Nifty

:

24250.20

Sensex

:

77654.60

264.85 (1.10%)
888.68 (1.16%)

Login

Nifty
Sensex

:
:

24250.20
77654.60

264.85 (1.10%)
888.68 (1.16%)

Narmada Gelatines Ltd.

Chemicals

Rating :

84/99

BSE: 526739 | NSE: SHAWGELTIN

Watchlist

NSE BSE

500.90

29-Jul-2026

Open
High
Low
Previous Close

491.2
502.95
491.2
492.00

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

3679
1833204
502.95
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

303.02
9.62
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

306.83
2.00%
2.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.69
6.48
5.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

27.28
23.47
14.19

PAT CAGR (%)

10 Years
5 Years
3 Years

16.62
18.17
22.87

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.16
0.25
0.41

EV:EBITDA (Average)

8 Years
5 Years
3 Years

48.23
55.91
55.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 61.70 49.77 23.97% 56.73 48.02 18.14% 51.21 47.91 6.89% 45.77 43.22 5.90%
Expenses 47.94 42.29 13.36% 46.06 41.44 11.15% 41.86 42.68 -1.92% 38.25 37.93 0.84%
EBITDA 13.76 7.48 83.96% 10.67 6.58 62.16% 9.35 5.23 78.78% 7.52 5.29 42.16%
EBIDTM 22.30% 15.03% 18.81% 13.70% 18.26% 10.92% 16.43% 12.24%
Other Income 0.14 0.03 366.67% 0.05 0.29 -82.76% 0.55 0.77 -28.57% 0.04 0.56 -92.86%
Interest 0.29 0.36 -19.44% 0.29 0.55 -47.27% 0.20 0.27 -25.93% 0.24 0.03 700.00%
Depreciation 0.92 0.55 67.27% 0.65 0.56 16.07% 0.65 0.59 10.17% 0.65 0.52 25.00%
PBT 12.69 6.60 92.27% 9.78 5.76 69.79% 9.05 5.14 76.07% 6.67 5.30 25.85%
Tax 3.11 1.24 150.81% 2.38 1.48 60.81% 2.57 1.31 96.18% 1.69 1.30 30.00%
PAT 9.58 5.36 78.73% 7.40 4.28 72.90% 6.48 3.83 69.19% 4.98 4.00 24.50%
PATM 15.53% 10.77% 13.04% 8.91% 12.65% 7.99% 10.88% 9.26%
EPS 15.97 8.93 78.84% 12.33 7.13 72.93% 10.80 6.38 69.28% 8.30 6.67 24.44%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 61.70 49.77 23.97% 56.73 48.02 18.14% 51.21 0.00 0 45.77 0.00 0
Expenses 47.94 42.29 13.36% 46.06 41.44 11.15% 41.86 0.00 0 38.25 0.00 0
EBITDA 13.76 7.48 83.96% 10.67 6.58 62.16% 9.35 0.00 0 7.52 0.00 0
EBIDTM 22.30% 15.03% 18.81% 13.70% 18.26% 0.00% 16.43% 0.00%
Other Income 0.14 0.03 366.67% 0.05 0.29 -82.76% 0.05 0.00 0 0.04 0.00 0
Interest 0.29 0.36 -19.44% 0.29 0.55 -47.27% 0.20 0.00 0 0.24 0.00 0
Depreciation 0.92 0.55 67.27% 0.65 0.56 16.07% 0.65 0.00 0 0.65 0.00 0
PBT 12.69 6.60 92.27% 9.78 5.76 69.79% 8.55 0.00 0 6.67 0.00 0
Tax 3.11 1.24 150.81% 2.38 1.48 60.81% 2.57 0.00 0 1.69 0.00 0
PAT 9.58 5.36 78.73% 7.40 4.28 72.90% 5.98 0.00 0 4.98 0.00 0
PATM 15.53% 10.77% 13.04% 8.91% 11.68% 0.00% 10.88% 0.00%
EPS 16.88 9.97 69.31% 13.88 7.31 89.88% 11.39 0.00 0 9.88 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 215.41 188.92 181.80 191.14 157.36 134.85 134.25 125.68 117.61 112.76 Net Sales Growth - 14.02% 3.92% -4.89% 21.47% 16.69% 0.45% 6.82% 6.86% 4.30% Cost Of Goods Sold - 114.24 109.83 105.10 112.46 98.25 89.71 75.68 73.00 74.70 72.63 Gross Profit - 101.18 79.09 76.70 78.68 59.11 45.15 58.56 52.68 42.92 40.13 GP Margin - 46.97% 41.86% 42.19% 41.16% 37.56% 33.48% 43.62% 41.92% 36.49% 35.59% Total Expenditure - 174.11 164.34 160.53 171.39 142.97 127.30 120.11 116.50 112.32 109.06 Power & Fuel Cost - 23.61 24.82 28.97 33.31 24.13 18.55 24.04 23.94 19.49 18.33 % Of Sales - 10.96% 13.14% 15.94% 17.43% 15.33% 13.76% 17.91% 19.05% 16.57% 16.26% Employee Cost - 20.08 16.18 14.92 13.71 12.27 11.50 11.46 10.98 9.95 10.06 % Of Sales - 9.32% 8.56% 8.21% 7.17% 7.80% 8.53% 8.54% 8.74% 8.46% 8.92% Manufacturing Exp. - 9.36 7.93 7.32 7.48 4.68 4.02 4.97 4.79 3.80 3.57 % Of Sales - 4.35% 4.20% 4.03% 3.91% 2.97% 2.98% 3.70% 3.81% 3.23% 3.17% General & Admin Exp. - 1.53 1.57 1.11 1.42 0.94 0.63 0.67 0.51 0.50 0.59 % Of Sales - 0.71% 0.83% 0.61% 0.74% 0.60% 0.47% 0.50% 0.41% 0.43% 0.52% Selling & Distn. Exp. - 2.11 1.40 1.34 1.26 1.12 1.13 1.18 1.30 1.27 1.61 % Of Sales - 0.98% 0.74% 0.74% 0.66% 0.71% 0.84% 0.88% 1.03% 1.08% 1.43% Miscellaneous Exp. - 3.18 2.61 1.77 1.75 1.58 1.76 2.10 1.98 2.61 1.61 % Of Sales - 1.48% 1.38% 0.97% 0.92% 1.00% 1.31% 1.56% 1.58% 2.22% 2.01% EBITDA - 41.30 24.58 21.27 19.75 14.39 7.55 14.14 9.18 5.29 3.70 EBITDA Margin - 19.17% 13.01% 11.70% 10.33% 9.14% 5.60% 10.53% 7.30% 4.50% 3.28% Other Income - 0.78 1.65 1.61 2.29 3.20 5.51 5.56 5.45 4.40 5.84 Interest - 1.02 1.22 0.26 0.31 0.08 0.17 0.48 0.08 0.04 0.06 Depreciation - 2.87 2.22 2.04 1.92 2.08 1.49 1.37 1.31 1.15 1.15 PBT - 38.19 22.79 20.58 19.82 15.43 11.40 17.84 13.24 8.50 8.32 Tax - 9.75 5.58 5.25 4.53 3.09 2.95 4.96 3.18 0.46 2.22 Tax Rate - 25.53% 24.48% 25.51% 22.86% 20.03% 25.88% 27.80% 24.02% 5.41% 26.68% PAT - 28.44 17.21 15.33 15.28 12.34 8.46 12.88 10.06 8.04 6.11 PAT before Minority Interest - 28.44 17.21 15.33 15.28 12.34 8.46 12.88 10.06 8.04 6.11 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 13.20% 9.11% 8.43% 7.99% 7.84% 6.27% 9.59% 8.00% 6.84% 5.42% PAT Growth - 65.25% 12.26% 0.33% 23.82% 45.86% -34.32% 28.03% 25.12% 31.59% EPS - 47.40 28.68 25.55 25.47 20.57 14.10 21.47 16.77 13.40 10.18

