Narmada Agrobase

₹23.2 1.1 | 5%

WEBSITE BSE:543643 NSE : NARMADA 18 May, 10:00

Market Cap ₹31 Cr.

Stock P/E 30.8

P/B 1.9

Current Price ₹23.2

Book Value ₹ 12.5

Face Value 10

52W High ₹34.9

Dividend Yield 0%

52W Low ₹ 16.6

Edit Ratio

Narmada Agrobase Research see more...

Overview Inc. Year: 2013Industry: Agriculture

Narmada Agrobase Ltd manufactures and sells cotton seeds and livestock feeds in India. The organization provides cotton seed meal cakes, cotton seed meal grinders, delinted cotton seeds, guar meals, soybean food, and natural fertilizers. Its products are used for fertilizers and animal feed. The company also offers by-products, along with cotton linters for use in various industries, along with furniture, paper, yarns, absorbent cotton, and many others. Narmada Agrobase Ltd offers its merchandise beneath the Churma and Gaay Chhaap Narmada Pashu Aahar manufacturers. The business enterprise also exports its products. Narmada Agrobase Ltd was founded in 2013 and is based in Ahmedabad, India.

Narmada Agrobase Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Narmada Agrobase Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	7	9	8	13	11	18	8	11	12	19
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	7	9	8	13	11	18	8	11	12	19
Total Expenditure	7	8	8	13	10	18	7	11	12	18
Operating Profit	0	1	0	1	1	0	0	1	0	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	0	0	0
Profit Before Tax	0	0	0	0	0	0	0	0	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	0	0	1
Adjustments	-0	0	0	0	0	0	-0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	1
Adjusted Earnings Per Share	0	0.1	0.1	0.2	0.1	0.1	0.1	0.1	0.1	0.4

Narmada Agrobase Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	2	22	31	34	37	48	62	58	35	50	50
Other Income	0	0	0	0	0	0	0	0	0	0	0
Total Income	2	22	31	34	37	48	62	58	35	50	50
Total Expenditure	2	21	30	33	35	46	59	56	33	48	48
Operating Profit	0	1	1	1	2	2	2	2	2	2	2
Interest	0	0	1	1	1	1	1	1	1	1	0
Depreciation	0	0	0	0	0	1	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	0	1	1	1	1	1	1	1
Provision for Tax	0	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	1	1	1	1	1
Adjustments	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	1	1	1	1	1
Adjusted Earnings Per Share	0	0	0	0	0	0.4	0.6	0.5	0.4	0.5	0.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	43%	-7%	6%	0%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	13%	34%	17%	NA%
ROE Average	4%	4%	5%	7%
ROCE Average	7%	7%	8%	7%

Narmada Agrobase Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	1	1	2	2	6	14	14	15	15	16
Minority's Interest	0	0	0	0	0	0	0	0	0	0
Borrowings	2	3	4	4	1	1	1	1	0	1
Other Non-Current Liabilities	0	0	0	0	0	0	0	0	0	0
Total Current Liabilities	2	5	4	7	7	9	9	11	11	11
Total Liabilities	5	9	11	14	14	24	24	27	26	27
Fixed Assets	2	2	3	3	3	5	4	4	4	3
Other Non-Current Assets	1	1	1	2	2	1	2	2	1	1
Total Current Assets	2	6	7	9	10	18	18	21	22	23
Total Assets	5	9	11	14	14	24	24	27	26	27

Narmada Agrobase Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	2	1	0	1
Cash Flow from Operating Activities	-2	-1	-1	1	-5	0	0	-0	0
Cash Flow from Investing Activities	-1	-1	-0	-0	-2	0	0	0	0
Cash Flow from Financing Activities	2	1	2	-1	9	-2	-0	0	-1
Net Cash Inflow / Outflow	-0	0	-0	0	1	-1	-0	0	-0
Closing Cash & Cash Equivalent	0	0	0	0	1	1	0	1	1

