Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Narmada Gelatines Ltd.

Chemicals

Rating :

70/99

BSE: 526739 | NSE: SHAWGELTIN

Watchlist

NSE BSE

346.30

12-Dec-2025

Open
High
Low
Previous Close

354.95
354.95
345.95
347.60

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

446
154759
354.95
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

209.50
8.98
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

220.79
2.89%
1.66

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.69
6.98
-0.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.31
26.63
4.47

PAT CAGR (%)

10 Years
5 Years
3 Years

7.58
15.26
4.04

P:E (Median)

8 Years
5 Years
3 Years

11.53
13.20
14.10

P:BV (Average)

8 Years
5 Years
3 Years

1.42
1.55
2.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.37
8.31
8.95

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 51.21 47.91 6.89% 45.77 43.22 5.90% 49.77 49.47 0.61% 48.02 47.08 2.00%
Expenses 41.86 42.68 -1.92% 38.25 37.93 0.84% 42.29 42.85 -1.31% 41.44 42.38 -2.22%
EBITDA 9.35 5.23 78.78% 7.52 5.29 42.16% 7.48 6.62 12.99% 6.58 4.70 40.00%
EBIDTM 18.26% 10.92% 16.43% 12.24% 15.03% 13.38% 13.70% 9.98%
Other Income 0.55 0.77 -28.57% 0.04 0.56 -92.86% 0.03 0.50 -94.00% 0.29 0.45 -35.56%
Interest 0.20 0.27 -25.93% 0.24 0.03 700.00% 0.36 0.03 1,100.00% 0.55 0.05 1,000.00%
Depreciation 0.65 0.59 10.17% 0.65 0.52 25.00% 0.55 0.52 5.77% 0.56 0.51 9.80%
PBT 9.05 5.14 76.07% 6.67 5.30 25.85% 6.60 6.57 0.46% 5.76 4.59 25.49%
Tax 2.57 1.31 96.18% 1.69 1.30 30.00% 1.24 1.66 -25.30% 1.48 1.17 26.50%
PAT 6.48 3.83 69.19% 4.98 4.00 24.50% 5.36 4.91 9.16% 4.28 3.42 25.15%
PATM 12.65% 7.99% 10.88% 9.26% 10.77% 9.93% 8.91% 7.26%
EPS 10.80 6.38 69.28% 8.30 6.67 24.44% 8.93 8.18 9.17% 7.13 5.70 25.09%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 51.21 0.00 0 45.77 0.00 0 49.77 0.00 0 48.02 0.00 0
Expenses 41.86 0.00 0 38.25 0.00 0 42.29 0.00 0 41.44 0.00 0
EBITDA 9.35 0.00 0 7.52 0.00 0 7.48 0.00 0 6.58 0.00 0
EBIDTM 18.26% 0.00% 16.43% 0.00% 15.03% 0.00% 13.70% 0.00%
Other Income 0.05 0.00 0 0.04 0.00 0 0.03 0.00 0 0.29 0.00 0
Interest 0.20 0.00 0 0.24 0.00 0 0.36 0.00 0 0.55 0.00 0
Depreciation 0.65 0.00 0 0.65 0.00 0 0.55 0.00 0 0.56 0.00 0
PBT 8.55 0.00 0 6.67 0.00 0 6.60 0.00 0 5.76 0.00 0
Tax 2.57 0.00 0 1.69 0.00 0 1.24 0.00 0 1.48 0.00 0
PAT 5.98 0.00 0 4.98 0.00 0 5.36 0.00 0 4.28 0.00 0
PATM 11.68% 0.00% 10.88% 0.00% 10.77% 0.00% 8.91% 0.00%
