Nifty

:

25585.30

Sensex

:

83467.66

261.75 (1.03%)
862.23 (1.04%)

Login

Nifty
Sensex

:
:

25585.30
83467.66

261.75 (1.03%)
862.23 (1.04%)

Narmada Agrobase Ltd.

Agriculture

Rating :

69/99

BSE: 543643 | NSE: NARMADA

Watchlist

NSE BSE

23.84

16-Oct-2025

Open
High
Low
Previous Close

24.25
24.47
23.41
24.06

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

34968
838150.95
28.25
14.42

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

91.01
22.26
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

85.67
N/A
1.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.91
2.43
9.50

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.81
20.35
22.53

PAT CAGR (%)

10 Years
5 Years
3 Years

32.79
43.17
84.62

P:E (Median)

8 Years
5 Years
3 Years

-
38.69
38.53

P:BV (Average)

8 Years
5 Years
3 Years

-
1.70
1.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
16.65
16.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 11.08 12.26 -9.62% 29.30 18.75 56.27% 13.84 12.22 13.26% 10.28 11.41 -9.90%
Expenses 9.76 10.68 -8.61% 28.71 17.60 63.12% 12.50 11.77 6.20% 8.21 10.94 -24.95%
EBITDA 1.32 1.58 -16.46% 0.59 1.15 -48.70% 1.34 0.45 197.78% 2.07 0.47 340.43%
EBIDTM 11.90% 12.89% 2.01% 6.13% 9.67% 3.67% 20.11% 4.11%
Other Income 0.33 0.01 3,200.00% 0.32 0.00 0 0.32 0.02 1,500.00% 0.01 0.03 -66.67%
Interest 0.24 0.24 0.00% 0.16 0.26 -38.46% 0.21 0.23 -8.70% 0.24 0.24 0.00%
Depreciation 0.05 0.06 -16.67% 0.06 0.07 -14.29% 0.06 0.07 -14.29% 0.06 0.07 -14.29%
PBT 1.36 1.29 5.43% 0.69 0.82 -15.85% 1.39 0.17 717.65% 1.78 0.20 790.00%
Tax 0.34 0.28 21.43% -0.09 0.21 - 0.39 0.04 875.00% 0.49 0.03 1,533.33%
PAT 1.02 1.02 0.00% 0.78 0.61 27.87% 1.00 0.13 669.23% 1.29 0.17 658.82%
PATM 9.20% 8.29% 2.66% 3.25% 7.22% 1.05% 12.57% 1.49%
EPS 0.27 0.27 0.00% 0.21 0.16 31.25% 0.26 0.03 766.67% 0.34 0.04 750.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 64.50 65.68 50.32 50.03 34.97 58.26 61.58 47.50 37.06 34.43 30.69 Net Sales Growth 18.05% 30.52% 0.58% 43.07% -39.98% -5.39% 29.64% 28.17% 7.64% 12.19% Cost Of Goods Sold 54.58 55.38 43.11 43.30 29.47 52.03 55.32 42.30 32.29 30.02 26.69 Gross Profit 9.92 10.29 7.21 6.72 5.50 6.23 6.27 5.21 4.76 4.41 4.00 GP Margin 15.38% 15.67% 14.33% 13.43% 15.73% 10.69% 10.18% 10.97% 12.84% 12.81% 13.03% Total Expenditure 59.18 60.10 47.80 48.01 32.98 56.05 59.13 45.87 35.49 33.01 29.51 Power & Fuel Cost - 0.55 0.72 0.61 0.54 0.66 0.62 0.61 0.59 0.45 0.45 % Of Sales - 0.84% 1.43% 1.22% 1.54% 1.13% 1.01% 1.28% 1.59% 1.31% 1.47% Employee Cost - 1.43 1.42 1.74 1.17 1.26 1.08 0.98 0.16 0.12 0.13 % Of Sales - 2.18% 2.82% 3.48% 3.35% 2.16% 1.75% 2.06% 0.43% 0.35% 0.42% Manufacturing Exp. - 0.05 0.11 0.08 0.09 0.07 0.04 0.09 0.82 0.96 0.66 % Of Sales - 0.08% 0.22% 0.16% 0.26% 0.12% 0.06% 0.19% 2.21% 2.79% 2.15% General & Admin Exp. - 0.35 0.35 0.39 0.14 0.33 0.29 0.32 0.33 0.37 0.33 % Of Sales - 0.53% 0.70% 0.78% 0.40% 0.57% 0.47% 0.67% 0.89% 1.07% 1.08% Selling & Distn. Exp. - 2.29 2.06 1.83 1.24 1.42 1.62 1.42 1.22 1.08 1.23 % Of Sales - 3.49% 4.09% 3.66% 3.55% 2.44% 2.63% 2.99% 3.29% 3.14% 4.01% Miscellaneous Exp. - 