Nifty

:

17359.75

Sensex

:

58991.52

279.05 (1.63%)
1031.43 (1.78%)

Login

Nifty
Sensex

:
:

17359.75
58991.52

279.05 (1.63%)
1031.43 (1.78%)

Narmada Gelatines Ltd.

Chemicals

Rating :

61/99

BSE: 526739 | NSE: SHAWGELTIN

Watchlist

NSE BSE

292.15

31-Mar-2023

Day's Open
Day's High
Day's Low
Previous Close

295.75
295.75
289.00
291.55

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

96
6.27
566.15
163.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

176.74
12.46
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

156.70
3.42%
1.18

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.58
5.97
5.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-4.16
21.82
0.07

PAT CAGR (%)

10 Years
5 Years
3 Years

-2.19
8.95
-1.42

P:E (Median)

8 Years
5 Years
3 Years

10.28
10.04
11.16

P:BV (Average)

8 Years
5 Years
3 Years

0.83
0.83
0.84

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.44
6.41
6.79

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 51.56 43.50 18.53% 46.38 35.12 32.06% 43.23 37.25 16.05% 41.29 40.25 2.58%
Expenses 44.56 37.78 17.95% 43.41 34.21 26.89% 40.22 34.75 15.74% 36.23 37.87 -4.33%
EBITDA 7.00 5.72 22.38% 2.97 0.91 226.37% 3.01 2.50 20.40% 5.06 2.38 112.61%
EBIDTM 13.58% 13.15% 6.40% 2.59% 6.96% 6.71% 12.25% 5.91%
Other Income 0.82 0.61 34.43% 1.18 1.13 4.42% 0.20 1.01 -80.20% 0.65 0.51 27.45%
Interest 0.12 0.00 0 0.08 0.03 166.67% 0.00 0.05 -100.00% 0.00 0.06 -100.00%
Depreciation 0.48 0.44 9.09% 0.48 0.41 17.07% 0.48 0.41 17.07% 0.82 0.39 110.26%
PBT 7.22 5.89 22.58% 3.59 1.60 124.38% 2.73 3.05 -10.49% 4.89 2.44 100.41%
Tax 1.58 1.49 6.04% 0.75 0.37 102.70% 0.53 -0.17 - 1.39 0.72 93.06%
PAT 5.64 4.40 28.18% 2.84 1.23 130.89% 2.20 3.22 -31.68% 3.50 1.72 103.49%
PATM 10.94% 10.11% 6.12% 3.50% 5.09% 8.64% 8.48% 4.27%
EPS 9.40 7.33 28.24% 4.73 2.05 130.73% 3.67 5.37 -31.66% 5.83 2.87 103.14%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 182.46 157.16 134.85 134.25 125.68 117.61 112.76 131.48 134.29 130.46 121.80 Net Sales Growth 16.87% 16.54% 0.45% 6.82% 6.86% 4.30% -14.24% -2.09% 2.94% 7.11% Cost Of Goods Sold 107.72 98.25 89.71 75.68 73.00 74.70 72.63 78.74 70.45 64.00 58.75 Gross Profit 74.74 58.91 45.15 58.56 52.68 42.92 40.13 52.74 63.84 66.46 63.06 GP Margin 40.96% 37.48% 33.48% 43.62% 41.92% 36.49% 35.59% 40.11% 47.54% 50.94% 51.77% Total Expenditure 164.42 142.97 127.30 120.11 116.50 112.32 109.06 120.42 113.40 106.23 100.10 Power & Fuel Cost - 24.13 18.55 24.04 23.94 19.49 18.33 20.38 21.04 21.33 23.84 % Of Sales - 15.35% 13.76% 17.91% 19.05% 16.57% 16.26% 15.50% 15.67% 16.35% 19.57% Employee Cost - 12.27 11.50 11.46 10.98 9.95 10.06 10.75 10.76 10.31 9.03 % Of Sales - 7.81% 8.53% 8.54% 8.74% 8.46% 8.92% 8.18% 8.01% 7.90% 7.41% Manufacturing Exp. - 4.62 4.02 4.97 4.79 3.80 3.57 5.64 5.91 6.11 4.27 % Of Sales - 2.94% 2.98% 3.70% 3.81% 3.23% 3.17% 4.29% 4.40% 4.68% 3.51% General & Admin Exp. - 0.62 0.63 0.67 0.51 0.50 0.59 0.68 0.56 0.55 0.53 % Of Sales - 0.39% 0.47% 0.50% 0.41% 0.43% 0.52% 0.52% 0.42% 0.42% 0.44% Selling & Distn. Exp. - 1.12 1.13 1.18 1.30 1.27 1.61 1.69 1.87 1.81 1.74 % Of Sales - 0.71% 0.84% 0.88% 1.03% 1.08% 1.43% 1.29% 1.39% 1.39% 1.43% Miscellaneous Exp. - 1.97 1.76 2.10 1.98 2.61 2.27 2.54 2.80 2.12 1.74 % Of Sales - 1.25% 1.31% 1.56% 1.58% 2.22% 2.01% 1.93% 2.09% 1.63% 1.59% EBITDA 18.04 14.19 7.55 14.14 9.18 5.29 3.70 11.06 20.89 24.23 21.70 EBITDA Margin 9.89% 9.03% 5.60% 10.53% 7.30% 4.50% 3.28% 8.41% 15.56% 18.57% 17.82% Other Income 2.85 3.40 5.51 5.56 5.45 4.40 5.84 3.00 3.16 2.60 1.92 Interest 0.20 0.08 0.17 0.48 0.08 0.04 0.06 0.04 0.14 0.07 0.10 Depreciation 2.26 2.08 1.49 1.37 1.31 1.15 1.15 1.17 1.27 1.90 1.83 PBT 18.43 15.43 11.40 17.84 13.24 8.50 8.32 12.85 22.65 24.86 21.69 Tax 4.25 3.09 2.95 4.96 3.18 0.46 2.22 4.70 7.90 8.59 6.29 Tax Rate 23.06% 20.03% 25.88% 27.80% 24.02% 5.41% 26.68% 36.21% 33.76% 34.55% 29.00% PAT 14.18 12.34 8.46 12.88 10.06 8.04 6.11 8.29 15.50 16.26 15.40 PAT before Minority Interest 14.18 12.34 8.46 12.88 10.06 8.04 6.11 8.29 15.50 16.26 15.40 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 7.77% 7.85% 6.27% 9.59% 8.00% 6.84% 5.42% 6.31% 11.54% 12.46% 12.64% PAT Growth 34.15% 45.86% -34.32% 28.03% 25.12% 31.59% -26.30% -46.52% -4.67% 5.58% EPS 23.63 20.57 14.10 21.47 16.77 13.40 10.18 13.82 25.83 27.10 25.67

