Nifty

:

17196.70

Sensex

:

57696.46

-204.95 (-1.18%)
-764.83 (-1.31%)

Login

Nifty
Sensex

:
:

17196.70
57696.46

-204.95 (-1.18%)
-764.83 (-1.31%)

Nagreeka Exports Ltd.

Textile - Spinning

Rating :

48/99

BSE: 521109 | NSE: NAGREEKEXP

Watchlist

NSE BSE

33.85

03-Dec-2021

Open
High
Low
Previous Close

34.85
35.00
32.85
33.45

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

7202
2.44
52.75
14.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

43.00
5.62
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

245.78
N/A
0.41

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.49
-8.91
-14.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-11.17
-20.27
-18.27

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

7.67
7.94
6.92

P:BV (Average)

8 Years
5 Years
3 Years

0.25
0.25
0.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.54
12.47
13.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 133.87 84.66 58.13% 146.60 76.17 92.46% 113.27 113.54 -0.24% 111.32 128.80 -13.57%
Expenses 126.26 83.01 52.10% 139.67 78.83 77.18% 107.17 112.38 -4.64% 109.16 123.62 -11.70%
EBITDA 7.61 1.66 358.43% 6.93 -2.66 - 6.10 1.17 421.37% 2.16 5.18 -58.30%
EBIDTM 5.69% 1.96% 4.73% -3.49% 5.38% 1.03% 1.94% 4.02%
Other Income 0.02 0.24 -91.67% 0.41 0.06 583.33% -0.07 4.10 - 0.07 0.21 -66.67%
Interest 3.34 3.08 8.44% 3.75 3.95 -5.06% 3.60 3.46 4.05% 3.41 3.17 7.57%
Depreciation 1.85 1.84 0.54% 1.83 1.79 2.23% 1.77 1.78 -0.56% 1.82 1.82 0.00%
PBT 2.45 -3.03 - 1.76 -8.34 - 0.66 0.03 2,100.00% -3.00 0.39 -
Tax -0.11 0.24 - -0.12 -0.05 - -4.51 -0.03 - -1.03 0.18 -
PAT 2.56 -3.26 - 1.88 -8.29 - 5.18 0.07 7,300.00% -1.97 0.21 -
PATM 1.91% -3.86% 1.28% -10.88% 4.57% 0.06% -1.77% 0.16%
EPS 2.04 -2.61 - 1.50 -6.63 - 4.14 0.05 8,180.00% -1.57 0.16 -

