Nifty

:

22620.40

Sensex

:

73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22620.40
73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Narmada Agrobase Ltd.

Agriculture

Rating :

N/A

BSE: 543643 | NSE: NARMADA

Watchlist

NSE BSE

20.65

26-Apr-2024

Open
High
Low
Previous Close

20.60
20.65
20.60
20.65

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

5765
1.19
34.95
17.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

28.09
55.29
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

37.12
N/A
1.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

37.38
1.04
-4.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

33.78
4.38
-1.78

PAT CAGR (%)

10 Years
5 Years
3 Years

41.64
5.39
-1.49

P:E (Median)

8 Years
5 Years
3 Years

-
47.65
52.52

P:BV (Average)

8 Years
5 Years
3 Years

-
1.76
1.83

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
17.45
18.39

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 12.22 10.62 15.07% 11.41 13.24 -13.82% 7.95 7.91 0.51% 18.26 12.68 44.01%
Expenses 11.77 10.06 17.00% 10.94 12.62 -13.31% 7.50 7.53 -0.40% 17.80 12.02 48.09%
EBITDA 0.45 0.56 -19.64% 0.47 0.63 -25.40% 0.45 0.38 18.42% 0.46 0.66 -30.30%
EBIDTM 3.67% 5.26% 4.11% 4.73% 5.66% 4.79% 2.49% 5.24%
Other Income 0.02 0.01 100.00% 0.03 0.01 200.00% 0.01 0.01 0.00% 0.01 0.01 0.00%
Interest 0.23 0.22 4.55% 0.24 0.19 26.32% 0.23 0.20 15.00% 0.25 0.21 19.05%
Depreciation 0.07 0.08 -12.50% 0.07 0.08 -12.50% 0.07 0.08 -12.50% 0.08 0.09 -11.11%
PBT 0.17 0.27 -37.04% 0.20 0.37 -45.95% 0.16 0.12 33.33% 0.13 0.38 -65.79%
Tax 0.04 0.07 -42.86% 0.03 0.10 -70.00% 0.05 0.03 66.67% 0.04 0.12 -66.67%
PAT 0.13 0.20 -35.00% 0.17 0.27 -37.04% 0.11 0.09 22.22% 0.10 0.26 -61.54%
PATM 1.05% 1.87% 1.49% 2.05% 1.41% 1.08% 0.54% 2.02%
EPS 0.09 0.15 -40.00% 0.13 0.20 -35.00% 0.08 0.06 33.33% 0.07 0.19 -63.16%