Description TTM Mar 26 Mar 25
Net Sales - 215.41 188.92 Net Sales Growth - 14.02% Cost Of Goods Sold - 114.24 109.83 Gross Profit - 101.18 79.09 GP Margin - 46.97% 41.86% Total Expenditure - 174.11 164.34 Power & Fuel Cost - 23.61 24.82 % Of Sales - 10.96% 13.14% Employee Cost - 20.08 16.18 % Of Sales - 9.32% 8.56% Manufacturing Exp. - 9.36 7.93 % Of Sales - 4.35% 4.20% General & Admin Exp. - 1.53 1.57 % Of Sales - 0.71% 0.83% Selling & Distn. Exp. - 2.11 1.40 % Of Sales - 0.98% 0.74% Miscellaneous Exp. - 3.18 2.61 % Of Sales - 1.48% 1.38% EBITDA - 41.30 24.58 EBITDA Margin - 19.17% 13.01% Other Income - 0.27 1.65 Interest - 1.02 1.22 Depreciation - 2.87 2.22 PBT - 37.69 22.79 Tax - 9.75 5.58 Tax Rate - 25.87% 24.48% PAT - 31.49 18.03 PAT before Minority Interest - 31.49 18.03 Minority Interest - 0.00 0.00 PAT Margin - 14.62% 9.54% PAT Growth - 74.65% EPS - 52.48 30.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 141.31 119.44 108.94 93.89 145.21 138.80 136.40 130.78 123.79 118.52 Share Capital 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 6.05 Total Reserves 135.26 113.39 102.89 87.84 139.16 132.75 130.35 124.73 117.74 112.47 Non-Current Liabilities 9.99 10.33 4.53 4.64 6.25 7.12 6.73 6.49 5.59 6.46 Secured Loans 4.08 6.03 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 0.83 0.20 0.21 0.32 0.38 0.34 0.00 0.00 0.00 0.00 Current Liabilities 23.67 29.56 20.11 18.07 18.46 18.94 17.63 17.30 10.71 14.87 Trade Payables 12.35 17.19 14.42 13.01 15.25 15.28 12.95 12.17 8.27 10.27 Other Current Liabilities 8.83 6.09 4.19 4.48 3.02 3.15 2.26 1.85 1.60 3.09 Short Term Borrowings 0.60 4.74 0.00 0.00 0.00 0.00 0.44 2.03 0.00 0.00 Short Term Provisions 1.89 1.55 1.50 0.58 0.19 0.51 1.98 1.24 0.83 1.50 Total Liabilities 174.97 159.33 133.58 116.60 169.92 164.86 160.76 154.57 140.09 139.85 Net Block 41.07 32.98 26.92 27.66 27.33 29.39 25.60 24.23 25.35 21.54 Gross Block 53.22 42.25 34.55 33.86 32.28 32.72 27.44 25.71 26.65 21.95 Accumulated Depreciation 12.15 9.28 7.63 6.20 4.94 3.33 1.84 1.48 1.30 0.42 Non Current Assets 89.92 83.86 40.13 34.65 77.97 91.10 92.69 78.22 74.71 57.66 Capital Work in Progress 5.53 6.78 0.48 0.00 0.02 0.00 1.76 1.11 0.00 0.00 Non Current Investment 41.15 41.15 9.60 0.00 46.01 50.40 62.81 52.77 49.32 36.04 Long Term Loans & Adv. 2.13 2.87 3.09 2.00 1.77 1.59 1.65 0.10 0.04 0.08 Other Non Current Assets 0.03 0.07 0.03 5.00 2.84 9.71 0.87 0.00 0.00 0.00 Current Assets 85.05 75.48 93.46 81.94 91.95 73.76 68.07 76.36 65.38 82.18 Current Investments 0.00 0.00 0.00 4.04 2.28 0.00 1.78 15.03 3.25 8.78 Inventories 48.79 46.57 46.50 46.83 49.78 40.69 34.44 28.77 29.52 38.23 Sundry Debtors 29.03 24.84 21.91 19.46 15.58 17.87 20.15 19.16 19.11 16.05 Cash & Bank 4.08 0.45 22.15 9.18 20.04 12.30 8.87 9.87 10.39 13.62 Other Current Assets 3.14 0.86 1.27 0.57 4.27 2.89 2.83 3.53 3.10 5.50 Short Term Loans & Adv. 2.55 2.75 1.63 1.85 2.82 1.54 2.35 3.11 2.64 4.95 Net Current Assets 61.37 45.91 73.35 63.88 73.49 54.82 50.43 59.06 54.67 67.31 Total Assets 174.97 159.34 133.59 116.59 169.92 164.86 160.76 154.58 140.09 139.84