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 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 /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 505.06 385.01 472.32 606.49 547.44 613.89 492.22 472.53 630.28 641.84 495.67 Net Sales Growth 25.27% -18.49% -22.12% 10.79% -10.82% 24.72% 4.17% -25.03% -1.80% 29.49% Cost Of Goods Sold 386.41 297.45 366.17 494.64 436.56 496.76 375.34 360.36 512.94 527.66 406.67 Gross Profit 118.65 87.57 106.14 111.85 110.88 117.13 116.88 112.17 117.34 114.18 89.00 GP Margin 23.49% 22.74% 22.47% 18.44% 20.25% 19.08% 23.75% 23.74% 18.62% 17.79% 17.96% Total Expenditure 482.26 377.76 454.58 586.61 525.36 591.39 471.29 446.68 595.06 610.16 471.98 Power & Fuel Cost - 24.40 24.73 23.81 26.06 27.52 30.90 27.67 24.95 24.86 21.11 % Of Sales - 6.34% 5.24% 3.93% 4.76% 4.48% 6.28% 5.86% 3.96% 3.87% 4.26% Employee Cost - 23.52 24.98 23.98 22.85 22.83 18.01 16.75 15.33 11.74 10.22 % Of Sales - 6.11% 5.29% 3.95% 4.17% 3.72% 3.66% 3.54% 2.43% 1.83% 2.06% Manufacturing Exp. - 9.53 15.87 17.17 15.05 15.91 21.37 15.80 9.52 6.21 6.06 % Of Sales - 2.48% 3.36% 2.83% 2.75% 2.59% 4.34% 3.34% 1.51% 0.97% 1.22% General & Admin Exp. - 4.64 5.94 6.28 6.11 5.80 5.88 4.70 4.41 3.44 3.25 % Of Sales - 1.21% 1.26% 1.04% 1.12% 0.94% 1.19% 0.99% 0.70% 0.54% 0.66% Selling & Distn. Exp. - 17.87 13.99 17.51 15.78 19.14 16.07 17.77 25.68 33.87 21.49 % Of Sales - 4.64% 2.96% 2.89% 2.88% 3.12% 3.26% 3.76% 4.07% 5.28% 4.34% Miscellaneous Exp. - 0.36 2.88 3.22 2.94 3.43 3.71 3.63 2.23 2.36 21.49 % Of Sales - 0.09% 0.61% 0.53% 0.54% 0.56% 0.75% 0.77% 0.35% 0.37% 0.64% EBITDA 22.80 7.25 17.74 19.88 22.08 22.50 20.93 25.85 35.22 31.68 23.69 EBITDA Margin 4.51% 1.88% 3.76% 3.28% 4.03% 3.67% 4.25% 5.47% 5.59% 4.94% 4.78% Other Income 0.43 0.31 4.57 1.30 2.13 0.45 6.41 5.87 4.64 3.03 1.86 Interest 14.10 14.04 14.07 12.31 14.13 12.89 17.52 21.13 19.86 21.21 17.43 Depreciation 7.27 7.22 7.17 7.02 6.77 6.71 6.30 6.07 9.93 7.05 6.92 PBT 1.87 -13.70 1.07 1.86 3.31 3.35 3.52 4.52 10.08 6.44 1.20 Tax -5.77 -5.37 0.39 -1.28 0.92 2.36 0.98 -0.53 5.22 2.02 -0.97 Tax Rate -308.56% 39.20% 36.45% -68.82% 27.79% 70.45% 27.84% -11.73% 51.79% 31.37% -80.83% PAT 7.65 -8.32 0.68 3.13 2.39 1.00 2.54 5.05 4.86 4.42 2.17 PAT before Minority Interest 7.65 -8.32 0.68 3.13 2.39 1.00 2.54 5.05 4.86 4.42 2.17 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 1.51% -2.16% 0.14% 0.52% 0.44% 0.16% 0.52% 1.07% 0.77% 0.69% 0.44% PAT Growth 167.88% - -78.27% 30.96% 139.00% -60.63% -49.70% 3.91% 9.95% 103.69% EPS 6.12 -6.66 0.54 2.50 1.91 0.80 2.03 4.04 3.89 3.54 1.74