EPS 11.39 0.00 0 9.88 0.00 0 9.97 0.00 0 7.31 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 194.77 188.92 181.80 191.14 157.36 134.85 134.25 125.68 117.61 112.76 131.48 Net Sales Growth 3.78% 3.92% -4.89% 21.47% 16.69% 0.45% 6.82% 6.86% 4.30% -14.24% Cost Of Goods Sold 107.03 109.83 105.10 112.46 98.25 89.71 75.68 73.00 74.70 72.63 78.74 Gross Profit 87.74 79.09 76.70 78.68 59.11 45.15 58.56 52.68 42.92 40.13 52.74 GP Margin 45.05% 41.86% 42.19% 41.16% 37.56% 33.48% 43.62% 41.92% 36.49% 35.59% 40.11% Total Expenditure 163.84 164.34 160.53 171.39 142.97 127.30 120.11 116.50 112.32 109.06 120.42 Power & Fuel Cost - 24.56 28.97 33.31 24.13 18.55 24.04 23.94 19.49 18.33 20.38 % Of Sales - 13.00% 15.94% 17.43% 15.33% 13.76% 17.91% 19.05% 16.57% 16.26% 15.50% Employee Cost - 16.18 14.92 13.71 12.27 11.50 11.46 10.98 9.95 10.06 10.75 % Of Sales - 8.56% 8.21% 7.17% 7.80% 8.53% 8.54% 8.74% 8.46% 8.92% 8.18% Manufacturing Exp. - 8.18 7.32 7.48 4.68 4.02 4.97 4.79 3.80 3.57 5.64 % Of Sales - 4.33% 4.03% 3.91% 2.97% 2.98% 3.70% 3.81% 3.23% 3.17% 4.29% General & Admin Exp. - 1.57 1.11 1.42 0.94 0.63 0.67 0.51 0.50 0.59 0.68 % Of Sales - 0.83% 0.61% 0.74% 0.60% 0.47% 0.50% 0.41% 0.43% 0.52% 0.52% Selling & Distn. Exp. - 1.40 1.34 1.26 1.12 1.13 1.18 1.30 1.27 1.61 1.69 % Of Sales - 0.74% 0.74% 0.66% 0.71% 0.84% 0.88% 1.03% 1.08% 1.43% 1.29% Miscellaneous Exp. - 2.62 1.77 1.75 1.58 1.76 2.10 1.98 2.61 2.27 1.69 % Of Sales - 1.39% 0.97% 0.92% 1.00% 1.31% 1.56% 1.58% 2.22% 2.01% 1.93% EBITDA 30.93 24.58 21.27 19.75 14.39 7.55 14.14 9.18 5.29 3.70 11.06 EBITDA Margin 15.88% 13.01% 11.70% 10.33% 9.14% 5.60% 10.53% 7.30% 4.50% 3.28% 8.41% Other Income 0.91 1.65 1.61 2.29 3.20 5.51 5.56 5.45 4.40 5.84 3.00 Interest 1.35 1.22 0.26 0.31 0.08 0.17 0.48 0.08 0.04 0.06 0.04 Depreciation 2.41 2.22 2.04 1.92 2.08 1.49 1.37 1.31 1.15 1.15 1.17 PBT 28.08 22.79 20.58 19.82 15.43 11.40 17.84 13.24 8.50 8.32 12.85 Tax 6.98 5.58 5.25 4.53 3.09 2.95 4.96 3.18 0.46 2.22 4.70 Tax Rate 24.86% 24.48% 25.51% 22.86% 20.03% 25.88% 27.80% 24.02% 5.41% 26.68% 36.21% PAT 21.10 17.21 15.33 15.28 12.34 8.46 12.88 10.06 8.04 6.11 8.29 PAT before Minority Interest 21.10 17.21 15.33 15.28 12.34 8.46 12.88 10.06 8.04 6.11 8.29 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 10.83% 9.11% 8.43% 7.99% 7.84% 6.27% 9.59% 8.00% 6.84% 5.42% 6.31% PAT Growth 30.57% 12.26% 0.33% 23.82% 45.86% -34.32% 28.03% 25.12% 31.59% -26.30% EPS 35.17 28.68 25.55 25.47 20.57 14.10 21.47 16.77 13.40 10.18 13.82

