Narmada Macplast Drip Irrigation Systems Ltd

Narmada Macplast Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Narmada Macplast Drip Irrigation Systems Ltd

₹ 174 0.35%
21 May - close price
narmadadrip.com BSE: 517431
About

Incorporated in 1992, Narmada Macplast DIS
Ltd is in the business of drip irrigation system

Key Points

Business Overview:[1]
Company deals in water management system, consultancy of plastic products & raw materials, Govt. Supplies and liaison work

Website BSE
  • Market Cap ₹ 63.2 Cr.
  • Current Price ₹ 174
  • High / Low ₹ 183 / 15.5
  • Stock P/E 11.7
  • Book Value ₹ 21.3
  • Dividend Yield 0.06 %
  • ROCE 122 %
  • ROE 107 %
  • Face Value ₹ 10.0
Edit ratios

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 8.21 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

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
3.62 4.90 2.43 2.48 0.21 0.00 0.06 1.42 0.34 0.00 0.98 3.53 2.47
3.88 4.85 2.60 2.54 0.26 0.04 0.06 1.50 0.38 0.06 0.86 3.33 2.06
Operating Profit -0.26 0.05 -0.17 -0.06 -0.05 -0.04 0.00 -0.08 -0.04 -0.06 0.12 0.20 0.41
OPM % -7.18% 1.02% -7.00% -2.42% -23.81% 0.00% -5.63% -11.76% 12.24% 5.67% 16.60%
0.03 0.10 0.06 0.01 0.12 0.06 0.06 0.07 0.03 0.08 0.12 5.51 0.11
Interest 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00
Profit before tax -0.24 0.14 -0.12 -0.06 0.06 0.01 0.05 -0.02 -0.02 0.00 0.23 5.71 0.52
Tax % -25.00% 28.57% 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% 17.39% 16.64% 17.31%
-0.18 0.10 -0.13 -0.06 0.09 0.01 0.05 -0.02 -0.03 0.00 0.19 4.76 0.43
EPS in Rs -0.50 0.28 -0.36 -0.17 0.25 0.03 0.14 -0.06 -0.08 0.00 0.52 13.14 1.19
Raw PDF

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: 167%
1 Year: 577%
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%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
45.67% 45.67% 45.67% 45.67% 45.67% 45.67% 45.67% 45.67% 45.67% 12.34% 5.58% 5.58%
1.34% 1.34% 1.34% 1.34% 1.34% 1.34% 1.34% 1.34% 1.34% 1.34% 1.34% 0.00%
52.99% 53.00% 53.00% 52.99% 52.99% 53.00% 53.00% 52.99% 52.99% 86.31% 93.08% 94.42%
No. of Shareholders 2,8962,9092,9292,9272,9282,9472,9543,0393,0823,1533,3704,283

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports