Trading · Founded 1990 · www.whiteorganic.co.in · BSE 513713 · · ISIN INE146C01019
No Notes Added Yet
Business
White Organic Agro Ltd. (WHITEORG) is an India-based company primarily engaged in the business of organic farming, supply chain management, and retailing of organic produce. The company focuses on creating a "farm-to-fork" supply chain for various organic agricultural products. Its core business model involves sourcing organic produce (potentially from its own farms or contract farming), processing/packaging, and then distributing these products through various channels, including retail and wholesale. The company generates revenue by earning margins on the sale of its organic agricultural products.
Revenue Mix
Based on its stated business activities, the primary revenue segment is the "Trading of Organic Agricultural Products." While the company also mentions organic farming and retailing, these activities are integrated into the broader organic agri-product supply chain. Detailed segment-wise revenue breakdown (e.g., by specific product category or farming vs. trading vs. retail) is not readily available without deep dive into full annual reports, but the predominant portion of revenue is expected from the trading and sale of organic commodities.
Industry
White Organic Agro operates within the Indian agricultural trading industry, specifically targeting the niche but growing organic food market. The broader agricultural trading industry in India is vast, highly fragmented, and characterized by numerous unorganized players. The organic segment, however, is more structured due to the need for certifications and traceability. White Organic Agro positions itself as an integrated player striving for a "farm-to-fork" approach, aiming for quality control and integrity in the organic supply chain. Compared to large, established agri-traders, it is a relatively smaller player but has a defined niche in the premium organic segment, competing with other specialized organic brands and retailers.
MOAT
The company's potential competitive advantages are:
Organic Certification & Trust: A robust system for ensuring and maintaining organic certifications builds consumer trust, which is crucial in this segment.
Supply Chain Control: Its stated focus on "farm to fork" and involvement in various stages from farming to retailing could provide better control over product quality, sourcing, and potentially cost efficiency compared to pure traders.
Niche Brand: While likely nascent, "White Organic" has the potential to become a recognized brand for quality organic produce in India, catering to a specific consumer demand.
A wide and strong moat (like significant scale, network effects, or high switching costs) is not evident at its current stage.
Growth Drivers
Growing Organic Market: Increasing consumer awareness, health consciousness, and rising disposable incomes in India are driving demand for organic, healthy, and sustainable food products.
Expansion of Product Portfolio: Introducing a wider range of organic grains, pulses, fruits, vegetables, and potentially value-added processed organic foods.
Distribution Channel Expansion: Increasing its retail footprint (both physical and online), forging partnerships with modern retail chains, and leveraging e-commerce platforms.
Government Initiatives: Potential government support and policies promoting organic farming and sustainable agriculture could benefit the company.
Risks
Commodity Price Volatility: Prices of agricultural products, including organic ones, are susceptible to fluctuations due to weather conditions, supply-demand dynamics, and global factors, impacting profit margins.
Supply Chain Disruptions: The business is vulnerable to disruptions caused by adverse weather events, pest infestations, disease outbreaks, or logistics challenges in the agricultural sector.
Quality & Certification Risk: Maintaining strict organic certification standards and product quality across the entire supply chain is critical and any lapse can severely damage brand reputation and trust.
Intense Competition: Growing interest in the organic segment could attract larger, well-funded players, increasing competition from existing specialized brands and unorganized local markets.
Working Capital Intensity: Trading businesses typically require significant working capital to manage inventory, procure raw materials, and extend credit to distributors.
Regulatory Changes: Changes in food safety regulations, organic certification norms, or agricultural policies could impact operations and costs.
Management & Ownership
The company's operations are led by its promoters, with Mr. Darshak Rupani serving as the Managing Director. As of March 31, 2024, the Promoter and Promoter Group holding stood at approximately 41.05%, indicating a significant stake and alignment with the company's long-term interests. The remaining shares are held by the public. The management's strategy appears focused on carving out a niche in the growing organic food market through an integrated supply chain approach.
