Narmada Gelatines Ltd

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

Narmada Gelatines Ltd

₹ 393 -0.14%
11 Jun - close price
narmadagelatines.com BSE: 526739
About

Incorporated in 1969, Narmada Gelatines Ltd manufactures and sells Gelatine and Ossein[1]

Key Points

Business Overview:[1]
Company is engaged in the manufacture
of ossein and gelatin. It is located at Jabalpur
and has access to its main and essential
inputs of crushed bones, acid, lime and
water

Website BSE
  • Market Cap ₹ 238 Cr.
  • Current Price ₹ 393
  • High / Low ₹ 449 / 300
  • Stock P/E 13.8
  • Book Value ₹ 197
  • Dividend Yield 2.54 %
  • ROCE 19.9 %
  • ROE 15.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 157%

Cons

  • The company has delivered a poor sales growth of 7.07% over past five years.
  • Company has a low return on equity of 13.8% over last 3 years.

* 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

Commodities Chemicals Chemicals & Petrochemicals Specialty Chemicals

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
41.35 43.29 46.38 51.58 49.86 43.66 41.59 47.08 49.47 43.22 47.91 48.02 49.77
36.23 40.22 43.41 44.57 43.18 37.57 37.71 42.38 42.85 37.93 42.68 41.45 42.29
Operating Profit 5.12 3.07 2.97 7.01 6.68 6.09 3.88 4.70 6.62 5.29 5.23 6.57 7.48
OPM % 12.38% 7.09% 6.40% 13.59% 13.40% 13.95% 9.33% 9.98% 13.38% 12.24% 10.92% 13.68% 15.03%
0.59 0.15 1.18 0.80 0.19 0.27 0.39 0.45 0.50 0.56 0.77 0.29 0.03
Interest 0.00 0.00 0.08 0.12 0.11 0.09 0.09 0.05 0.03 0.03 0.27 0.55 0.36
Depreciation 0.82 0.48 0.48 0.48 0.48 0.50 0.51 0.51 0.52 0.52 0.59 0.55 0.55
Profit before tax 4.89 2.74 3.59 7.21 6.28 5.77 3.67 4.59 6.57 5.30 5.14 5.76 6.60
Tax % 28.43% 19.71% 20.89% 21.78% 26.43% 24.78% 27.25% 25.49% 25.27% 24.53% 25.49% 25.69% 18.79%
3.50 2.20 2.84 5.64 4.62 4.34 2.67 3.42 4.91 4.00 3.83 4.28 5.36
EPS in Rs 5.79 3.64 4.69 9.32 7.64 7.17 4.41 5.65 8.12 6.61 6.33 7.07 8.86
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
130 134 131 113 118 126 134 135 157 191 182 189
106 113 120 109 112 116 120 127 143 171 161 164
Operating Profit 24 21 11 4 5 9 14 8 15 20 21 25
OPM % 19% 16% 8% 3% 5% 7% 11% 6% 9% 10% 12% 13%
3 4 3 6 4 5 6 6 3 2 2 2
Interest 0 0 0 0 0 0 0 0 0 0 0 1
Depreciation 2 1 1 1 1 1 1 1 2 2 2 2
Profit before tax 25 23 13 8 8 13 18 11 15 20 21 23
Tax % 35% 34% 36% 27% 5% 24% 28% 26% 20% 23% 26% 24%
16 16 8 6 8 10 13 8 12 15 15 17
EPS in Rs 27.10 25.62 13.70 10.10 13.29 16.63 21.29 13.98 20.40 25.26 25.34 28.45
Dividend Payout % 12% 14% 29% 40% 30% 60% 47% 72% 49% 396% 39% 35%
Compounded Sales Growth
10 Years: 3%
5 Years: 7%
3 Years: 6%
TTM: 4%
Compounded Profit Growth
10 Years: 2%
5 Years: 12%
3 Years: 17%
TTM: 15%
Stock Price CAGR
10 Years: 9%
5 Years: 23%
3 Years: 25%
1 Year: 0%
Return on Equity
10 Years: 8%
5 Years: 10%
3 Years: 14%
Last Year: 15%

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
Equity Capital 4 6 6 6 6 6 6 6 6 6 6 6
Reserves 88 98 103 112 118 125 130 133 139 88 103 113
2 1 2 0 0 2 0 0 0 0 0 13
16 15 17 21 16 22 24 26 25 23 25 27
Total Liabilities 109 120 128 140 140 155 161 165 170 117 134 159
24 23 23 22 25 24 26 29 27 28 27 33
CWIP 0 0 0 0 0 1 2 0 0 0 0 7
Investments 25 27 34 45 53 68 65 50 48 4 10 41
61 70 72 73 62 61 69 85 94 85 97 78
Total Assets 109 120 128 140 140 155 161 165 170 117 134 159

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
10 6 7 7 9 12 5 3 2 14 15 17
-10 -0 -7 -2 -2 -5 -4 6 10 44 -12 -29
-1 -3 -2 -5 -3 -1 -9 -7 -6 -67 -0 5
Net Cash Flow -1 3 -2 0 4 6 -8 2 6 -9 2 -6

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 40 41 47 52 59 56 55 48 36 37 44 48
Inventory Days 174 194 169 192 144 144 166 166 185 152 161 155
Days Payable 33 21 23 52 40 62 63 62 57 42 50 57
Cash Conversion Cycle 182 214 193 193 163 138 158 152 164 147 155 146
Working Capital Days 102 120 124 146 127 101 109 115 119 97 103 101
ROCE % 28% 21% 12% 4% 5% 7% 11% 5% 10% 16% 20% 20%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
75.00% 75.00% 75.00% 75.00% 75.00% 77.65% 77.65% 77.65% 77.65% 75.00% 75.00% 75.00%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
24.99% 25.00% 24.98% 24.99% 24.99% 22.35% 22.34% 22.34% 22.34% 24.99% 24.99% 25.00%
No. of Shareholders 3,2643,5058,4428,3717,6787,5527,5697,5157,3787,8647,5477,560

* 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

Credit ratings