Description TTM Mar 25
Net Sales - 188.92 Net Sales Growth - Cost Of Goods Sold - 109.83 Gross Profit - 79.09 GP Margin - 41.86% Total Expenditure - 164.34 Power & Fuel Cost - 24.56 % Of Sales - 13.00% Employee Cost - 16.18 % Of Sales - 8.56% Manufacturing Exp. - 8.18 % Of Sales - 4.33% General & Admin Exp. - 1.57 % Of Sales - 0.83% Selling & Distn. Exp. - 1.40 % Of Sales - 0.74% Miscellaneous Exp. - 2.62 % Of Sales - 1.39% EBITDA - 24.58 EBITDA Margin - 13.01% Other Income - 1.65 Interest - 1.22 Depreciation - 2.22 PBT - 22.79 Tax - 5.58 Tax Rate - 24.48% PAT - 18.03 PAT before Minority Interest - 18.03 Minority Interest - 0.00 PAT Margin - 9.54% PAT Growth - EPS - 30.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 119.44 108.94 93.89 145.21 138.80 136.40 130.78 123.79 118.52 109.48 Share Capital 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 Total Reserves 113.39 102.89 87.84 139.16 132.75 130.35 124.73 117.74 112.47 103.43 Non-Current Liabilities 10.33 4.53 4.64 6.25 7.12 6.73 6.49 5.59 6.46 5.04 Secured Loans 6.03 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 0.20 0.21 0.32 0.38 0.34 0.00 0.00 0.00 0.00 0.00 Current Liabilities 29.56 20.11 18.07 18.46 18.94 17.63 17.30 10.71 14.87 45.59 Trade Payables 17.19 14.42 13.01 15.25 15.28 12.95 12.17 8.27 10.27 4.94 Other Current Liabilities 6.09 4.19 4.48 3.02 3.15 2.26 1.85 1.60 3.09 2.78 Short Term Borrowings 4.74 0.00 0.00 0.00 0.00 0.44 2.03 0.00 0.00 1.52 Short Term Provisions 1.55 1.50 0.58 0.19 0.51 1.98 1.24 0.83 1.50 36.34 Total Liabilities 159.33 133.58 116.60 169.92 164.86 160.76 154.57 140.09 139.85 160.11 Net Block 32.98 26.92 27.66 27.33 29.39 25.60 24.23 25.35 21.54 22.53 Gross Block 42.28 34.55 33.86 32.28 32.72 27.44 25.71 26.65 21.95 54.84 Accumulated Depreciation 9.30 7.63 6.20 4.94 3.33 1.84 1.48 1.30 0.42 32.31 Non Current Assets 83.86 40.13 34.65 77.97 91.10 92.69 78.22 74.71 57.66 50.54 Capital Work in Progress 6.78 0.48 0.00 0.02 0.00 1.76 1.11 0.00 0.00 0.00 Non Current Investment 41.15 9.60 0.00 46.01 50.40 62.81 52.77 49.32 36.04 26.32 Long Term Loans & Adv. 2.87 3.09 2.00 1.77 1.59 1.65 0.10 0.04 0.08 1.29 Other Non Current Assets 0.07 0.03 5.00 2.84 9.71 0.87 0.00 0.00 0.00 0.40 Current Assets 75.48 93.46 81.94 91.95 73.76 68.07 76.36 65.38 82.18 109.57 Current Investments 0.00 0.00 4.04 2.28 0.00 1.78 15.03 3.25 8.78 7.79 Inventories 46.57 46.50 46.83 49.78 40.69 34.44 28.77 29.52 38.23 36.06 Sundry Debtors 24.84 21.91 19.46 15.58 17.87 20.15 19.16 19.11 16.05 16.79 Cash & Bank 0.45 22.15 9.18 20.04 12.30 8.87 9.87 10.39 13.62 13.18 Other Current Assets 3.61 1.27 0.57 1.45 2.89 2.83 3.53 3.10 5.50 35.76 Short Term Loans & Adv. 2.75 1.63 1.85 2.82 1.54 2.35 3.11 2.64 4.95 35.18 Net Current Assets 45.91 73.35 63.88 73.49 54.82 50.43 59.06 54.67 67.31 63.98 Total Assets 159.34 133.59 116.59 169.92 164.86 160.76 154.58 140.09 139.84 160.11

