
26.21
ROA
2.69%
7.10%
9.58%
ROE
4.54%
12.91%
18.72%
ROCE
10.37%
11.94%
19.66%
Fixed Asset Turnover
0.62
0.72
0.89
Receivable days
8.96
8.85
7.02
Inventory Days
2.54
2.38
2.49
Payable days
438.08
575.94
665.13
Cash Conversion Cycle
-426.59
-564.71
-655.63
Total Debt/Equity
0.41
0.44
0.50
Interest Cover
49.73
45.44
83.54

Annual Reports:

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

News Update:


  • Prima Agro - Quarterly Results
    25th Jul 2024, 15:26 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.