Nifty

:

14644.70

Sensex

:

49792.12

123.55 (0.85%)
393.83 (0.80%)

Login

Nifty
Sensex

:
:

14644.70
49792.12

123.55 (0.85%)
393.83 (0.80%)

Prima Agro Ltd.

Consumer Food

Rating :

N/A

BSE: 519262 | NSE: Not Listed

Watchlist

NSE BSE

15.50

20-Jan-2021

Open
High
Low
Previous Close

16.00
16.00
15.50
16.00

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

5
0.02
21.55
4.52

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8.31
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

14.09
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.09
3.45
-47.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.08
3.31
-13.02

PAT CAGR (%)

10 Years
5 Years
3 Years

-
1.52
-39.13

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 Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 4.20 3.30 27.27% 3.43 3.53 -2.83% 3.67 3.35 9.55% 3.09 3.49 -11.46%
Expenses 2.88 2.75 4.73% 2.31 2.37 -2.53% 3.07 2.80 9.64% 2.81 2.65 6.04%
EBITDA 1.32 0.55 140.00% 1.12 1.16 -3.45% 0.60 0.55 9.09% 0.28 0.84 -66.67%
EBIDTM 31.43% 16.59% 32.78% 32.90% 16.32% 16.43% 9.13% 24.19%
Other Income 0.06 0.05 20.00% 0.19 0.04 375.00% 0.00 0.24 -100.00% 0.08 0.06 33.33%
Interest 0.00 0.00 0 0.00 0.00 0 0.06 0.05 20.00% 0.00 0.00 0
Depreciation 0.23 0.25 -8.00% 0.23 0.25 -8.00% 0.15 0.03 400.00% 0.25 0.20 25.00%
PBT 1.15 0.34 238.24% 1.09 0.95 14.74% 0.39 1.05 -62.86% 0.11 0.70 -84.29%
Tax 0.33 0.10 230.00% 0.31 0.30 3.33% 0.24 0.60 -60.00% 0.00 0.20 -100.00%
PAT 0.83 0.24 245.83% 0.79 0.65 21.54% 0.15 0.45 -66.67% 0.11 0.50 -78.00%
PATM 19.76% 7.37% 22.92% 18.36% 4.11% 13.33% 3.46% 14.36%
EPS 1.59 0.47 238.30% 1.51 1.25 20.80% 0.29 0.86 -66.28% 0.21 0.96 -78.12%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 4.20 3.30 27.27% 3.43 3.53 -2.83% 3.67 3.35 9.55% 3.09 3.49 -11.46%
Expenses 2.88 2.75 4.73% 2.31 2.37 -2.53% 3.07 2.80 9.64% 2.81 2.65 6.04%
EBITDA 1.32 0.55 140.00% 1.12 1.16 -3.45% 0.60 0.55 9.09% 0.28 0.84 -66.67%
EBIDTM 31.43% 16.59% 32.78% 32.90% 16.32% 16.43% 9.13% 24.19%
Other Income 0.06 0.05 20.00% 0.19 0.04 375.00% 0.00 0.24 -100.00% 0.08 0.06 33.33%
Interest 0.00 0.00 0 0.00 0.00 0 0.06 0.05 20.00% 0.00 0.00 0
Depreciation 0.23 0.25 -8.00% 0.23 0.25 -8.00% 0.15 0.03 400.00% 0.25 0.20 25.00%
PBT 1.15 0.34 238.24% 1.09 0.95 14.74% 0.39 0.71 -45.07% 0.11 0.70 -84.29%
Tax 0.33 0.10 230.00% 0.31 0.30 3.33% 0.24 0.27 -11.11% 0.00 0.20 -100.00%
PAT 0.83 0.24 245.83% 0.79 0.65 21.54% 0.15 0.45 -66.67% 0.11 0.50 -78.00%
PATM 19.76% 7.37% 22.92% 18.36% 4.11% 13.33% 3.46% 14.36%
EPS 1.60 0.47 240.43% 1.51 1.25 20.80% 0.29 0.86 -66.28% 0.21 0.96 -78.12%

