Prima Agro Ltd

Prima Agro Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Prima Agro Ltd

₹ 20.2 -3.80%
05 Dec 3:40 p.m.
primaagro.in BSE: 519262
About

Incorporated in 1987, Prima Agro Ltd is in the business of manufacturing compounded
animal feed.[1]

Key Points

Business Overview:[1][2][3]
PAL is engaged in manufacturing ready-mixed compound cattle feed in pellet form. It is in the business of:
a) Contract Manufacturing:
PAL specializes in contract manufacturing
of customized ready-mixed compound cattle
feed pellets as per formulae, specifications, instructions as to the quantity of raw material
and the quality of the finished products given
by the customers. It is now operating on contract manufacturing for KSE Ltd.
b) Animal Feed:
The Animal Feed Division produces cattle feed pellets in 70 kg and 50 kg packs and forms a key part of the Group’s backward integration strategy. A major share of the de-oiled cake from the group’s facility is used in this unit through job contract manufacturing.

Website BSE
  • Market Cap ₹ 10.5 Cr.
  • Current Price ₹ 20.2
  • High / Low ₹ 36.5 / 18.9
  • Stock P/E 14.8
  • Book Value ₹ 30.6
  • Dividend Yield 0.00 %
  • ROCE -1.95 %
  • ROE -4.13 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.65 times its book value

Cons

  • The company has delivered a poor sales growth of -5.74% over past five years.
  • Company has a low return on equity of 5.76% over last 3 years.
  • Earnings include an other income of Rs.1.54 Cr.

* 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Other Agricultural Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
3.45 3.33 3.19 3.53 3.33 2.81 2.82 2.72 2.57 2.43 2.39 2.60 2.66
2.93 2.39 3.67 2.65 2.65 2.56 3.53 2.51 3.56 2.90 2.11 2.83 2.13
Operating Profit 0.52 0.94 -0.48 0.88 0.68 0.25 -0.71 0.21 -0.99 -0.47 0.28 -0.23 0.53
OPM % 15.07% 28.23% -15.05% 24.93% 20.42% 8.90% -25.18% 7.72% -38.52% -19.34% 11.72% -8.85% 19.92%
0.09 0.09 1.16 0.05 0.06 0.40 1.45 0.06 0.06 0.42 0.92 0.10 0.10
Interest 0.00 0.00 0.06 0.00 0.00 0.00 0.05 0.00 0.00 0.00 0.03 0.00 0.00
Depreciation 0.18 0.18 0.22 0.19 0.19 0.19 0.16 0.18 0.18 0.18 0.18 0.18 0.18
Profit before tax 0.43 0.85 0.40 0.74 0.55 0.46 0.53 0.09 -1.11 -0.23 0.99 -0.31 0.45
Tax % 27.91% 29.41% 0.00% 28.38% 27.27% -28.26% 184.91% 33.33% 4.50% 0.00% 12.12% 0.00% 26.67%
0.30 0.60 0.41 0.54 0.40 0.60 -0.46 0.07 -1.16 -0.23 0.87 -0.31 0.33
EPS in Rs 0.58 1.15 0.79 1.04 0.77 1.15 -0.89 0.13 -2.23 -0.44 1.67 -0.60 0.64
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
9.28 11.14 11.47 11.87 92.72 14.07 13.59 15.67 16.39 13.78 12.48 10.11 10.08
8.36 9.85 9.55 9.02 88.18 10.26 10.97 11.33 13.24 11.86 11.38 11.09 9.97
Operating Profit 0.92 1.29 1.92 2.85 4.54 3.81 2.62 4.34 3.15 1.92 1.10 -0.98 0.11
OPM % 9.91% 11.58% 16.74% 24.01% 4.90% 27.08% 19.28% 27.70% 19.22% 13.93% 8.81% -9.69% 1.09%
-0.02 0.04 0.00 0.36 0.32 0.40 -0.29 1.83 1.52 1.38 1.96 1.47 1.54
Interest 0.10 0.05 0.04 0.07 0.07 0.05 0.06 0.05 0.05 0.06 0.05 0.03 0.03
Depreciation 0.28 0.32 0.85 0.73 0.69 0.63 0.90 0.62 0.66 0.75 0.72 0.72 0.72
Profit before tax 0.52 0.96 1.03 2.41 4.10 3.53 1.37 5.50 3.96 2.49 2.29 -0.26 0.90
Tax % 50.00% 64.58% 37.86% 28.22% 25.12% 28.90% 49.64% 29.82% 35.61% 24.10% 68.56% 73.08%
0.26 0.35 0.64 1.73 3.06 2.52 0.69 3.85 2.55 1.88 0.72 -0.45 0.66
EPS in Rs 0.50 0.67 1.23 3.33 5.89 4.85 1.33 7.41 4.91 3.62 1.39 -0.87 1.27
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -1%
5 Years: -6%
3 Years: -15%
TTM: -8%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 34%
Stock Price CAGR
10 Years: 8%
5 Years: 6%
3 Years: -8%
1 Year: -16%
Return on Equity
10 Years: %
5 Years: 10%
3 Years: 6%
Last Year: -4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 5.19 5.19 5.19 5.19 5.19 5.19 5.19 5.19 5.19 5.19 5.19 5.19 5.20
Reserves -7.03 -6.68 -6.09 -4.26 -1.19 1.33 2.02 5.87 8.42 10.30 11.02 10.57 10.71
6.40 6.33 6.72 6.68 6.57 6.39 6.59 6.63 6.77 6.75 6.60 6.47 5.59
3.01 3.90 4.80 3.55 3.91 2.44 2.55 3.12 3.83 3.42 3.71 4.13 5.45
Total Liabilities 7.57 8.74 10.62 11.16 14.48 15.35 16.35 20.81 24.21 25.66 26.52 26.36 26.95
4.26 4.02 3.92 4.29 3.75 4.23 4.03 3.97 3.61 4.63 4.35 4.49 4.57
CWIP 0.00 0.20 0.38 0.00 0.37 0.00 0.00 0.00 0.51 0.18 0.00 0.00 1.10
Investments 1.02 1.35 2.95 3.66 5.21 6.79 6.62 11.30 13.97 14.21 16.33 14.95 12.65
2.29 3.17 3.37 3.21 5.15 4.33 5.70 5.54 6.12 6.64 5.84 6.92 8.63
Total Assets 7.57 8.74 10.62 11.16 14.48 15.35 16.35 20.81 24.21 25.66 26.52 26.36 26.95