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 49.84 50.03 34.97 58.26 61.58 47.50 37.06 34.43 30.69 22.02 2.09 Net Sales Growth 12.13% 43.07% -39.98% -5.39% 29.64% 28.17% 7.64% 12.19% 39.37% 953.59% Cost Of Goods Sold 43.35 43.30 29.47 52.03 55.32 42.30 32.29 30.02 26.69 18.35 1.75 Gross Profit 6.49 6.72 5.50 6.23 6.27 5.21 4.76 4.41 4.00 3.66 0.34 GP Margin 13.01% 13.43% 15.73% 10.69% 10.18% 10.97% 12.84% 12.81% 13.03% 16.62% 16.27% Total Expenditure 48.01 48.01 32.98 56.05 59.13 45.87 35.49 33.01 29.51 21.18 1.98 Power & Fuel Cost - 0.61 0.54 0.66 0.62 0.61 0.59 0.45 0.45 0.47 0.05 % Of Sales - 1.22% 1.54% 1.13% 1.01% 1.28% 1.59% 1.31% 1.47% 2.13% 2.39% Employee Cost - 1.74 1.17 1.26 1.08 0.98 0.16 0.12 0.13 0.12 0.02 % Of Sales - 3.48% 3.35% 2.16% 1.75% 2.06% 0.43% 0.35% 0.42% 0.54% 0.96% Manufacturing Exp. - 0.08 0.09 0.07 0.04 0.09 0.82 0.96 0.66 0.87 0.01 % Of Sales - 0.16% 0.26% 0.12% 0.06% 0.19% 2.21% 2.79% 2.15% 3.95% 0.48% General & Admin Exp. - 0.39 0.14 0.33 0.29 0.32 0.33 0.37 0.33 0.33 0.08 % Of Sales - 0.78% 0.40% 0.57% 0.47% 0.67% 0.89% 1.07% 1.08% 1.50% 3.83% Selling & Distn. Exp. - 1.83 1.24 1.42 1.62 1.42 1.22 1.08 1.23 1.02 0.05 % Of Sales - 3.66% 3.55% 2.44% 2.63% 2.99% 3.29% 3.14% 4.01% 4.63% 2.39% Miscellaneous Exp. - 0.05 0.33 0.28 0.17 0.16 0.09 0.02 0.02 0.01 0.05 % Of Sales - 0.10% 0.94% 0.48% 0.28% 0.34% 0.24% 0.06% 0.07% 0.05% 0.48% EBITDA 1.83 2.02 1.99 2.21 2.45 1.63 1.57 1.42 1.18 0.84 0.11 EBITDA Margin 3.67% 4.04% 5.69% 3.79% 3.98% 3.43% 4.24% 4.12% 3.84% 3.81% 5.26% Other Income 0.07 0.05 0.06 0.08 0.03 0.28 0.07 0.03 0.02 0.02 0.00 Interest 0.95 0.86 0.82 0.85 1.03 0.70 0.82 0.75 0.70 0.43 0.07 Depreciation 0.29 0.32 0.37 0.42 0.40 0.54 0.28 0.30 0.26 0.26 0.03 PBT 0.66 0.89 0.87 1.01 1.05 0.67 0.54 0.40 0.24 0.17 0.02 Tax 0.16 0.24 0.26 0.33 0.27 0.17 0.14 0.10 0.00 0.00 0.00 Tax Rate 24.24% 26.97% 29.89% 32.67% 25.71% 25.37% 25.93% 25.00% 0.00% 0.00% 0.00% PAT 0.51 0.65 0.61 0.68 0.79 0.50 0.40 0.30 0.24 0.17 0.02 PAT before Minority Interest 0.51 0.65 0.61 0.68 0.79 0.50 0.40 0.30 0.24 0.17 0.02 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 1.02% 1.30% 1.74% 1.17% 1.28% 1.05% 1.08% 0.87% 0.78% 0.77% 0.96% PAT Growth -37.80% 6.56% -10.29% -13.92% 58.00% 25.00% 33.33% 25.00% 41.18% 750.00% EPS 0.38 0.48 0.45 0.50 0.59 0.37 0.30 0.22 0.18 0.13 0.01

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 15.88 15.23 14.94 14.26 13.57 5.60 2.47 2.22 1.44 1.27 Share Capital 13.55 13.55 13.55 13.55 7.53 5.19 1.83 1.83 1.25 1.25 Total Reserves 2.33 1.68 1.39 0.71 6.04 0.42 0.64 0.39 0.19 0.02 Non-Current Liabilities 0.56 0.04 1.00 0.95 1.22 1.46 4.35 4.01 3.01 2.28 Secured Loans 0.00 0.00 0.58 0.52 0.90 0.27 0.52 0.73 0.82 0.65 Unsecured Loans 0.53 0.03 0.30 0.30 0.20 1.16 3.83 3.28 2.19 1.63 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 10.88 11.23 10.99 9.06 8.79 7.37 6.85 4.49 4.51 1.73 Trade Payables 0.86 0.81 2.26 0.61 0.41 1.06 0.71 0.51 0.53 0.12 Other Current Liabilities 0.33 1.00 1.37 0.77 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 9.53 9.24 7.07 7.42 8.03 5.96 5.86 3.93 3.70 1.51 Short Term Provisions 0.16 0.18 0.28 0.26 0.35 0.36 0.27 0.05 0.28 0.10 Total Liabilities 27.32 26.50 26.93 24.27 23.58 14.43 13.67 10.72 8.96 5.28 Net Block 3.44 3.75 3.50 3.89 4.66 2.74 2.66 2.71 2.38 2.12 Gross Block 6.62 6.62 6.00 5.96 6.33 3.87 3.51 3.27 2.68 2.16 Accumulated Depreciation 3.18 2.86 2.50 2.08 1.68 1.13 0.85 0.55 0.29 0.03 Non Current Assets 4.05 4.70 5.27 5.76 5.88 4.37 4.22 3.84 2.95 3.05 Capital Work in Progress 0.00 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 0.33 0.33 0.61 0.47 0.43 0.21 0.21 0.11 Long Term Loans & Adv. 0.61 0.94 1.44 1.54 0.61 1.15 1.13 0.92 0.36 0.82 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 23.27 21.80 21.49 18.28 17.70 10.07 9.45 6.87 5.99 2.21 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 9.01 6.27 4.11 5.73 8.15 6.69 5.83 3.98 3.70 1.24 Sundry Debtors 13.22 14.41 16.22 11.35 7.55 3.15 3.01 2.23 1.81 0.52 Cash & Bank 0.55 0.65 0.45 0.52 1.23 0.13 0.07 0.24 0.22 0.32 Other Current Assets 0.48 0.03 0.04 0.03 0.76 0.10 0.55 0.42 0.26 0.14 Short Term Loans & Adv. 0.45 0.45 0.67 0.64 0.43 0.03 0.54 0.41 0.18 0.06 Net Current Assets 12.40 10.57 10.51 9.21 8.91 2.70 2.60 2.38 1.48 0.48 Total Assets 27.32 26.50 26.92 24.28 23.58 14.44 13.67 10.72 8.96 5.28