0.04 0.03 0.05 0.33 0.28 0.17 0.16 0.09 0.02 1.23 % Of Sales - 0.06% 0.06% 0.10% 0.94% 0.48% 0.28% 0.34% 0.24% 0.06% 0.07% EBITDA 5.32 5.58 2.52 2.02 1.99 2.21 2.45 1.63 1.57 1.42 1.18 EBITDA Margin 8.25% 8.50% 5.01% 4.04% 5.69% 3.79% 3.98% 3.43% 4.24% 4.12% 3.84% Other Income 0.98 0.66 0.07 0.05 0.06 0.08 0.03 0.28 0.07 0.03 0.02 Interest 0.85 0.84 0.96 0.86 0.82 0.85 1.03 0.70 0.82 0.75 0.70 Depreciation 0.23 0.24 0.28 0.32 0.37 0.42 0.40 0.54 0.28 0.30 0.26 PBT 5.22 5.16 1.35 0.89 0.87 1.01 1.05 0.67 0.54 0.40 0.24 Tax 1.13 1.07 0.33 0.24 0.26 0.33 0.27 0.17 0.14 0.10 0.00 Tax Rate 21.65% 20.74% 24.44% 26.97% 29.89% 32.67% 25.71% 25.37% 25.93% 25.00% 0.00% PAT 4.09 4.09 1.02 0.65 0.61 0.68 0.79 0.50 0.40 0.30 0.24 PAT before Minority Interest 4.09 4.09 1.02 0.65 0.61 0.68 0.79 0.50 0.40 0.30 0.24 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 6.34% 6.23% 2.03% 1.30% 1.74% 1.17% 1.28% 1.05% 1.08% 0.87% 0.78% PAT Growth 111.92% 300.98% 56.92% 6.56% -10.29% -13.92% 58.00% 25.00% 33.33% 25.00% EPS 1.08 1.08 0.27 0.17 0.16 0.18 0.21 0.13 0.11 0.08 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 55.87 16.90 15.88 15.23 14.94 14.26 13.57 5.60 2.47 2.22 Share Capital 37.94 13.55 13.55 13.55 13.55 13.55 7.53 5.19 1.83 1.83 Total Reserves 17.93 3.35 2.33 1.68 1.39 0.71 6.04 0.42 0.64 0.39 Non-Current Liabilities 1.14 0.10 0.56 0.04 1.00 0.95 1.22 1.46 4.35 4.01 Secured Loans 0.00 0.00 0.00 0.00 0.58 0.52 0.90 0.27 0.52 0.73 Unsecured Loans 1.14 0.09 0.53 0.03 0.30 0.30 0.20 1.16 3.83 3.28 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 9.46 10.96 10.88 11.23 10.99 9.06 8.79 7.37 6.85 4.49 Trade Payables 0.21 0.75 0.86 0.81 2.26 0.61 0.41 1.06 0.71 0.51 Other Current Liabilities 0.35 0.32 0.33 1.00 1.37 0.77 0.00 0.00 0.00 0.00 Short Term Borrowings 8.33 9.59 9.53 9.24 7.07 7.42 8.03 5.96 5.86 3.93 Short Term Provisions 0.56 0.30 0.16 0.18 0.28 0.26 0.35 0.36 0.27 0.05 Total Liabilities 66.47 27.96 27.32 26.50 26.93 24.27 23.58 14.43 13.67 10.72 Net Block 2.97 3.18 3.44 3.75 3.50 3.89 4.66 2.74 2.66 2.71 Gross Block 6.67 6.63 6.62 6.62 6.00 5.96 6.33 3.87 3.51 3.27 Accumulated Depreciation 3.70 3.46 3.18 2.86 2.50 2.08 1.68 1.13 0.85 0.55 Non Current Assets 7.72 3.71 4.05 4.70 5.27 5.76 5.88 4.37 4.22 3.84 Capital Work in Progress 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.33 0.33 0.61 0.47 0.43 0.21 Long Term Loans & Adv. 4.43 0.25 0.61 0.94 1.44 1.54 0.61 1.15 1.13 0.92 Other Non Current Assets 0.30 0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 58.75 24.25 23.27 21.80 21.49 18.28 17.70 10.07 9.45 6.87 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 23.44 10.00 9.01 6.27 4.11 5.73 8.15 6.69 5.83 3.98 Sundry Debtors 19.06 13.32 13.22 14.41 16.22 11.35 7.55 3.15 3.01 2.23 Cash & Bank 14.80 0.48 0.55 0.65 0.45 0.52 1.23 0.13 0.07 0.24 Other Current Assets 1.45 0.03 0.03 0.03 0.71 0.67 0.76 0.10 0.55 0.42 Short Term Loans & Adv. 1.40 0.43 0.45 0.45 0.67 0.64 0.43 0.03 0.54 0.41 Net Current Assets 49.29 13.29 12.40 10.57 10.51 9.21 8.91 2.70 2.60 2.38 Total Assets 66.47 27.96 27.32 26.50 26.92 24.28 23.58 14.44 13.67 10.72

