White Organic Agro Ltd

White Organic Agro is engaged in Business of Wholesale of cereals & pulses.

  • Market Cap: 19.71 Cr.
  • Current Price: 5.63
  • 52 weeks High / Low 16.45 / 3.80
  • Book Value: 19.55
  • Stock P/E: 33.98
  • Dividend Yield: 0.00 %
  • ROCE: 12.56 %
  • ROE: 9.06 %
  • Sales Growth (3Yrs): 354 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company is virtually debt free.
Stock is trading at 0.29 times its book value
Cons:
Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding is low: 25.50%
Company has a low return on equity of 13.63% for last 3 years.
Earnings include an other income of Rs.2.80 Cr.

Peer comparison Sector: Trading // Industry: Trading

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
10 17 35 48 88 75 81 91 90 46 53 69
9 17 33 45 83 70 76 86 101 42 50 64
Operating Profit 1 1 2 3 5 5 5 6 -10 4 4 4
OPM % 13% 5% 5% 7% 6% 6% 6% 6% -11% 8% 7% 6%
Other Income 0 1 1 0 1 0 1 0 0 1 1 1
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
Profit before tax 2 2 2 4 6 5 6 6 -10 4 4 5
Tax % 20% 0% 0% 0% 41% 8% 7% 7% -6% 8% 12% 18%
Net Profit 1 2 2 4 3 5 5 6 -10 4 4 3
EPS in Rs 0.49 0.60 0.80 1.44 0.84 1.33 1.43 1.61 -2.99 1.17 1.03 0.96
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
16 9 7 7 4 4 21 188 338 259
16 9 7 7 4 4 21 177 333 257
Operating Profit 0 -0 -0 -0 -0 -0 0 11 5 2
OPM % 0% -3% -3% -1% -1% -4% 0% 6% 2% 1%
Other Income 0 1 1 1 1 1 2 3 2 3
Interest 0 0 0 0 0 0 0 0 0 -0
Depreciation 0 0 0 0 0 0 0 0 0 0
Profit before tax 0 0 0 0 0 1 2 13 7 4
Tax % 35% 23% 33% 49% 34% 32% 22% 16% 26%
Net Profit 0 0 0 0 0 0 1 10 5 1
EPS in Rs 0.10 0.10 0.12 0.09 0.12 0.14 0.58 2.86 1.42 0.17
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:116.48%
3 Years:354.09%
TTM:-22.86%
Compounded Profit Growth
10 Years:%
5 Years:86.55%
3 Years:137.71%
TTM:-96.90%
Stock Price CAGR
10 Years:10.10%
5 Years:-5.82%
3 Years:-44.81%
1 Year:-63.18%
Return on Equity
10 Years:%
5 Years:10.02%
3 Years:13.63%
Last Year:9.06%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
8 12 12 12 12 12 12 18 35 35
Reserves 4 12 12 12 13 13 14 35 23 33
Borrowings 0 0 0 0 0 0 0 0 1 8
0 0 1 2 2 1 8 46 67 84
Total Liabilities 13 25 25 26 27 26 35 98 126 160
0 0 0 0 0 0 0 1 1 0
CWIP 0 0 0 0 0 0 0 0 0 0
Investments 0 0 2 1 0 21 27 24 21 24
12 24 23 25 27 5 8 74 105 137
Total Assets 13 25 25 26 27 26 35 98 126 160

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-2 -12 1 -1 -2 4 -0 -12 0
0 0 -1 1 2 -4 -4 5 5
2 12 0 0 -0 0 4 12 -0
Net Cash Flow 0 -0 0 -1 -0 0 0 5 4

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 2% 2% 2% 2% 2% 7% 34% 13%
Debtor Days 15 27 146 215 512 0 71 101 89
Inventory Turnover 258.57 205.14 203.14 2,056.00 32.65 45.34