Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Natraj Proteins Ltd.

Edible Oil

Rating :

N/A

BSE: 530119 | NSE: Not Listed

Watchlist

NSE BSE

44.56

18-Apr-2024

Open
High
Low
Previous Close

47.95
47.95
43.00
43.99

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

55
1.26
63.00
38.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16.70
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

28.56
N/A
0.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-8.87
-5.52
-0.60

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-15.01
-13.00
-0.66

PAT CAGR (%)

10 Years
5 Years
3 Years

-21.62
-9.19
22.10

P:E (Median)

8 Years
5 Years
3 Years

2.63
2.32
2.30

P:BV (Average)

8 Years
5 Years
3 Years

0.53
0.53
0.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-2.94
-5.21
0.68

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 78.05 40.93 90.69% 36.25 30.30 19.64% 40.59 22.33 81.77% 50.03 32.41 54.37%
Expenses 79.14 39.45 100.61% 41.00 30.56 34.16% 45.98 21.60 112.87% 48.88 36.87 32.57%
EBITDA -1.09 1.48 - -4.75 -0.25 - -5.40 0.73 - 1.15 -4.46 -
EBIDTM -1.40% 3.61% -13.11% -0.83% -13.30% 3.28% 2.29% -13.76%
Other Income 0.03 0.03 0.00% 0.05 0.02 150.00% 0.03 0.02 50.00% 0.02 0.07 -71.43%
Interest 0.55 0.37 48.65% 0.80 0.23 247.83% 0.68 0.51 33.33% 0.66 0.52 26.92%
Depreciation 0.11 0.11 0.00% 0.11 0.10 10.00% 0.10 0.10 0.00% 0.11 0.10 10.00%
PBT -1.72 1.03 - -5.60 -0.56 - -6.15 0.14 - 0.40 -5.01 -
Tax 0.04 0.11 -63.64% 0.01 0.02 -50.00% 0.01 0.05 -80.00% 0.14 -0.72 -
PAT -1.76 0.92 - -5.60 -0.58 - -6.15 0.10 - 0.27 -4.29 -
PATM -2.26% 2.25% -15.46% -1.90% -15.17% 0.43% 0.53% -13.24%
EPS -4.76 2.49 - -15.15 -1.56 - -16.64 0.26 - 0.72 -11.60 -