Outlook
White Organic Agro is positioned in the burgeoning organic food market in India, which presents a significant growth opportunity driven by changing consumer preferences. Its emphasis on an integrated "farm-to-fork" model could allow for better quality control and brand building, potentially fostering customer loyalty. However, the company operates in a competitive and highly sensitive sector. Key challenges include managing the inherent volatility of agricultural commodity prices, ensuring strict adherence to organic standards, and scaling operations efficiently amidst increasing competition from both specialized and larger players entering the organic space. The company's ability to effectively manage its supply chain, maintain its organic integrity, and expand its market reach will be crucial for sustained growth and profitability.
| #(Fig in Cr.) | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 90 | 46 | 53 | 69 | 22 | 18 | 24 | 29 | 68 | 25 |
| Other Income | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Income | 91 | 47 | 54 | 70 | 23 | 19 | 25 | 30 | 68 | 26 |
| Total Expenditure | 101 | 42 | 50 | 64 | 37 | 17 | 24 | 29 | 72 | 23 |
| Operating Profit | -10 | 4 | 4 | 5 | -14 | 2 | 1 | 1 | -3 | 3 |
| 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 | -10 | 4 | 4 | 5 | -14 | 2 | 1 | 1 | -3 | 3 |
| Provision for Tax | 1 | 0 | 1 | 1 | -2 | 0 | 0 | 0 | -1 | 1 |
| Profit After Tax | -11 | 4 | 4 | 4 | -12 | 1 | 1 | 1 | -3 | 2 |
| Adjustments | 0 | 0 | -0 | -1 | 1 | -0 | -0 | -0 | 0 | -0 |
| Profit After Adjustments | -10 | 4 | 4 | 3 | -11 | 1 | 1 | 1 | -2 | 2 |
| Adjusted Earnings Per Share | -3 | 1.2 | 1 | 1 | -3.1 | 0.4 | 0.2 | 0.2 | -0.6 | 0.6 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 9 | 7 | 7 | 4 | 4 | 21 | 188 | 338 | 190 | 140 | 146 |
| Other Income | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 3 | 4 |
| Total Income | 0 | 10 | 8 | 8 | 5 | 4 | 22 | 190 | 340 | 193 | 143 | 149 |
| Total Expenditure | 0 | 9 | 7 | 7 | 4 | 4 | 21 | 177 | 333 | 193 | 142 | 148 |
| Operating Profit | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 14 | 7 | 1 | 1 | 2 |
| 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 | 0 |
| Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 13 | 7 | 0 | 1 | 2 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 |
| Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 11 | 5 | 0 | 0 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 5 | 0 | 0 | 2 |
| Adjusted Earnings Per Share | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 2.9 | 1.4 | 0.1 | 0.1 | 0.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -26% | -9% | 104% | 0% |
| Operating Profit CAGR | 0% | -59% | 0% | 0% |
| PAT CAGR | 0% | -100% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | -20% | -14% | -14% |
| ROE Average | 1% | 4% | 9% | 5% |
| ROCE Average | 1% | 5% | 11% | 6% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 0 | 24 | 25 | 25 | 25 | 25 | 31 | 52 | 58 | 65 | 65 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
| Other Non-Current Liabilities | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Total Current Liabilities | 0 | 0 | 1 | 2 | 2 | 1 | 4 | 44 | 66 | 70 | 51 |
| Total Liabilities | 0 | 25 | 25 | 26 | 27 | 26 | 35 | 98 | 126 | 137 | 123 |
| Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Other Non-Current Assets | 0 | 1 | 9 | 1 | 0 | 21 | 27 | 24 | 21 | 26 | 27 |
| Total Current Assets | 0 | 24 | 16 | 25 | 27 | 5 | 8 | 73 | 104 | 112 | 96 |
| Total Assets | 0 | 25 | 25 | 26 | 27 | 26 | 35 | 98 | 126 | 137 | 123 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 5 | 9 | 5 |