Description Mar 26 Mar 25 Mar 03 Mar 02
Shareholder's Funds 145.25 120.26 34.51 35.42 Share Capital 6.05 6.05 4.78 4.78 Total Reserves 139.20 114.21 29.74 30.64 Non-Current Liabilities 9.99 10.33 10.76 11.58 Secured Loans 4.08 6.03 5.97 7.39 Unsecured Loans 0.00 0.00 2.07 0.80 Long Term Provisions 0.83 0.20 0.00 0.00 Current Liabilities 23.67 29.56 27.72 27.86 Trade Payables 12.35 17.19 9.83 10.18 Other Current Liabilities 8.83 6.09 0.61 1.02 Short Term Borrowings 0.60 4.74 0.00 0.00 Short Term Provisions 1.89 1.55 17.27 16.65 Total Liabilities 178.91 160.15 72.99 74.86 Net Block 41.07 32.98 18.94 20.80 Gross Block 53.22 42.25 38.89 38.72 Accumulated Depreciation 12.15 9.28 19.95 17.91 Non Current Assets 93.86 84.68 35.32 28.98 Capital Work in Progress 5.53 6.78 0.81 0.00 Non Current Investment 45.09 41.97 15.58 7.83 Long Term Loans & Adv. 2.13 2.87 0.00 0.00 Other Non Current Assets 0.03 0.07 0.00 0.00 Current Assets 85.05 75.48 37.61 45.64 Current Investments 0.00 0.00 0.00 0.00 Inventories 48.79 46.57 10.84 12.16 Sundry Debtors 29.03 24.84 6.52 6.30 Cash & Bank 4.08 0.45 1.36 1.19 Other Current Assets 3.14 0.86 0.59 0.63 Short Term Loans & Adv. 2.55 2.75 18.30 25.37 Net Current Assets 61.37 45.91 9.89 17.79 Total Assets 178.91 160.16 73.00 74.85

