WEBSITE BSE:531832 NSE : NAGAR.AGRITE 18 May, 12:50
Market Cap ₹13 Cr.
Stock P/E 2.1
P/B 1.5
Current Price ₹14
Book Value ₹ 9.7
Face Value 10
52W High ₹16.1
Dividend Yield 0%
52W Low ₹ 4.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 |
Total Expenditure | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 |
Operating Profit | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -1 | -1 | -1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 2 |
Profit Before Tax | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 6 | -0 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 6 | -0 | 1 |
Adjustments | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 6 | -0 | 1 |
Adjusted Earnings Per Share | -0.5 | -0.4 | -0.3 | 0 | -0.2 | -0 | 0.1 | 6.2 | -0.5 | 0.8 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1 | 0 | 0 | 0 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 3 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 0 | 0 | 0 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 3 |
Total Expenditure | 1 | 0 | 0 | 0 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 5 |
Operating Profit | -0 | -0 | -0 | -0 | 1 | 0 | 0 | -0 | -2 | -0 | -0 | -3 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 |
Profit Before Tax | -0 | -0 | -0 | -0 | 1 | 0 | -0 | -0 | -2 | -0 | -0 | 7 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -1 | -0 | -0 | -0 | 1 | 0 | -0 | -0 | -2 | -0 | -0 | 7 |
Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -1 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -2 | -0 | 0 | 7 |
Adjusted Earnings Per Share | -0.5 | -0.5 | -0.2 | -0.3 | 0.6 | 0.3 | -0.1 | -0.4 | -1.9 | -0.5 | -0.2 | 6.6 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 12% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 207% | 43% | 31% | 20% |
ROE Average | -6% | -23% | -15% | -8% |
ROCE Average | -6% | -22% | -15% | -7% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 3 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Liabilities | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 |
Fixed Assets | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 |
Other Non-Current Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 |
Total Current Assets | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Total Assets | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | -0 | 0 | -0 | 0 | 1 | 0 | 0 | -0 | 0 | 0 |
Cash Flow from Investing Activities | 0 | -0 | -0 | 0 | -0 | -1 | -0 | -0 | 0 | -0 | -0 |
Cash Flow from Financing Activities | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | 0 | -1 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 |
Closing Cash & Cash Equivalent | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -0.53 | -0.49 | -0.17 | -0.35 | 0.63 | 0.34 | -0.09 | -0.4 | -1.93 | -0.49 | -0.18 |
CEPS(Rs) | -0.04 | -0 | -0.03 | -0.25 | 0.72 | 0.49 | 0.11 | -0.21 | -1.72 | -0.31 | -0.04 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 6.95 | 6.46 | 5.17 | 4.82 | 5.17 | 5.51 | 5.48 | 5.13 | 3.21 | 2.86 | 3.08 |
Core EBITDA Margin(%) | -7.52 | -8.1 | -50.94 | -117.67 | 33.43 | 14.77 | 3.05 | -5.41 | -91.15 | -11.47 | -1.27 |
EBIT Margin(%) | -64.79 | -298.3 | -310.13 | -654.75 | 29.99 | 11.15 | -1.51 | -10.21 | -101.45 | -16.79 | -5.79 |
Pre Tax Margin(%) | -65.09 | -300.83 | -310.13 | -654.75 | 29.46 | 10.43 | -2.62 | -12.26 | -101.9 | -17.42 | -6.38 |
PAT Margin (%) | -66.32 | -300.83 | -310.13 | -654.75 | 29.46 | 10.43 | -2.62 | -12.26 | -101.9 | -17.42 | -6.38 |
Cash Profit Margin (%) | -5.05 | -1.57 | -50.94 | -462.27 | 33.74 | 15.14 | 3.26 | -6.38 | -90.9 | -11.13 | -1.52 |
ROA(%) | -7.2 | -7.26 | -2.81 | -6.83 | 12.21 | 6.02 | -1.5 | -6.97 | -39.4 | -12.16 | -4.46 |
ROE(%) | -7.4 | -7.38 | -2.85 | -6.99 | 12.64 | 6.29 | -1.58 | -7.47 | -46.15 | -16.14 | -6.07 |
ROCE(%) | -7.18 | -7.27 | -2.85 | -6.94 | 12.76 | 6.72 | -0.91 | -6.23 | -45.95 | -15.55 | -5.5 |
Receivable days | 54.76 | 0 | 0 | 0 | 120.84 | 65.11 | 37.14 | 25.89 | 45.67 | 24.19 | 13.14 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 3.05 | 2.54 | 0 | 2.79 | 3.39 | 3.48 |
Payable days | 84.75 | 11.93 | 0 | 0 | 107.59 | 187.22 | 235.8 | 213.69 | 0 | 1028.26 | 1560.88 |
PER(x) | 0 | 0 | 0 | 0 | 4.87 | 18.74 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0.28 | 0.27 | 0.32 | 1.25 | 0.6 | 1.14 | 0.68 | 0.99 | 1.62 | 1.74 | 1.91 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.72 | 10.12 | 29.8 | 114.21 | 1.4 | 1.89 | 1.01 | 1.5 | 2.73 | 1.76 | 2.06 |
EV/Core EBITDA(x) | -48.77 | -227.53 | -58.49 | -97.07 | 4.09 | 11.92 | 23.24 | -34.67 | -3.02 | -16.81 | -222.4 |
Net Sales Growth(%) | -60.44 | -79.58 | -67.54 | 0 | 3918.19 | 50.25 | 2.86 | -2.46 | -41.56 | 48.96 | 0.32 |
EBIT Growth(%) | -17.44 | 6.01 | 66.25 | -111.12 | 284.03 | -44.13 | -113.94 | -559.45 | -480.45 | 75.35 | 65.4 |
PAT Growth(%) | -19.34 | 7.4 | 66.53 | -111.12 | 280.82 | -46.79 | -125.8 | -357.1 | -385.56 | 74.53 | 63.24 |
EPS Growth(%) | -19.35 | 7.41 | 66.53 | -111.12 | 280.82 | -46.79 | -125.8 | -357.15 | -385.5 | 74.54 | 63.24 |
Debt/Equity(x) | 0.01 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 4.55 | 2.33 | 0.89 | 0.36 | 4.31 | 3.45 | 3.8 | 1.66 | 0.65 | 0.4 | 0.28 |
Quick Ratio(x) | 4.55 | 2.33 | 0.89 | 0.36 | 4.31 | 3.35 | 3.73 | 1.66 | 0.64 | 0.36 | 0.27 |
Interest Cover(x) | -221.2 | -118.04 | 0 | 0 | 57.34 | 15.58 | -1.37 | -4.98 | -224.9 | -26.48 | -9.75 |
Total Debt/Mcap(x) | 0.04 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 31.43 | 31.43 | 31.43 | 31.43 | 31.43 | 31.43 | 31.43 | 31.43 | 31.43 | 31.42 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 |
Public | 65.37 | 65.37 | 65.37 | 65.37 | 65.37 | 65.37 | 65.37 | 65.37 | 65.37 | 65.38 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
Public | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About