| Cash Flow from Operating Activities | 0 | -12 | -4 | -1 | -2 | 4 | -0 | -12 | 0 | -4 | -9 |
| Cash Flow from Investing Activities | 0 | 0 | 5 | 1 | 2 | -4 | -4 | 5 | 5 | -1 | 0 |
| Cash Flow from Financing Activities | 0 | 12 | 0 | 0 | -0 | 0 | 4 | 12 | -0 | 0 | 4 |
| Net Cash Inflow / Outflow | 0 | -0 | 0 | -1 | -0 | 0 | 0 | 5 | 4 | -4 | -4 |
| Closing Cash & Cash Equivalent | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 5 | 9 | 5 | 1 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.1 | 0.1 | 0.12 | 0.09 | 0.12 | 0.15 | 0.57 | 2.87 | 1.42 | 0.08 | 0.08 |
| CEPS(Rs) | 0.12 | 0.11 | 0.14 | 0.1 | 0.16 | 0.16 | 0.59 | 3.25 | 1.49 | 0.1 | 0.12 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 7.28 | 9.68 | 9.8 | 9.88 | 10.01 | 10.16 | 10.73 | 14.89 | 16.45 | 18.51 | 18.56 |
| Core EBITDA Margin(%) | 0.47 | -2.99 | -2.62 | -1.29 | -1.45 | -3.35 | 0.14 | 5.76 | 1.57 | -1.39 | -1.49 |
| EBIT Margin(%) | 1.69 | 3.47 | 5.98 | 5.83 | 11.65 | 14.9 | 8.85 | 7.02 | 2.06 | 0.26 | 0.68 |
| Pre Tax Margin(%) | 1.67 | 3.47 | 5.98 | 5.82 | 11.63 | 14.89 | 8.84 | 7.02 | 2.05 | 0.26 | 0.38 |
| PAT Margin (%) | 1.1 | 2.67 | 4.16 | 3.09 | 7.73 | 10.12 | 6.95 | 5.88 | 1.51 | 0.18 | 0.28 |
| Cash Profit Margin (%) | 1.25 | 2.98 | 4.71 | 3.65 | 9.79 | 11.4 | 7.18 | 5.95 | 1.54 | 0.19 | 0.3 |
| ROA(%) | 1.38 | 1.3 | 1.2 | 0.85 | 1.15 | 1.37 | 4.66 | 16.87 | 4.56 | 0.27 | 0.3 |
| ROE(%) | 1.41 | 1.32 | 1.23 | 0.89 | 1.24 | 1.45 | 5.49 | 28.44 | 9.31 | 0.58 | 0.61 |
| ROCE(%) | 2.17 | 1.72 | 1.76 | 1.68 | 1.86 | 2.13 | 6.45 | 32.04 | 12.56 | 0.79 | 1.4 |
| Receivable days | 14.63 | 26.57 | 90.49 | 181.54 | 447.94 | 0 | 70.43 | 53.31 | 72.41 | 140.88 | 153.27 |
| Inventory Days | 1.62 | 0 | 3.79 | 0 | 0 | 0 | 0.37 | 11 | 8.05 | 7.21 | 0 |
| Payable days | 0 | 0 | 0.08 | 40.01 | 169.57 | 100.45 | 29.17 | 46.4 | 54.46 | 118.97 | 147.6 |
| PER(x) | 59.43 | 199.21 | 79.45 | 35.86 | 56.83 | 69.22 | 41.47 | 17.67 | 15.54 | 62.47 | 49.63 |
| Price/Book(x) | 0.84 | 1.99 | 0.97 | 0.32 | 0.7 | 1 | 2.22 | 3.4 | 1.34 | 0.27 | 0.22 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.61 | 5.28 | 3.2 | 1.08 | 4.4 | 7.03 | 2.91 | 0.92 | 0.2 | 0.07 | 0.12 |
| EV/Core EBITDA(x) | 32.88 | 139.72 | 48.95 | 16.91 | 32.08 | 43.46 | 31.93 | 12.74 | 9.69 | 27.39 | 17.7 |
| Net Sales Growth(%) | 0 | -42.97 | -20.59 | -1 | -43.98 | -9.27 | 468.83 | 813.95 | 79.88 | -43.72 | -26.65 |
| EBIT Growth(%) | 0 | 17.02 | 36.83 | -3.57 | 11.93 | 16.09 | 239.46 | 633.28 | -48.06 | -92.87 | 91.91 |
| PAT Growth(%) | 0 | 38.72 | 23.59 | -26.52 | 40.18 | 18.75 | 292.31 | 682.52 | -54.5 | -93.11 | 12.53 |
| EPS Growth(%) | 0 | -5.65 | 23.59 | -26.53 | 40.21 | 18.75 | 292.31 | 399.28 | -50.48 | -94.46 | 4.07 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.02 | 0.01 | 0.01 | 0.03 | 0.06 |
| Current Ratio(x) | 45.62 | 54.08 | 25.42 | 14.84 | 13.65 | 4.56 | 1.84 | 1.67 | 1.57 | 1.59 | 1.86 |
| Quick Ratio(x) | 45.36 | 54.08 | 25.3 | 14.84 | 13.65 | 4.56 | 1.93 | 1.41 | 1.51 | 1.53 | 1.86 |
| Interest Cover(x) | 76.03 | 644.85 | 682.97 | 963.12 | 581.56 | 1218.61 | 653 | 5362.92 | 309.52 | 61.33 | 2.26 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0.01 | 0.11 | 0.29 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -26% | -9% | +104% | — |
| Operating Profit CAGR | 0% | -59% | 0% | — |
| PAT CAGR | — | -100% | — | — |
| Share Price CAGR | -27% | -20% | -14% | -14% |
| ROE Average | +1% | +4% | +9% | +5% |
| ROCE Average | +1% | +5% | +11% | +6% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 | 74.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.