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 24.56 17.04 14.57 13.80 1.89 3.13 4.74 11.95 9.18 7.17 PBT 38.19 22.79 20.58 19.82 15.43 11.40 17.84 13.24 8.50 8.32 Adjustment 3.04 1.06 0.43 -0.12 -0.90 -3.45 -3.06 -3.93 -1.87 -3.51 Changes in Working Capital -8.47 -1.27 -1.79 0.25 -8.47 -0.72 -6.64 4.68 4.53 4.43 Cash after chg. in Working capital 32.77 22.58 19.22 19.94 6.06 7.24 8.14 13.99 11.17 9.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -8.21 -5.54 -4.64 -6.14 -4.17 -4.11 -3.40 -2.04 -1.99 -2.07 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 -12.72 -28.90 -12.48 44.21 10.25 5.87 -4.01 -4.87 -2.18 -2.34 Net Fixed Assets -9.72 -14.00 -1.17 -1.56 0.42 -3.52 -2.38 -0.17 -4.70 32.89 Net Investments 0.00 -31.55 -5.56 44.25 2.11 14.19 3.21 -15.23 -7.75 -10.71 Others -3.00 16.65 -5.75 1.52 7.72 -4.80 -4.84 10.53 10.27 -24.52 Cash from Financing Activity -11.91 5.44 -0.23 -66.95 -6.14 -6.66 -9.12 -0.89 -3.02 -4.62 Net Cash Inflow / Outflow -0.08 -6.43 1.86 -8.93 5.99 2.35 -8.40 6.20 3.98 0.21 Opening Cash & Equivalents 0.19 6.62 4.76 13.69 7.70 5.35 13.75 7.55 3.58 3.37 Closing Cash & Equivalent 0.11 0.19 6.62 4.76 13.69 7.70 5.35 13.75 7.55 3.58

Description Mar 26 Mar 25
Cash From Operating Activity 24.56 16.08 PBT 41.24 23.61 Adjustment 0.07 0.90 Changes in Working Capital -8.54 -2.89 Cash after chg. in Working capital 32.77 21.62 Interest Paid 0.00 0.00 Tax Paid -8.21 -5.54 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -12.72 -28.90 Net Fixed Assets -9.72 Net Investments 0.00 Others -3.00 Cash from Financing Activity -11.91 6.40 Net Cash Inflow / Outflow -0.08 -6.43 Opening Cash & Equivalents 0.19 6.62 Closing Cash & Equivalent 0.11 0.19

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 233.58 197.44 180.08 155.20 240.04 229.43 225.47 216.18 204.63 195.91 ROA 17.01% 11.75% 12.25% 10.67% 7.37% 5.19% 8.17% 6.83% 5.74% 4.07% ROE 21.81% 15.07% 15.12% 12.78% 8.69% 6.15% 9.64% 7.91% 6.63% 5.37% ROCE 27.87% 19.92% 20.55% 16.83% 10.92% 8.40% 13.59% 10.38% 7.05% 7.32% Fixed Asset Turnover 4.51 4.92 5.32 5.78 4.84 4.48 5.05 4.80 4.93 3.16 Receivable days 45.64 45.16 41.53 33.46 38.79 51.44 53.43 55.54 53.55 49.33 Inventory Days 80.80 89.91 93.70 92.24 104.92 101.68 85.93 84.60 103.18 111.60 Payable days 47.19 52.52 47.63 45.86 56.72 57.44 60.59 32.51 32.20 25.51 Cash Conversion Cycle 79.24 82.55 87.60 79.84 87.00 95.69 78.77 107.63 124.52 135.41 Total Debt/Equity 0.06 0.11 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 Interest Cover 38.49 19.67 80.42 65.95 183.99 69.17 37.99 163.64 231.33 135.24

Description Mar 26 Mar 25 Mar 03 Mar 02
Book Value (Rs.) 240.09 198.79 41.96 42.29 ROA 18.57% 15.47% -0.54% 0.67% ROE 23.72% 23.99% -1.32% 1.66% ROCE 29.54% 29.03% 3.23% 5.76% Fixed Asset Turnover 4.51 4.66 1.29 1.15 Receivable days 45.64 30.30 46.77 51.65 Inventory Days 80.80 55.46 83.92 99.74 Payable days 47.19 44.90 87.91 100.57 Cash Conversion Cycle 79.24 40.86 42.78 50.81 Total Debt/Equity 0.05 0.11 0.27 0.27 Interest Cover 41.48 20.34 0.73 1.32

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Narmada Gelatines - Quarterly Results
26th May 2026, 00:00 AM

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