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

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 204.92 143.60 144.71 146.22 154.12 190.70 194.39 258.43 200.55 301.66 363.60 Net Sales Growth 62.67% -0.77% -1.03% -5.13% -19.18% -1.90% -24.78% 28.86% -33.52% -17.04% Cost Of Goods Sold 205.41 132.94 122.72 134.93 142.90 172.14 171.15 237.18 191.34 277.82 323.21 Gross Profit -0.49 10.66 22.00 11.28 11.22 18.55 23.23 21.26 9.22 23.84 40.39 GP Margin -0.24% 7.42% 15.20% 7.71% 7.28% 9.73% 11.95% 8.23% 4.60% 7.90% 11.11% Total Expenditure 215.00 140.61 130.55 143.13 149.60 184.70 187.96 254.48 202.33 295.70 348.40 Power & Fuel Cost - 2.85 3.26 2.99 3.28 4.60 3.94 5.30 4.38 5.41 5.81 % Of Sales - 1.98% 2.25% 2.04% 2.13% 2.41% 2.03% 2.05% 2.18% 1.79% 1.60% Employee Cost - 1.01 1.22 1.01 1.15 1.10 1.03 1.06 1.06 1.07 0.99 % Of Sales - 0.70% 0.84% 0.69% 0.75% 0.58% 0.53% 0.41% 0.53% 0.35% 0.27% Manufacturing Exp. - 1.37 2.35 3.33 1.67 6.09 10.44 10.11 4.71 10.37 17.59 % Of Sales - 0.95% 1.62% 2.28% 1.08% 3.19% 5.37% 3.91% 2.35% 3.44% 4.84% General & Admin Exp. - 0.48 0.61 0.51 0.41 0.44 0.51 0.54 0.49 0.49 0.50 % Of Sales - 0.33% 0.42% 0.35% 0.27% 0.23% 0.26% 0.21% 0.24% 0.16% 0.14% Selling & Distn. Exp. - 1.62 0.11 0.08 0.12 0.26 0.81 0.23 0.20 0.28 0.25 % Of Sales - 1.13% 0.08% 0.05% 0.08% 0.14% 0.42% 0.09% 0.10% 0.09% 0.07% Miscellaneous Exp. - 0.33 0.29 0.27 0.08 0.05 0.07 0.06 0.15 0.27 0.25 % Of Sales - 0.23% 0.20% 0.18% 0.05% 0.03% 0.04% 0.02% 0.07% 0.09% 0.01% EBITDA -10.09 2.99 14.16 3.09 4.52 6.00 6.43 3.95 -1.78 5.96 15.20 EBITDA Margin -4.92% 2.08% 9.79% 2.11% 2.93% 3.15% 3.31% 1.53% -0.89% 1.98% 4.18% Other Income 0.13 0.21 0.26 0.11 0.05 0.21 0.23 0.56 0.58 0.94 0.50 Interest 2.69 1.76 1.07 1.81 3.61 4.21 4.27 3.56 3.39 4.52 2.71 Depreciation 0.43 0.43 0.40 0.40 0.63 0.65 0.60 0.63 0.74 0.69 0.80 PBT -13.07 1.01 12.96 0.98 0.32 1.35 1.78 0.31 -5.32 1.69 12.19 Tax 0.20 0.31 3.59 0.58 -0.01 0.21 0.18 0.09 -0.01 0.18 4.08 Tax Rate -1.53% 30.69% 27.70% 59.18% -3.13% 15.56% 10.11% 29.03% 0.19% 10.65% 33.47% PAT -13.24 0.71 9.36 0.39 0.34 1.15 1.61 0.23 -5.31 1.52 8.11 PAT before Minority Interest -13.24 0.71 9.36 0.39 0.34 1.15 1.61 0.23 -5.31 1.52 8.11 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 -6.46% 0.49% 6.47% 0.27% 0.22% 0.60% 0.83% 0.09% -2.65% 0.50% 2.23% PAT Growth 0.00% -92.41% 2,300.00% 14.71% -70.43% -28.57% 600.00% - - -81.26% EPS -35.78 1.92 25.30 1.05 0.92 3.11 4.35 0.62 -14.35 4.11 21.92

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 46.23 45.46 36.07 35.64 35.38 34.31 32.69 32.56 37.90 37.86 Share Capital 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.75 Total Reserves 42.48 41.71 32.32 31.89 31.64 30.56 28.94 28.81 34.15 34.12 Non-Current Liabilities 3.39 3.96 1.00 0.87 0.98 1.08 1.13 1.16 1.76 3.63 Secured Loans 2.51 3.14 0.00 0.00 0.00 0.00 0.00 0.00 0.57 0.86 Unsecured Loans 0.00 0.00 0.00 0.00 0.05 0.08 0.08 0.08 0.08 0.81 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 39.68 26.37 31.42 34.34 36.16 70.84 31.56 37.07 55.81 57.45 Trade Payables 6.53 0.99 7.45 2.10 3.93 15.09 10.53 12.60 11.32 4.49 Other Current Liabilities 1.77 0.77 1.80 1.27 1.13 1.29 2.01 5.66 3.02 4.25 Short Term Borrowings 31.19 24.10 22.18 30.86 30.82 54.10 18.80 18.75 41.44 48.52 Short Term Provisions 0.19 0.50 0.00 0.10 0.29 0.36 0.21 0.05 0.03 0.19 Total Liabilities 89.30 75.79 68.49 70.85 72.52 106.23 65.38 70.79 95.47 98.94 Net Block 3.95 4.12 2.66 3.06 3.54 3.71 4.31 4.94 6.42 8.54 Gross Block 20.77 20.51 18.54 18.65 18.50 18.02 18.02 18.02 19.66 19.40 Accumulated Depreciation 16.82 16.39 15.88 15.59 14.96 14.31 13.71 13.08 13.25 10.87 Non Current Assets 14.36 12.00 7.45 5.38 6.08 8.23 11.53 9.70 14.13 14.12 Capital Work in Progress 1.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.60 1.43 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.63 6.69 3.62 1.83 1.96 1.43 1.09 0.88 0.79 0.83 Other Non Current Assets 1.89 1.19 1.18 0.49 0.59 3.10 6.14 3.88 5.31 3.34 Current Assets 74.94 63.79 61.03 65.46 66.44 97.99 53.85 61.08 81.33 84.81 Current Investments 0.43 0.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 56.09 39.91 45.11 42.18 41.14 81.39 35.79 44.72 43.88 66.45 Sundry Debtors 12.30 17.22 14.71 17.85 19.85 14.33 11.08 5.59 13.57 7.30 Cash & Bank 2.40 4.82 0.24 2.34 4.12 0.39 3.49 6.14 19.89 9.73 Other Current Assets 3.73 0.15 0.11 0.06 1.34 1.89 3.48 4.64 4.00 1.33 Short Term Loans & Adv. 3.58 1.05 0.86 3.03 1.18 1.76 3.36 4.58 3.96 1.25 Net Current Assets 35.26 37.42 29.61 31.12 30.28 27.15 22.29 24.01 25.53 27.37 Total Assets 89.30 75.79 68.48 70.84 72.52 106.22 65.38 70.78 95.46 98.93