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0.77 1.73 2.41 1.89 3.83 1.30 1.12 3.87 2.54 1.49 -0.07 -0.97
-0.59 -1.55 -2.62 -1.77 -3.37 -1.11 -0.96 -3.94 -2.77 -1.21 2.32 0.74
-0.17 -0.13 0.28 0.04 -0.20 -0.39 0.13 0.05 0.11 -0.14 -2.61 -0.14
Net Cash Flow 0.01 0.05 0.07 0.17 0.26 -0.20 0.29 -0.02 -0.12 0.15 -0.37 -0.37

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 15.34 8.85 6.68 7.69 1.30 8.04 11.55 9.55 7.13 9.27 7.60 7.94
Inventory Days 32.52
Days Payable 513.17
Cash Conversion Cycle 15.34 8.85 6.68 7.69 1.30 8.04 -469.09 9.55 7.13 9.27 7.60 7.94
Working Capital Days -72.76 -86.50 -111.06 -65.19 -9.80 -28.28 -18.26 -25.86 -28.06 -17.22 -7.90 -19.50
ROCE % 15.97% 21.49% 20.64% 35.59% 45.10% 30.49% 13.48% 24.07% 13.82% 11.59% 20.42% -1.95%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
40.11% 40.13% 40.13% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15%
59.90% 59.86% 59.87% 59.85% 59.85% 59.84% 59.86% 59.85% 59.85% 59.85% 59.85% 59.85%
No. of Shareholders 12,81712,81312,74912,72412,74212,75412,75712,83212,91612,90312,77112,789

Documents

Announcements

Annual reports