Prima Agro Ltd

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

Prima Agro Ltd

₹ 14.7 4.86%
04 Nov 4:01 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 ₹ 7.62 Cr.
  • Current Price ₹ 14.7
  • High / Low ₹ 24.6 / 12.4
  • Stock P/E 17.3
  • Book Value ₹ 30.2
  • Dividend Yield 0.00 %
  • ROCE -0.40 %
  • ROE -2.16 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.48 times its book value

Cons

  • The company has delivered a poor sales growth of -7.75% over past five years.
  • Company has a low return on equity of 0.84% over last 3 years.
  • Earnings include an other income of Rs.1.19 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

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
3.53 3.33 2.81 2.82 2.72 2.57 2.43 2.39 2.60 2.66 2.43 2.79 2.74
2.65 2.65 2.56 3.53 2.51 3.56 2.90 2.11 2.83 2.13 2.16 3.78 2.41
Operating Profit 0.88 0.68 0.25 -0.71 0.21 -0.99 -0.47 0.28 -0.23 0.53 0.27 -0.99 0.33
OPM % 24.93% 20.42% 8.90% -25.18% 7.72% -38.52% -19.34% 11.72% -8.85% 19.92% 11.11% -35.48% 12.04%
0.05 0.06 0.40 1.45 0.06 0.06 0.42 0.92 0.10 0.10 0.10 0.89 0.10
Interest 0.00 0.00 0.00 0.05 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.04 0.00
Depreciation 0.19 0.19 0.19 0.16 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.21 0.18
Profit before tax 0.74 0.55 0.46 0.53 0.09 -1.11 -0.23 0.99 -0.31 0.45 0.19 -0.35 0.25
Tax % 28.38% 27.27% -28.26% 184.91% 33.33% 4.50% 0.00% 12.12% 0.00% 26.67% 26.32% -37.14% 28.00%
0.54 0.40 0.60 -0.46 0.07 -1.16 -0.23 0.87 -0.31 0.33 0.14 -0.22 0.19
EPS in Rs 1.04 0.77 1.15 -0.89 0.13 -2.23 -0.44 1.67 -0.60 0.64 0.27 -0.42 0.37
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
92.72 14.07 13.59 15.67 16.39 13.78 12.48 10.11 10.47 10.62
88.18 10.26 11.33 11.33 13.24 11.86 11.38 11.09 10.88 10.48
Operating Profit 4.54 3.81 2.26 4.34 3.15 1.92 1.10 -0.98 -0.41 0.14
OPM % 4.90% 27.08% 16.63% 27.70% 19.22% 13.93% 8.81% -9.69% -3.92% 1.32%
0.32 0.40 0.08 1.83 1.52 1.38 1.96 1.47 1.18 1.19
Interest 0.07 0.05 0.07 0.05 0.05 0.06 0.05 0.03 0.04 0.04
Depreciation 0.69 0.63 0.90 0.62 0.66 0.75 0.72 0.72 0.75 0.75
Profit before tax 4.10 3.53 1.37 5.50 3.96 2.49 2.29 -0.26 -0.02 0.54
Tax % 25.12% 28.61% 49.64% 29.82% 35.61% 24.10% 68.56% 73.08% 200.00%
3.06 2.52 0.69 3.85 2.55 1.88 0.72 -0.45 -0.06 0.44
EPS in Rs 5.89 4.85 1.33 7.41 4.91 3.62 1.39 -0.87 -0.12 0.86
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: %
5 Years: -8%
3 Years: -9%
TTM: 6%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 156%
Stock Price CAGR
10 Years: 7%
5 Years: -17%
3 Years: -20%
1 Year: -38%
Return on Equity
10 Years: %
5 Years: 5%
3 Years: 1%
Last Year: -2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 5.20 5.19 5.19 5.19 5.19 5.19 5.19 5.19 5.19
Reserves -1.19 1.33 2.02 5.87 8.42 10.30 11.02 10.57 10.51
6.38 6.18 6.38 6.48 6.77 6.75 6.60 6.47 6.61
4.08 2.66 2.76 3.28 3.83 3.42 3.71 4.13 3.59
Total Liabilities 14.47 15.36 16.35 20.82 24.21 25.66 26.52 26.36 25.90
3.75 4.23 4.03 3.97 3.61 4.63 4.35 4.49 4.26
CWIP 0.37 0.00 0.00 0.00 0.51 0.18 0.00 0.00 0.00
Investments 5.20 6.79 6.62 11.30 13.97 14.21 16.33 14.95 14.70
5.15 4.34 5.70 5.55 6.12 6.64 5.84 6.92 6.94
Total Assets 14.47 15.36 16.35 20.82 24.21 25.66 26.52 26.36 25.90

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
1.12 3.87 2.54 1.49 -0.07 -0.97 -0.55
-0.96 -3.94 -2.77 -1.21 2.32 0.74 0.53
0.13 0.05 0.11 -0.14 -2.61 -0.14 0.13
Net Cash Flow 0.29 -0.02 -0.12 0.15 -0.37 -0.37 0.11
Free Cash Flow 0.42 3.40 1.74 0.09 -0.33 -1.83 -1.00
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 91% 109% 123% 124% 65% 81% 117%

Ratios

Consolidated / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 1.30 8.04 11.55 9.55 7.13 9.27 7.60 7.94 9.41
Inventory Days 0.41 41.06 31.89
Days Payable 10.92 638.75 503.20
Cash Conversion Cycle -9.21 -589.65 -459.76 9.55 7.13 9.27 7.60 7.94 9.41
Working Capital Days 6.69 121.15 132.14 213.36 -28.06 -17.22 -7.90 -19.50 17.08
ROCE % 28.16% 10.95% 35.52% 13.87% 9.67% 20.42% -1.95% -0.40%

Insights

In beta
Mar 2015 Mar 2016 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Capacity Utilization
% ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Installed Capacity
MT ・Standalone data
Power & Fuel Cost per MT
Rs/MT ・Standalone data
Production Volume
MT ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15% 40.15%
59.85% 59.84% 59.86% 59.85% 59.85% 59.85% 59.85% 59.85% 59.85% 59.85% 59.84% 59.84%
No. of Shareholders 12,74212,75412,75712,83212,91612,90312,77112,78912,75712,73312,74812,727

Documents

Announcements

Annual reports