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 2.80 5.90 8.52 1.74 29.68 -37.45 2.87 8.65 24.77 -12.87 PBT 1.01 12.96 0.98 0.32 1.38 1.81 0.26 -5.32 1.69 12.19 Adjustment 1.98 0.82 1.88 4.07 4.72 4.62 3.71 3.54 5.02 3.13 Changes in Working Capital -0.01 -4.83 5.29 -2.50 23.87 -43.38 -1.32 10.71 19.44 -22.36 Cash after chg. in Working capital 2.99 8.95 8.15 1.89 29.97 -36.95 2.65 8.93 26.15 -7.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.20 -3.05 0.38 -0.15 -0.29 -0.50 0.22 -0.28 -1.38 -5.84 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 -2.83 -3.39 -0.13 0.11 1.56 3.32 -2.00 4.25 -1.99 -0.42 Net Fixed Assets -2.15 -1.97 0.11 -0.15 -0.48 0.00 0.00 3.24 -0.43 -0.61 Net Investments 0.21 -0.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.89 -0.78 -0.24 0.26 2.04 3.32 -2.00 1.01 -1.56 0.19 Cash from Financing Activity -2.40 2.07 -10.49 -3.63 -27.51 31.03 -3.51 -26.65 -12.62 6.66 Net Cash Inflow / Outflow -2.43 4.58 -2.10 -1.78 3.73 -3.10 -2.65 -13.75 10.16 -6.63 Opening Cash & Equivalents 4.82 0.24 2.34 4.12 0.39 3.49 6.14 19.89 9.73 16.36 Closing Cash & Equivalent 2.40 4.82 0.24 2.34 4.12 0.39 3.49 6.14 19.89 9.73

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 123.38 121.32 96.26 95.11 94.43 91.56 87.24 86.88 101.14 101.05 ROA 0.86% 12.98% 0.56% 0.47% 1.28% 1.87% 0.33% -6.39% 1.56% 9.13% ROE 1.54% 22.97% 1.10% 0.95% 3.29% 4.79% 0.70% -15.09% 4.01% 23.99% ROCE 3.63% 21.43% 4.47% 5.93% 7.19% 8.65% 7.49% -2.91% 7.33% 18.65% Fixed Asset Turnover 6.96 7.41 7.86 8.30 10.44 10.85 14.35 10.67 15.46 19.06 Receivable days 37.52 40.26 40.63 44.63 32.70 23.71 11.77 17.40 12.61 6.30 Inventory Days 122.00 107.21 108.95 98.66 117.24 109.36 56.82 80.45 66.66 53.01 Payable days 10.33 12.55 12.92 7.70 18.55 24.82 16.72 21.18 9.56 2.88 Cash Conversion Cycle 149.19 134.93 136.67 135.58 131.39 108.25 51.87 76.67 69.71 56.43 Total Debt/Equity 0.73 0.60 0.61 0.87 0.87 1.58 0.58 0.60 1.13 1.34 Interest Cover 1.58 13.08 1.54 1.09 1.32 1.42 1.09 -0.57 1.37 5.50

Top Investors:

apple mutual fund

thyagarajan gurumurthy

lincoln p coelho

Annual Reports:

News Update:

Natraj Proteins - Quarterly Results
10th Feb 2024, 15:54 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.

Feedback