Narmada Macplast Drip Irrigation Systems Ltd
₹ 166
0.42%
30 Apr
- close price
About
Incorporated in 1992, Narmada Macplast DIS
Ltd is in the business of drip irrigation system
Key Points
- Market Cap ₹ 60.0 Cr.
- Current Price ₹ 166
- High / Low ₹ 169 / 15.5
- Stock P/E 11.1
- Book Value ₹ 21.3
- Dividend Yield 0.00 %
- ROCE 122 %
- ROE 107 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 55.7%
Cons
- Stock is trading at 7.77 times its book value
- The company has delivered a poor sales growth of 12.0% over past five years.
- Promoter holding is low: 5.58%
- Earnings include an other income of Rs.5.82 Cr.
- Company has high debtors of 152 days.
- Promoter holding has decreased over last 3 years: -40.1%
* 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.
Peer comparison
Sector: Plastic products Industry: Plastics Products
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.09 | 0.02 | 0.37 | 5.95 | 0.45 | 8.94 | 3.97 | 3.67 | 12.46 | 10.02 | 1.81 | 6.98 | |
0.13 | 0.25 | 0.32 | 5.79 | 0.37 | 8.87 | 3.98 | 3.66 | 12.48 | 10.26 | 1.95 | 6.30 | |
Operating Profit | -0.04 | -0.23 | 0.05 | 0.16 | 0.08 | 0.07 | -0.01 | 0.01 | -0.02 | -0.24 | -0.14 | 0.68 |
OPM % | -44.44% | -1,150.00% | 13.51% | 2.69% | 17.78% | 0.78% | -0.25% | 0.27% | -0.16% | -2.40% | -7.73% | 9.74% |
-2.22 | 0.34 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.06 | 0.29 | 0.22 | 5.82 | |
Interest | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.02 | 0.03 | 0.05 | 0.02 |
Depreciation | 0.06 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 |
Profit before tax | -2.32 | 0.08 | 0.06 | 0.17 | 0.09 | 0.09 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 6.47 |
Tax % | 0.00% | 0.00% | 16.67% | 5.88% | 44.44% | 22.22% | 0.00% | 0.00% | 100.00% | 16.54% | ||
-2.32 | 0.08 | 0.05 | 0.16 | 0.05 | 0.07 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 5.39 | |
EPS in Rs | 0.44 | 0.14 | 0.19 | 0.00 | 0.00 | 0.03 | 0.03 | 0.00 | 14.88 | |||
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 80% |
5 Years: | 12% |
3 Years: | -18% |
TTM: | 286% |
Compounded Profit Growth | |
---|---|
10 Years: | 52% |
5 Years: | % |
3 Years: | 714% |
TTM: | % |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 124% |
1 Year: | 754% |
Return on Equity | |
---|---|
10 Years: | 23% |
5 Years: | 38% |
3 Years: | 56% |
Last Year: | 107% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3.63 | 3.48 | 3.48 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 |
Reserves | -1.73 | -1.49 | -1.57 | -1.42 | -1.37 | -1.32 | -1.32 | -1.32 | -1.31 | -1.28 | -1.29 | 4.10 |
0.54 | 0.59 | 0.00 | 0.00 | 0.39 | 0.34 | 0.15 | 0.35 | 0.43 | 0.43 | 0.61 | 0.00 | |
0.98 | 0.98 | 1.66 | 1.46 | 0.47 | 1.29 | 0.15 | 3.12 | 3.47 | 0.61 | 0.51 | 1.12 | |
Total Liabilities | 3.42 | 3.56 | 3.57 | 3.66 | 3.11 | 3.93 | 2.60 | 5.77 | 6.21 | 3.38 | 3.45 | 8.84 |
0.46 | 0.35 | 0.33 | 0.31 | 0.33 | 0.31 | 0.30 | 0.29 | 0.27 | 0.35 | 0.39 | 0.02 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 |
Investments | 0.27 | 0.67 | 0.70 | 0.73 | 0.87 | 0.90 | 0.81 | 0.83 | 0.59 | 0.61 | 0.65 | 0.01 |
2.69 | 2.54 | 2.54 | 2.62 | 1.91 | 2.72 | 1.49 | 4.65 | 5.35 | 2.42 | 2.34 | 8.81 | |
Total Assets | 3.42 | 3.56 | 3.57 | 3.66 | 3.11 | 3.93 | 2.60 | 5.77 | 6.21 | 3.38 | 3.45 | 8.84 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0.03 | 0.09 | 0.10 | 0.28 | 0.04 | -0.13 | 0.01 | -0.02 | -1.49 | -0.35 | -5.41 | ||
-0.25 | -0.04 | -0.03 | -0.18 | -0.04 | 0.09 | -0.01 | 0.24 | -0.94 | -0.12 | 6.47 | ||
0.12 | -0.04 | 0.12 | -0.06 | -0.07 | -0.18 | 0.19 | -0.18 | 2.74 | 0.15 | -0.63 | ||
Net Cash Flow | -0.17 | 0.02 | 0.19 | 0.04 | -0.07 | -0.22 | 0.19 | 0.04 | 0.30 | -0.33 | 0.43 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 1,297.78 | 9,125.00 | 601.76 | 37.42 | 640.78 | 67.77 | 60.68 | 363.01 | 119.23 | 40.43 | 278.29 | 151.65 |
Inventory Days | 4,380.00 | 1,095.00 | 260.71 | 2.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Days Payable | 0.00 | 4,197.50 | 2,372.50 | 60.83 | ||||||||
Cash Conversion Cycle | 5,677.78 | 6,022.50 | -1,510.03 | -21.29 | 640.78 | 67.77 | 60.68 | 363.01 | 119.23 | 40.43 | 278.29 | 151.65 |
Working Capital Days | 9,692.78 | -3,285.00 | 710.27 | 76.07 | 348.78 | 19.19 | 57.00 | 61.66 | 19.33 | 20.40 | 181.49 | 98.31 |
ROCE % | 0.00% | 2.67% | 8.76% | 4.13% | 3.41% | 0.39% | 0.78% | 1.11% | 1.45% | 2.10% | 121.65% |
Documents
Announcements
- Approval Of Audited Results 31.03.2025 1d
-
Board Meeting Outcome for Approval Of Audited Result
1d - Audited FY25 results: Rs. 539.17L profit, unmodified audit opinion, detailed financial statements disclosed.
-
Board Meeting Intimation for Approval Of Audited Results For The Year Ended 31-03-2025
23 Apr - Board meeting on April 29, 2025 to approve audited FY25 results; trading window closed till May 1.
-
Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A
15 Apr - Confirmation of non-applicability of SEBI circular for FY 2025-26.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Apr - Certificate under Regulation 74(5) for Q1 2025.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2012
from bse
-
Financial Year 2006
from bse
-
Financial Year 2000
from bse
-
Financial Year 1999
from bse
Business Overview:[1]
Company deals in water management system, consultancy of plastic products & raw materials, Govt. Supplies and liaison work