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -15.93 0.93 0.05 -0.08 0.30 0.49 -5.10 1.21 -1.25 -0.52 PBT 5.16 1.35 0.89 0.87 1.01 1.05 0.67 0.54 0.40 0.24 Adjustment 0.42 1.16 1.13 1.28 1.28 1.48 0.69 0.97 1.04 0.94 Changes in Working Capital -20.69 -1.37 -1.73 -1.89 -1.66 -1.96 -6.24 -0.15 -2.64 -1.66 Cash after chg. in Working capital -15.11 1.14 0.29 0.26 0.62 0.57 -4.88 1.36 -1.20 -0.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.81 -0.21 -0.24 -0.35 -0.33 -0.09 -0.22 -0.14 -0.06 -0.03 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 -3.58 0.35 0.37 0.06 0.04 0.46 -2.32 -0.34 -0.44 -0.57 Net Fixed Assets -0.06 -0.01 0.00 -0.62 -0.04 0.37 -2.46 -0.36 -0.24 -0.59 Net Investments 0.00 0.00 0.00 0.33 0.00 0.28 -0.14 -0.04 -0.22 0.00 Others -3.52 0.36 0.37 0.35 0.08 -0.19 0.28 0.06 0.02 0.02 Cash from Financing Activity 33.83 -1.35 -0.52 0.22 -0.40 -1.94 8.52 -0.82 1.52 1.12 Net Cash Inflow / Outflow 14.32 -0.07 -0.10 0.20 -0.07 -1.00 1.11 0.05 -0.17 0.02 Opening Cash & Equivalents 0.48 0.55 0.65 0.45 0.52 1.52 0.13 0.07 0.24 0.22 Closing Cash & Equivalent 14.80 0.48 0.55 0.65 0.45 0.52 1.23 0.13 0.07 0.24

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 14.73 9.40 8.83 11.24 10.91 10.35 10.01 6.00 7.51 6.72 ROA 8.66% 3.69% 2.42% 2.27% 2.67% 3.30% 2.61% 2.83% 2.50% 2.42% ROE 11.24% 6.22% 4.19% 4.05% 4.74% 5.72% 5.17% 9.85% 13.02% 13.08% ROCE 13.04% 8.81% 6.88% 6.97% 8.10% 9.22% 7.69% 10.54% 10.14% 10.21% Fixed Asset Turnover 9.88 7.60 7.56 5.54 9.74 10.02 9.30 10.04 10.17 10.33 Receivable days 89.97 96.26 100.80 159.79 86.37 56.02 41.11 30.34 27.77 24.03 Inventory Days 92.93 68.96 55.75 54.16 30.85 41.15 57.03 61.65 51.98 45.66 Payable days 3.18 6.81 7.05 19.05 10.07 3.36 5.39 9.14 6.77 6.45 Cash Conversion Cycle 179.71 158.41 149.50 194.91 107.14 93.81 92.75 82.85 72.98 63.24 Total Debt/Equity 0.17 0.57 0.63 0.64 0.59 0.60 0.67 1.32 4.13 3.59 Interest Cover 7.15 2.41 2.03 2.07 2.18 2.03 1.95 1.65 1.54 1.34

Top Investors:

chanakya opportunities fund

chetan pankajbhai kotak

sillenium infra project private limited

bhansali value creations private limited

Annual Reports:

News Update:

Narmada Agrobase - Quarterly Results
6th Aug 2025, 18:40 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