Description TTM Mar 06
Net Sales - 175.55 Net Sales Growth - Cost Of Goods Sold - 138.75 Gross Profit - 36.80 GP Margin - 20.96% Total Expenditure - 163.88 Power & Fuel Cost - 6.77 % Of Sales - 3.86% Employee Cost - 3.68 % Of Sales - 2.10% Manufacturing Exp. - 2.20 % Of Sales - 1.25% General & Admin Exp. - 2.01 % Of Sales - 1.14% Selling & Distn. Exp. - 9.53 % Of Sales - 5.43% Miscellaneous Exp. - 0.95 % Of Sales - 0.54% EBITDA - 11.67 EBITDA Margin - 6.65% Other Income - 30.91 Interest - 2.75 Depreciation - 3.14 PBT - 36.69 Tax - 2.18 Tax Rate - 5.94% PAT - 34.51 PAT before Minority Interest - 34.51 Minority Interest - 0.00 PAT Margin - 19.66% PAT Growth - EPS - 27.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 100.80 106.47 112.21 113.55 102.81 101.34 98.80 93.89 89.75 86.07 Share Capital 6.25 6.25 6.25 6.25 6.25 6.25 6.25 6.25 6.25 6.25 Total Reserves 94.54 100.22 105.96 107.29 96.55 95.09 92.55 87.63 83.50 79.81 Non-Current Liabilities 53.29 31.69 40.11 48.13 47.52 57.74 83.30 98.69 102.87 60.28 Secured Loans 31.51 4.28 11.64 18.98 26.19 38.83 65.37 80.24 86.77 45.30 Unsecured Loans 10.10 10.06 7.31 6.71 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.19 0.19 0.19 0.19 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 197.80 222.00 205.70 188.85 225.19 203.16 159.74 186.68 151.00 131.04 Trade Payables 11.02 25.85 18.60 10.63 28.30 33.47 23.76 22.61 22.45 12.66 Other Current Liabilities 29.04 34.14 33.85 33.35 41.07 29.46 11.19 18.65 11.48 11.56 Short Term Borrowings 151.11 155.21 145.89 136.98 147.45 138.73 122.74 140.53 113.20 104.88 Short Term Provisions 6.63 6.80 7.36 7.89 8.38 1.49 2.05 4.90 3.88 1.94 Total Liabilities 351.89 360.16 358.02 350.53 375.52 362.24 341.84 379.26 343.62 277.39 Net Block 118.03 126.25 129.91 134.20 133.79 130.09 129.24 132.52 136.23 83.36 Gross Block 238.87 239.87 236.99 235.55 228.59 218.53 211.43 208.74 202.54 142.66 Accumulated Depreciation 120.84 113.62 107.08 101.34 94.79 88.45 82.19 76.23 66.31 59.30 Non Current Assets 128.04 136.59 148.81 160.62 159.76 156.43 149.77 151.69 154.33 113.17 Capital Work in Progress 0.00 0.00 0.00 0.00 0.17 3.67 2.20 1.65 0.00 12.94 Non Current Investment 7.57 7.68 13.60 19.59 18.55 17.91 14.24 14.24 14.24 14.23 Long Term Loans & Adv. 1.58 1.47 4.93 4.84 4.54 4.75 4.10 3.28 3.86 2.63 Other Non Current Assets 0.86 1.19 0.37 1.99 2.71 0.00 0.00 0.00 0.00 0.00 Current Assets 223.85 223.58 209.22 189.91 215.76 205.81 192.06 227.57 189.29 164.22 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 92.40 86.93 79.90 86.80 90.04 87.85 71.39 93.93 82.65 91.33 Sundry Debtors 22.27 21.96 26.16 26.49 47.59 29.86 22.64 28.59 13.35 15.01 Cash & Bank 4.82 2.50 5.65 0.43 1.44 2.44 1.48 1.92 2.34 5.41 Other Current Assets 104.35 8.44 8.85 8.09 76.69 85.66 96.54 103.13 90.96 52.46 Short Term Loans & Adv. 102.24 103.75 88.66 68.10 70.47 85.07 95.85 102.32 90.15 51.78 Net Current Assets 26.05 1.58 3.52 1.06 -9.43 2.65 32.32 40.89 38.29 33.18 Total Assets 351.89 360.17 358.03 350.53 375.52 362.24 341.83 379.26 343.62 277.39

