Natraj Proteins Ltd

About [ edit ]

Natraj Proteins Limited is an India-based company engaged in the manufacturing of vegetable oils and fats through solvent extraction process.

  • Market Cap 17.1 Cr.
  • Current Price 45.5
  • High / Low 46.1 / 14.0
  • Stock P/E
  • Book Value 85.9
  • Dividend Yield 0.00 %
  • ROCE 5.94 %
  • ROE 0.96 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Stock is trading at 0.53 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -12.57% over past five years.
  • Company has a low return on equity of 2.98% for last 3 years.
  • Company's cost of borrowing seems high

Peer comparison

Sector: Edible Oil Industry: Solvent Extraction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
46.83 23.23 49.95 78.81 38.73 23.01 24.80 69.24 37.08 23.83 29.18 46.43
43.79 21.57 48.18 77.75 37.20 21.68 23.74 67.77 36.40 24.72 30.69 43.34
Operating Profit 3.04 1.66 1.77 1.06 1.53 1.33 1.06 1.47 0.68 -0.89 -1.51 3.09
OPM % 6.49% 7.15% 3.54% 1.35% 3.95% 5.78% 4.27% 2.12% 1.83% -3.73% -5.17% 6.66%
Other Income -0.00 0.03 0.01 0.01 0.16 0.01 0.02 -0.00 0.01 0.02 0.02 0.02
Interest 1.69 1.55 1.39 0.61 0.67 1.06 0.96 0.73 0.87 0.68 0.26 0.43
Depreciation 0.19 0.13 0.13 0.22 0.17 0.17 0.15 0.15 0.16 0.15 0.05 0.10
Profit before tax 1.16 0.01 0.26 0.24 0.85 0.11 -0.03 0.59 -0.34 -1.70 -1.80 2.58
Tax % 1.72% 100.00% 26.92% 29.17% 5.88% 18.18% 33.33% 20.34% 26.47% -0.00% -0.00% -0.00%
Net Profit 1.13 -0.00 0.18 0.16 0.80 0.09 -0.03 0.47 -0.25 -1.70 -1.80 2.58
EPS in Rs 3.02 -0.00 0.48 0.43 2.14 0.24 -0.08 1.25 -0.67 -4.54 -4.80 6.89

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
168 132 189 220 317 364 302 201 258 196 191 154 137
162 130 184 211 297 348 296 203 254 189 185 150 135
Operating Profit 7 3 5 10 20 15 6 -2 4 6 6 5 1
OPM % 4% 2% 3% 4% 6% 4% 2% -1% 2% 3% 3% 3% 1%
Other Income 0 1 1 0 0 0 1 1 1 0 0 0 0
Interest 1 1 2 4 3 3 5 3 4 4 4 4 2
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 0
Profit before tax 5 2 2 5 16 12 2 -5 0 2 1 0 -1
Tax % 40% 34% 33% 35% 34% 33% 11% 0% 25% 10% 16% -3%
Net Profit 3 1 2 4 11 8 2 -5 0 2 1 0 -1
EPS in Rs 9.45 28.98 21.64 4.06 -14.17 0.61 4.30 3.07 0.91 -3.12
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years:2%
5 Years:-13%
3 Years:-16%
TTM:-12%
Compounded Profit Growth
10 Years:-13%
5 Years:-23%
3 Years:14%
TTM:-188%
Stock Price CAGR
10 Years:11%
5 Years:5%
3 Years:11%
1 Year:147%
Return on Equity
10 Years:8%
5 Years:-1%
3 Years:3%
Last Year:1%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
4 4 4 4 4 4 4 4 4 4 4 4 4
Reserves 8 9 11 15 26 34 34 29 29 31 32 32 28
Borrowings 21 7 34 50 41 51 43 19 19 54 31 31 19
7 13 11 7 8 10 15 19 14 18 6 4 5
Total Liabilities 40 34 61 76 79 99 95 71 65 106 72 71 56
10 10 9 9 9 9 6 5 4 4 4 3 3
CWIP 0 0 0 0 1 1 2 -0 -0 -0 -0 -0 -0
Investments -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
30 24 51 67 69 89 87 66 61 102 69 68 53
Total Assets 40 34 61 76 79 99 95 71 65 106 72 71 56

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
7 15 -25 -11 30 -13 25 9 3 -37 30 2
-3 0 -0 -2 -2 -0 -2 4 -2 3 2 0
-2 -15 25 12 -12 7 -13 -27 -4 31 -28 -4
Net Cash Flow 2 -0 -0 -0 16 -7 10 -14 -3 -3 4 -2

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 20% 12% 14% 16% 28% 19% 7% -3% 8% 9% 7% 6%
Debtor Days 33 10 11 7 6 7 16 10 16 27 38 42
Inventory Turnover 9.49 9.60 6.33 4.01 5.71 6.17 5.08 4.36 5.95 2.96 2.85 3.47

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
52.07 52.07 52.07 52.96 52.96 53.06 53.06 53.06 53.06 53.06 53.06 53.06
1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90
46.03 46.03 46.03 45.14 45.14 45.03 45.03 45.03 45.03 45.03 45.03 45.03

Documents