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 14.39 13.59 14.07 92.72 11.87 11.47 11.14 9.28 6.31 6.84 6.85 Net Sales Growth 5.27% -3.41% -84.83% 681.13% 3.49% 2.96% 20.04% 47.07% -7.75% -0.15% Cost Of Goods Sold 1.01 0.00 0.00 78.83 0.02 0.00 0.00 0.00 0.03 0.00 0.00 Gross Profit 13.38 13.58 14.07 13.89 11.85 11.47 11.15 9.27 6.28 6.84 6.85 GP Margin 92.97% 99.93% 100% 14.98% 99.83% 100% 100.09% 99.89% 99.52% 100% 100% Total Expenditure 11.07 11.33 10.26 88.18 9.01 9.55 9.84 8.35 6.15 6.65 5.71 Power & Fuel Cost - 2.41 2.57 2.37 2.33 3.02 2.99 2.63 1.68 0.00 0.00 % Of Sales - 17.73% 18.27% 2.56% 19.63% 26.33% 26.84% 28.34% 26.62% 0% 0% Employee Cost - 2.05 2.05 1.73 2.02 1.83 1.39 1.24 0.76 0.86 0.49 % Of Sales - 15.08% 14.57% 1.87% 17.02% 15.95% 12.48% 13.36% 12.04% 12.57% 7.15% Manufacturing Exp. - 3.52 3.07 2.85 2.55 1.95 2.14 2.28 2.10 3.86 4.15 % Of Sales - 25.90% 21.82% 3.07% 21.48% 17.00% 19.21% 24.57% 33.28% 56.43% 60.58% General & Admin Exp. - 2.06 1.72 1.56 1.33 2.17 2.31 1.47 1.04 1.42 0.88 % Of Sales - 15.16% 12.22% 1.68% 11.20% 18.92% 20.74% 15.84% 16.48% 20.76% 12.85% Selling & Distn. Exp. - 0.19 0.16 0.19 0.00 0.00 0.15 0.14 0.13 0.09 0.00 % Of Sales - 1.40% 1.14% 0.20% 0% 0% 1.35% 1.51% 2.06% 1.32% 0% Miscellaneous Exp. - 1.10 0.70 0.67 0.76 0.58 0.87 0.59 0.41 0.42 0.00 % Of Sales - 8.09% 4.98% 0.72% 6.40% 5.06% 7.81% 6.36% 6.50% 6.14% 2.92% EBITDA 3.32 2.26 3.81 4.54 2.86 1.92 1.30 0.93 0.16 0.19 1.14 EBITDA Margin 23.07% 16.63% 27.08% 4.90% 24.09% 16.74% 11.67% 10.02% 2.54% 2.78% 16.64% Other Income 0.33 0.08 0.40 0.29 0.27 0.03 0.04 0.07 0.31 0.07 0.03 Interest 0.06 0.06 0.05 0.07 0.07 0.04 0.05 0.10 0.03 1.40 2.71 Depreciation 0.86 0.90 0.63 0.69 0.73 0.85 0.32 0.28 0.22 0.19 0.17 PBT 2.74 1.37 3.53 4.06 2.33 1.06 0.97 0.61 0.23 -1.33 -1.71 Tax 0.88 0.68 1.01 1.03 0.68 0.39 0.62 0.26 0.52 0.26 0.11 Tax Rate 32.12% 49.64% 28.61% 25.18% 28.94% 37.86% 63.92% 50.00% 226.09% 9.85% -6.43% PAT 1.88 0.69 2.52 3.06 1.67 0.64 0.35 0.26 -0.29 2.38 -1.82 PAT before Minority Interest 1.88 0.69 2.52 3.06 1.67 0.64 0.35 0.26 -0.29 2.38 -1.82 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 13.06% 5.08% 17.91% 3.30% 14.07% 5.58% 3.14% 2.80% -4.60% 34.80% -26.57% PAT Growth 2.17% -72.62% -17.65% 83.23% 160.94% 82.86% 34.62% - - - EPS 3.62 1.33 4.85 5.88 3.21 1.23 0.67 0.50 -0.56 4.58 -3.50