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 145.21 138.80 136.40 130.78 123.79 118.52 109.48 104.12 91.70 77.84 Share Capital 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 4.03 4.03 Total Reserves 139.16 132.75 130.35 124.73 117.74 112.47 103.43 98.07 87.66 73.80 Non-Current Liabilities 6.25 7.12 6.73 6.49 5.59 6.46 5.04 4.95 4.72 3.53 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.38 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 18.46 18.94 17.63 17.30 10.71 14.87 45.59 3,561.88 46.72 38.89 Trade Payables 15.25 15.28 12.95 12.17 8.27 10.27 4.94 3.97 5.74 5.33 Other Current Liabilities 3.02 3.15 2.26 1.85 1.60 3.09 2.78 2.61 1.89 1.84 Short Term Borrowings 0.00 0.00 0.44 2.03 0.00 0.00 1.52 1.15 1.56 0.21 Short Term Provisions 0.19 0.51 1.98 1.24 0.83 1.50 36.34 3,554.15 37.53 31.51 Total Liabilities 169.92 164.86 160.76 154.57 140.09 139.85 160.11 3,670.95 143.14 120.26 Net Block 27.33 29.39 25.60 24.23 25.35 21.54 22.53 23.17 24.04 24.69 Gross Block 32.28 32.72 27.44 25.71 26.65 21.95 54.84 54.73 58.90 57.60 Accumulated Depreciation 4.94 3.33 1.84 1.48 1.30 0.42 32.31 31.56 34.86 32.92 Non Current Assets 77.97 91.10 92.69 78.22 74.71 57.66 50.54 31.69 27.34 26.28 Capital Work in Progress 0.02 0.00 1.76 1.11 0.00 0.00 0.00 0.00 0.00 0.54 Non Current Investment 46.01 50.40 62.81 52.77 49.32 36.04 26.32 7.43 2.25 0.00 Long Term Loans & Adv. 1.76 1.59 1.65 0.10 0.04 0.08 1.29 1.08 1.05 1.06 Other Non Current Assets 2.84 9.71 0.87 0.00 0.00 0.00 0.40 0.00 0.00 0.00 Current Assets 91.96 73.76 68.07 76.36 65.38 82.18 109.57 3,639.26 115.80 93.97 Current Investments 2.28 0.00 1.78 15.03 3.25 8.78 7.79 19.90 22.38 12.75 Inventories 49.78 40.69 34.44 28.77 29.52 38.23 36.06 36.92 30.33 25.04 Sundry Debtors 15.58 17.87 20.15 19.16 19.11 16.05 16.79 14.90 14.39 12.80 Cash & Bank 20.04 12.30 8.87 9.87 10.39 13.62 13.18 14.59 11.81 12.79 Other Current Assets 4.28 1.35 0.48 0.42 3.10 5.50 35.76 3,552.94 36.89 30.59 Short Term Loans & Adv. 2.82 1.54 2.35 3.11 2.64 4.95 35.18 3,551.67 35.50 29.38 Net Current Assets 73.49 54.82 50.43 59.06 54.67 67.31 63.98 77.38 69.08 55.08 Total Assets 169.93 164.86 160.76 154.58 140.09 139.84 160.11 3,670.95 143.14 120.25

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 1.89 3.13 4.74 11.95 9.18 7.17 6.79 5.91 10.41 15.31 PBT 15.43 11.40 17.84 13.24 8.50 8.32 12.98 22.65 24.86 21.69 Adjustment -0.90 -3.45 -3.06 -3.93 -1.87 -3.51 -0.92 -1.34 -0.35 0.35 Changes in Working Capital -8.47 -0.72 -6.64 4.68 4.53 4.43 -1.09 -7.61 -7.00 -0.26 Cash after chg. in Working capital 6.06 7.24 8.14 13.99 11.17 9.24 10.97 13.70 17.51 21.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.17 -4.11 -3.40 -2.04 -1.99 -2.07 -4.18 -7.79 -7.11 -6.47 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 10.25 5.87 -4.01 -4.87 -2.18 -2.34 -6.51 -0.26 -10.32 -10.46 Net Fixed Assets 0.42 -3.52 -2.38 -0.17 -4.70 32.89 -0.11 4.17 -0.76 -3.49 Net Investments 2.11 14.19 3.21 -15.23 -7.75 -10.71 -6.78 -2.70 -11.88 -8.25 Others 7.72 -4.80 -4.84 10.53 10.27 -24.52 0.38 -1.73 2.32 1.28 Cash from Financing Activity -6.14 -6.66 -9.12 -0.89 -3.02 -4.62 -2.14 -2.87 -1.07 -4.25 Net Cash Inflow / Outflow 5.99 2.35 -8.40 6.20 3.98 0.21 -1.86 2.78 -0.98 0.60 Opening Cash & Equivalents 7.70 5.35 13.75 7.55 3.58 3.37 5.22 11.81 12.79 12.19 Closing Cash & Equivalent 13.69 7.70 5.35 13.75 7.55 3.58 3.37 14.59 11.81 12.79

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 240.04 229.43 225.47 216.18 204.63 195.91 180.10 171.16 150.08 127.10 ROA 7.37% 5.19% 8.17% 6.83% 5.74% 4.07% 0.43% 0.81% 12.35% 13.68% ROE 8.69% 6.15% 9.64% 7.91% 6.63% 5.37% 7.80% 15.96% 19.40% 21.88% ROCE 10.92% 8.40% 13.59% 10.38% 7.05% 7.32% 12.11% 23.89% 29.42% 30.43% Fixed Asset Turnover 4.84 4.48 5.05 4.80 4.93 3.16 2.56 2.55 2.41 2.35 Receivable days 38.84 51.44 53.43 55.54 53.55 49.33 41.16 36.90 35.33 37.46 Inventory Days 105.06 101.68 85.93 84.60 103.18 111.60 94.80 84.72 71.94 70.53 Payable days 56.72 57.44 60.59 32.51 32.20 25.51 13.87 15.43 19.23 21.77 Cash Conversion Cycle 87.18 95.69 78.77 107.63 124.52 135.41 122.09 106.20 88.04 86.22 Total Debt/Equity 0.00 0.00 0.00 0.02 0.00 0.00 0.01 0.01 0.02 0.00 Interest Cover 183.99 69.17 37.99 163.64 231.33 135.24 307.94 172.33 369.78 228.15

Description Mar 03 Mar 02
Book Value (Rs.) 41.96 42.29 ROA -0.54% 0.67% ROE -1.32% 1.66% ROCE 3.23% 5.76% Fixed Asset Turnover 1.29 1.15 Receivable days 46.77 51.65 Inventory Days 83.92 99.74 Payable days 87.91 100.57 Cash Conversion Cycle 42.78 50.81 Total Debt/Equity 0.27 0.27 Interest Cover 0.73 1.32

Top Investors:

milliner agencies private limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Narmada Gelatines - Quarterly Results
10th Feb 2023, 13:08 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