Description Mar 06
Shareholder's Funds 106.26 Share Capital 10.55 Total Reserves 94.50 Non-Current Liabilities 91.74 Secured Loans 81.93 Unsecured Loans 0.00 Long Term Provisions 0.00 Current Liabilities 11.25 Trade Payables 5.05 Other Current Liabilities 4.75 Short Term Borrowings 0.00 Short Term Provisions 1.45 Total Liabilities 209.25 Net Block 70.25 Gross Block 96.79 Accumulated Depreciation 26.54 Non Current Assets 142.07 Capital Work in Progress 19.13 Non Current Investment 52.69 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 67.18 Current Investments 0.00 Inventories 11.62 Sundry Debtors 34.74 Cash & Bank 3.19 Other Current Assets 17.63 Short Term Loans & Adv. 17.63 Net Current Assets 55.93 Total Assets 209.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 -11.85 9.96 12.75 21.42 26.28 15.38 57.74 -12.30 10.67 42.65 PBT -13.70 1.07 1.86 3.31 3.35 3.52 4.52 10.08 6.44 1.20 Adjustment 21.15 21.00 18.25 19.14 19.51 15.45 18.92 22.94 22.51 20.39 Changes in Working Capital -18.81 -11.54 -6.90 -0.47 4.03 -1.93 36.17 -43.37 -17.12 22.84 Cash after chg. in Working capital -11.36 10.54 13.21 21.98 26.89 17.04 59.60 -10.35 11.83 44.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.48 -0.57 -0.46 -0.55 -0.61 -1.66 -1.86 -1.94 -1.16 -1.78 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 4.72 -3.55 1.40 -4.83 -8.93 -12.02 2.20 -3.41 -44.15 -13.48 Net Fixed Assets 1.00 -2.88 -1.44 -6.79 -6.56 -8.57 -3.24 -7.85 -46.94 -14.73 Net Investments 0.11 5.92 5.99 -1.04 -0.64 -3.67 0.00 0.00 -0.01 0.00 Others 3.61 -6.59 -3.15 3.00 -1.73 0.22 5.44 4.44 2.80 1.25 Cash from Financing Activity 9.13 -9.35 -10.13 -17.60 -17.55 -2.40 -60.38 15.29 30.41 -27.55 Net Cash Inflow / Outflow 2.00 -2.95 4.02 -1.00 -0.20 0.96 -0.44 -0.42 -3.08 1.61 Opening Cash & Equivalents 1.44 4.38 0.37 1.37 1.57 1.48 1.92 2.34 5.41 3.80 Closing Cash & Equivalent 3.44 1.44 4.38 0.37 1.37 2.44 1.48 1.92 2.34 5.41

Description Mar 06
Cash From Operating Activity -19.73 PBT 36.69 Adjustment -24.68 Changes in Working Capital -28.71 Cash after chg. in Working capital -16.70 Interest Paid 0.00 Tax Paid -0.29 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -50.85 Net Fixed Assets Net Investments Others Cash from Financing Activity 72.39 Net Cash Inflow / Outflow 1.81 Opening Cash & Equivalents 1.38 Closing Cash & Equivalent 3.19

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 80.64 85.18 89.77 90.84 82.24 81.07 79.04 75.11 71.80 68.85 ROA -2.34% 0.19% 0.88% 0.66% 0.27% 0.72% 1.40% 1.35% 1.42% 0.76% ROE -8.03% 0.63% 2.77% 2.21% 0.98% 2.54% 5.24% 5.30% 5.03% 2.56% ROCE 0.12% 5.33% 4.97% 6.07% 5.56% 7.24% 8.53% 9.91% 10.52% 7.75% Fixed Asset Turnover 1.62 1.99 2.57 2.37 2.75 2.29 2.25 3.06 3.72 3.51 Receivable days 20.88 18.50 15.81 24.63 22.96 19.47 19.79 12.14 8.06 20.97 Inventory Days 84.65 64.14 50.04 58.80 52.73 59.04 63.85 51.13 49.47 67.26 Payable days 22.62 17.70 9.13 13.53 19.04 22.21 19.40 13.61 10.67 10.02 Cash Conversion Cycle 82.90 64.95 56.71 69.90 56.65 56.30 64.24 49.66 46.86 78.21 Total Debt/Equity 2.06 1.66 1.54 1.51 1.82 1.90 1.90 2.35 2.23 1.74 Interest Cover 0.02 1.08 1.15 1.23 1.26 1.20 1.21 1.51 1.30 1.07

Description Mar 06
Book Value (Rs.) 99.53 ROA 16.49% ROE 32.85% ROCE 20.95% Fixed Asset Turnover 1.81 Receivable days 72.23 Inventory Days 24.17 Payable days 11.02 Cash Conversion Cycle 85.37 Total Debt/Equity 0.78 Interest Cover 14.36

Top Investors:

lakecity ventures private limited

sri krishna viniyog private limited

alps viniyog private limited

shree viniyog private limited

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