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 0.05 -0.08 0.30 0.49 -5.10 1.21 -1.25 -0.52 -1.98 0.00 PBT 0.89 0.87 1.01 1.05 0.67 0.54 0.40 0.24 0.17 0.00 Adjustment 1.13 1.28 1.28 1.48 0.69 0.97 1.04 0.94 0.68 0.00 Changes in Working Capital -1.73 -1.89 -1.66 -1.96 -6.24 -0.15 -2.64 -1.66 -2.83 0.00 Cash after chg. in Working capital 0.29 0.26 0.62 0.57 -4.88 1.36 -1.20 -0.49 -1.98 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.24 -0.35 -0.33 -0.09 -0.22 -0.14 -0.06 -0.03 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 0.37 0.06 0.04 0.46 -2.32 -0.34 -0.44 -0.57 -0.60 0.00 Net Fixed Assets 0.00 -0.62 -0.04 0.37 -2.46 -0.36 -0.24 -0.59 -0.52 -2.16 Net Investments 0.00 0.33 0.00 0.28 -0.14 -0.04 -0.22 0.00 -0.10 -0.11 Others 0.37 0.35 0.08 -0.19 0.28 0.06 0.02 0.02 0.02 2.27 Cash from Financing Activity -0.52 0.22 -0.40 -1.94 8.52 -0.82 1.52 1.12 2.49 0.00 Net Cash Inflow / Outflow -0.10 0.20 -0.07 -1.00 1.11 0.05 -0.17 0.02 -0.10 0.00 Opening Cash & Equivalents 0.65 0.45 0.52 1.52 0.13 0.07 0.24 0.22 0.32 0.00 Closing Cash & Equivalent 0.55 0.65 0.45 0.52 1.23 0.13 0.07 0.24 0.22 0.00

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.) 11.72 11.24 10.91 10.35 10.01 6.00 7.51 6.72 6.33 5.55 ROA 2.42% 2.27% 2.67% 3.30% 2.61% 2.83% 2.50% 2.42% 2.38% 0.84% ROE 4.19% 4.05% 4.74% 5.72% 5.17% 9.85% 13.02% 13.08% 12.67% 3.51% ROCE 6.88% 6.97% 8.10% 9.22% 7.69% 10.54% 10.14% 10.21% 9.08% 3.55% Fixed Asset Turnover 7.56 5.54 9.74 10.02 9.30 10.04 10.17 10.33 9.11 0.97 Receivable days 100.80 159.79 86.37 56.02 41.11 30.34 27.77 24.03 19.30 90.13 Inventory Days 55.75 54.16 30.85 41.15 57.03 61.65 51.98 45.66 40.91 215.92 Payable days 7.05 19.05 10.07 3.36 5.39 9.14 6.77 6.45 5.65 6.78 Cash Conversion Cycle 149.50 194.91 107.14 93.81 92.75 82.85 72.98 63.24 54.57 299.27 Total Debt/Equity 0.63 0.64 0.59 0.60 0.67 1.32 4.13 3.59 4.71 3.03 Interest Cover 2.03 2.07 2.18 2.03 1.95 1.65 1.54 1.34 1.40 1.33

Top Investors:

vivid mercantile limited

darshan orna limited

s. m. gold limited

Annual Reports:

News Update:

Narmada Agrobase - Quarterly Results
14th Feb 2024, 18:58 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