Narmada Agrobase Ratios

#	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	0	0	0	0	0.37	0.58	0.5	0.45	0.48
CEPS(Rs)	0.12	0.98	0.77	0.94	0.73	0.77	0.88	0.81	0.72	0.71
DPS(Rs)	0	0	0	0	0	0.1	0	0	0	0
Book NAV/Share(Rs)	0	0	0	0	0	10.01	10.35	10.91	11.24	11.72
Core EBITDA Margin(%)	5.68	3.82	3.82	4.13	4.22	3.44	3.98	3.79	5.7	4.03
EBIT Margin(%)	4.29	2.71	3.04	3.36	3.65	2.89	3.38	3.19	4.82	3.5
Pre Tax Margin(%)	1.07	0.77	0.77	1.18	1.44	1.41	1.71	1.73	2.49	1.78
PAT Margin (%)	1.07	0.77	0.77	0.89	1.07	1.04	1.28	1.17	1.74	1.3
Cash Profit Margin (%)	2.57	1.96	1.62	1.75	1.84	2.19	1.93	1.89	2.78	1.94
ROA(%)	0.84	2.38	2.42	2.5	2.83	2.61	3.3	2.67	2.27	2.42
ROE(%)	3.51	12.67	13.08	13.02	9.85	5.17	5.72	4.74	4.05	4.19
ROCE(%)	3.55	9.08	10.21	10.14	10.54	7.69	9.22	8.1	6.97	6.88
Receivable days	90.13	19.3	24.03	27.77	30.34	41.11	56.02	86.37	159.79	100.8
Inventory Days	215.92	40.91	45.66	51.98	61.65	57.03	41.15	30.85	54.16	55.75
Payable days	12.46	6.5	7.17	7.47	10	6.31	3.36	10.07	19.05	7.05
PER(x)	0	0	0	0	0	26.59	20.19	20.13	44.37	47.63
Price/Book(x)	0	0	0	0	0	0.97	1.14	0.93	1.77	1.96
Dividend Yield(%)	0	0	0	0	0	0.57	0	0	0	0
EV/Net Sales(x)	2.25	0.35	0.31	0.35	0.34	0.44	0.39	0.38	1.03	0.81
EV/Core EBITDA(x)	38.89	8.99	7.99	8.23	7.61	11	9.6	9.64	17.55	19.62
Net Sales Growth(%)	0	951.19	39.38	12.21	7.61	28.19	29.65	-5.4	-39.97	43.04
EBIT Growth(%)	0	564.94	56.08	24.02	16.97	1.4	51.67	-10.58	-9.34	3.86
PAT Growth(%)	0	653.46	40.42	28.2	30.54	24.5	59.14	-13.36	-11.04	7.34
EPS Growth(%)	0	0	0	0	0	0	59.15	-13.36	-11.03	7.34
Debt/Equity(x)	3.03	4.71	3.59	4.13	1.32	0.67	0.6	0.59	0.64	0.63
Current Ratio(x)	1.27	1.33	1.53	1.38	1.37	2.01	2.02	1.96	1.94	2.14
Quick Ratio(x)	0.56	0.51	0.64	0.53	0.46	1.09	1.38	1.58	1.38	1.31
Interest Cover(x)	1.33	1.4	1.34	1.54	1.65	1.95	2.03	2.18	2.07	2.03
Total Debt/Mcap(x)	0	0	0	0	0	0.69	0.53	0.63	0.36	0.32

Narmada Agrobase Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	68.7	67.69	67.05	66.47	66.47	66.47	66.47	66.47	63.94	63.57
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	31.3	32.31	32.95	33.53	33.53	33.53	33.53	33.53	36.06	36.43
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	0.93	0.92	0.91	0.9	0.9	0.9	0.9	0.9	0.87	0.86
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.42	0.44	0.45	0.45	0.45	0.45	0.45	0.45	0.49	0.49
Others	0	0	0	0	0	0	0	0	0	0
Total	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35

Pros

Debtor days have improved from 19.05 to 7.05days.

Cons

Company has a low return on equity of 4% over the last 3 years.

* 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.

Narmada Agrobase News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 3400/-

Indian Potash

IPO

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

Narmada Agrobase

Add Watchlist

Narmada Agrobase Research see more...

Overview Inc. Year: 2013Industry: Agriculture

Narmada Agrobase Share Price

Alert Data

Quarterly Price

Peer Comparison

Narmada Agrobase Quarterly Results

Narmada Agrobase Profit & Loss

Growth Rates

Narmada Agrobase Balance Sheet

Narmada Agrobase Cash Flow

Narmada Agrobase Ratios

Narmada Agrobase Shareholding Pattern

Narmada Agrobase News

Top Unlisted Companies & InstaBuy Companies

Indian Potash

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!