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 7.21 6.52 4.00 6.77 5.10 4.51 4.17 -2.10 -14.04 -16.42 Share Capital 5.19 5.19 5.19 11.19 11.19 11.19 11.19 5.19 5.19 5.19 Total Reserves 2.02 1.33 -1.19 -4.43 -6.09 -6.68 -7.03 -7.29 -19.23 -21.62 Non-Current Liabilities 7.08 6.97 7.46 1.65 1.47 1.16 1.01 7.00 17.61 18.93 Secured Loans 0.38 0.18 0.38 0.52 0.39 0.07 0.12 0.16 11.46 17.33 Unsecured Loans 6.00 6.00 6.00 0.20 0.21 0.21 0.24 6.27 6.07 1.77 Long Term Provisions 0.79 0.74 0.84 0.84 0.56 0.41 0.19 0.13 0.16 0.14 Current Liabilities 1.91 1.85 4.82 4.65 4.04 3.07 2.39 2.27 7.01 6.72 Trade Payables 1.42 1.40 2.38 2.28 2.57 2.19 1.62 1.36 6.83 6.54 Other Current Liabilities 0.49 0.45 0.34 0.27 0.27 0.23 0.48 0.78 0.06 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.10 Short Term Provisions 0.00 0.00 2.10 2.10 1.20 0.65 0.30 0.13 0.08 0.07 Total Liabilities 16.20 15.34 16.28 13.07 10.61 8.74 7.57 7.17 10.58 9.23 Net Block 4.03 4.23 3.75 4.30 3.92 4.02 4.26 4.31 2.66 2.58 Gross Block 18.30 17.60 16.50 16.39 15.34 14.58 14.51 14.27 12.82 12.56 Accumulated Depreciation 14.27 13.37 12.74 12.10 11.43 10.56 10.24 9.96 10.16 9.97 Non Current Assets 8.57 8.30 9.05 11.92 9.76 8.07 6.84 6.54 9.78 8.13 Capital Work in Progress 0.00 0.00 0.37 0.00 0.38 0.20 0.00 0.00 0.00 0.10 Non Current Investment 1.02 1.02 1.02 3.49 2.95 1.35 1.02 1.02 1.02 1.02 Long Term Loans & Adv. 3.38 2.92 3.81 4.13 2.51 2.50 1.55 1.20 6.10 4.42 Other Non Current Assets 0.13 0.13 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 7.64 7.04 7.23 1.14 0.86 0.67 0.73 0.64 0.80 0.76 Current Investments 5.60 5.77 4.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.09 0.09 0.09 0.01 0.03 0.02 0.02 0.02 0.05 0.04 Sundry Debtors 0.43 0.31 0.33 0.25 0.21 0.27 0.39 0.22 0.33 0.40 Cash & Bank 0.81 0.52 0.72 0.55 0.31 0.24 0.19 0.18 0.20 0.15 Other Current Assets 0.72 0.06 0.02 0.05 0.30 0.13 0.12 0.21 0.22 0.16 Short Term Loans & Adv. 0.65 0.30 1.90 0.28 0.25 0.08 0.09 0.18 0.22 0.16 Net Current Assets 5.73 5.19 2.42 -3.51 -3.18 -2.40 -1.66 -1.63 -6.21 -5.96 Total Assets 16.21 15.34 16.28 13.06 10.62 8.74 7.57 7.18 10.58 9.23

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 1.12 1.30 3.83 3.07 2.41 1.73 0.77 8.15 3.16 2.71 PBT 1.37 3.53 4.09 2.35 1.03 0.97 0.52 0.23 -1.33 -1.75 Adjustment 0.96 0.23 0.46 1.06 1.07 0.34 0.38 12.56 4.21 0.70 Changes in Working Capital -0.28 -0.88 0.10 -0.34 0.31 0.43 -0.13 -4.64 0.28 3.75 Cash after chg. in Working capital 2.05 2.89 4.66 3.07 2.41 1.73 0.77 8.15 3.16 2.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.93 -1.58 -0.83 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 -0.96 -1.11 -3.37 -2.87 -2.62 -1.55 -0.58 2.96 -1.50 -0.43 Net Fixed Assets -0.70 -0.73 -0.48 -0.67 -0.94 -0.27 -0.24 -1.45 -0.16 -0.42 Net Investments 0.17 -1.59 -1.71 -0.54 -1.60 -0.33 0.00 0.00 0.00 0.00 Others -0.43 1.21 -1.18 -1.66 -0.08 -0.95 -0.34 4.41 -1.34 -0.01 Cash from Financing Activity 0.13 -0.39 -0.20 0.04 0.28 -0.13 -0.17 -11.13 -1.62 -2.28 Net Cash Inflow / Outflow 0.29 -0.20 0.26 0.24 0.07 0.05 0.01 -0.02 0.05 0.00 Opening Cash & Equivalents 0.52 0.72 0.46 0.31 0.24 0.19 0.18 0.20 0.15 0.15 Closing Cash & Equivalent 0.81 0.52 0.72 0.55 0.31 0.24 0.19 0.18 0.20 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 13.89 12.55 7.70 1.48 -1.73 -2.86 -3.53 -4.03 -27.02 -32.27 ROA 4.39% 15.93% 20.87% 14.07% 6.58% 4.28% 3.53% -3.29% 24.04% -19.45% ROE 10.09% 47.87% 128.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 10.75% 30.50% 45.68% 35.93% 20.10% 21.72% 13.92% 6.50% 135.84% 30.02% Fixed Asset Turnover 0.76 0.83 5.64 0.75 0.77 0.77 0.64 0.47 0.54 0.55 Receivable days 9.89 8.25 1.14 7.18 7.71 10.84 12.11 16.05 19.59 22.87 Inventory Days 2.41 2.36 0.20 0.57 0.82 0.70 0.76 2.09 2.50 2.72 Payable days 50.49 71.67 9.68 104.82 94.88 81.08 72.13 282.61 482.95 418.17 Cash Conversion Cycle -38.19 -61.06 -8.35 -97.07 -86.36 -69.54 -59.26 -264.47 -460.87 -392.58 Total Debt/Equity 0.91 0.98 1.64 0.13 0.14 0.07 0.10 -3.07 -1.25 -1.15 Interest Cover 22.21 70.54 62.15 32.81 25.98 18.58 6.02 8.43 2.89 0.37

Top Investors:

tanvi jignesh mehtajignesh 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