Description Mar 25
Shareholder's Funds 120.26 Share Capital 6.05 Total Reserves 114.21 Non-Current Liabilities 10.33 Secured Loans 6.03 Unsecured Loans 0.00 Long Term Provisions 0.20 Current Liabilities 29.56 Trade Payables 17.19 Other Current Liabilities 6.09 Short Term Borrowings 4.74 Short Term Provisions 1.55 Total Liabilities 160.15 Net Block 32.98 Gross Block 42.28 Accumulated Depreciation 9.30 Non Current Assets 84.68 Capital Work in Progress 6.78 Non Current Investment 41.97 Long Term Loans & Adv. 2.87 Other Non Current Assets 0.07 Current Assets 75.48 Current Investments 0.00 Inventories 46.57 Sundry Debtors 24.84 Cash & Bank 0.45 Other Current Assets 3.61 Short Term Loans & Adv. 2.75 Net Current Assets 45.91 Total Assets 160.16

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 17.04 14.57 13.80 1.89 3.13 4.74 11.95 9.18 7.17 6.79 PBT 22.79 20.58 19.82 15.43 11.40 17.84 13.24 8.50 8.32 12.98 Adjustment 2.01 0.43 -0.12 -0.90 -3.45 -3.06 -3.93 -1.87 -3.51 -0.92 Changes in Working Capital -2.22 -1.79 0.25 -8.47 -0.72 -6.64 4.68 4.53 4.43 -1.09 Cash after chg. in Working capital 22.58 19.22 19.94 6.06 7.24 8.14 13.99 11.17 9.24 10.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.54 -4.64 -6.14 -4.17 -4.11 -3.40 -2.04 -1.99 -2.07 -4.18 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 -28.90 -12.48 44.21 10.25 5.87 -4.01 -4.87 -2.18 -2.34 -6.51 Net Fixed Assets -14.03 -1.17 -1.56 0.42 -3.52 -2.38 -0.17 -4.70 32.89 -0.11 Net Investments -31.55 -5.56 44.25 2.11 14.19 3.21 -15.23 -7.75 -10.71 -6.78 Others 16.68 -5.75 1.52 7.72 -4.80 -4.84 10.53 10.27 -24.52 0.38 Cash from Financing Activity 5.43 -0.23 -66.95 -6.14 -6.66 -9.12 -0.89 -3.02 -4.62 -2.14 Net Cash Inflow / Outflow -6.43 1.86 -8.93 5.99 2.35 -8.40 6.20 3.98 0.21 -1.86 Opening Cash & Equivalents 6.62 4.76 13.69 7.70 5.35 13.75 7.55 3.58 3.37 5.22 Closing Cash & Equivalent 0.19 6.62 4.76 13.69 7.70 5.35 13.75 7.55 3.58 3.37

Description Mar 25
Cash From Operating Activity 17.05 PBT 23.61 Adjustment 1.19 Changes in Working Capital -2.21 Cash after chg. in Working capital 22.59 Interest Paid 0.00 Tax Paid -5.54 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -28.91 Net Fixed Assets Net Investments Others Cash from Financing Activity 5.43 Net Cash Inflow / Outflow -6.43 Opening Cash & Equivalents 6.62 Closing Cash & Equivalent 0.19

Financial Ratios

Standalone /

Consolidated

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.) 197.44 180.08 155.20 240.04 229.43 225.47 216.18 204.63 195.91 180.10 ROA 11.75% 12.25% 10.67% 7.37% 5.19% 8.17% 6.83% 5.74% 4.07% 0.43% ROE 15.07% 15.12% 12.78% 8.69% 6.15% 9.64% 7.91% 6.63% 5.37% 7.80% ROCE 19.92% 20.55% 16.83% 10.92% 8.40% 13.59% 10.38% 7.05% 7.32% 12.11% Fixed Asset Turnover 4.92 5.32 5.78 4.84 4.48 5.05 4.80 4.93 3.16 2.56 Receivable days 45.16 41.53 33.46 38.79 51.44 53.43 55.54 53.55 49.33 41.16 Inventory Days 89.91 93.70 92.24 104.92 101.68 85.93 84.60 103.18 111.60 94.80 Payable days 52.52 47.63 45.86 56.72 57.44 60.59 32.51 32.20 25.51 13.87 Cash Conversion Cycle 82.55 87.60 79.84 87.00 95.69 78.77 107.63 124.52 135.41 122.09 Total Debt/Equity 0.11 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.01 Interest Cover 19.67 80.42 65.95 183.99 69.17 37.99 163.64 231.33 135.24 307.94

Description Mar 25 Mar 03 Mar 02
Book Value (Rs.) 198.79 41.96 42.29 ROA 15.47% -0.54% 0.67% ROE 23.99% -1.32% 1.66% ROCE 29.03% 3.23% 5.76% Fixed Asset Turnover 4.65 1.29 1.15 Receivable days 30.30 46.77 51.65 Inventory Days 55.46 83.92 99.74 Payable days 44.90 87.91 100.57 Cash Conversion Cycle 40.86 42.78 50.81 Total Debt/Equity 0.11 0.27 0.27 Interest Cover 20.34 0.73 1.32

Top Investors:

investor education and protection fund (iepf)

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