Madhya Bharat Agro Products Ltd

About [ edit ]

Madhya Bharat Agro Products Limited (MBAPL) is an India-based fertilizer manufacturer.

  • Market Cap 184 Cr.
  • Current Price 83.8
  • High / Low 103 / 55.8
  • Stock P/E 8.85
  • Book Value 65.4
  • Dividend Yield 0.60 %
  • ROCE 15.6 %
  • ROE 12.0 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company's median sales growth is 16.41% of last 10 years

Cons

  • Company has a low return on equity of 9.24% for last 3 years.
  • Dividend payout has been low at 12.80% of profits over last 3 years

Peer comparison

Sector: Fertilizers Industry: Fertilizers

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
28.13 27.17 31.77 28.85 26.10 41.49 34.20 29.07 49.52 54.76 31.83
20.89 19.72 24.10 21.86 19.90 31.31 24.55 20.35 37.88 40.04 23.28
Operating Profit 7.24 7.45 7.67 6.99 6.20 10.18 9.65 8.72 11.64 14.72 8.55
OPM % 25.74% 27.42% 24.14% 24.23% 23.75% 24.54% 28.22% 30.00% 23.51% 26.88% 26.86%
Other Income 0.00 0.02 0.14 0.24 0.01 0.01 0.01 0.20 0.03 0.00 0.05
Interest 0.56 1.20 0.95 0.91 0.53 0.88 0.55 1.12 0.86 1.03 1.02
Depreciation 2.41 2.57 2.23 3.18 2.39 2.58 2.61 3.20 2.32 2.32 2.32
Profit before tax 4.27 3.70 4.63 3.14 3.29 6.73 6.50 4.60 8.49 11.37 5.26
Tax % 21.78% 32.97% 25.49% 32.17% -2.43% 21.69% 13.54% 34.57% 30.04% 27.97% 30.99%
Net Profit 3.35 2.49 3.46 2.14 3.37 5.27 5.63 3.01 5.94 8.19 3.62
EPS in Rs 1.53 1.14 1.58 0.98 1.54 2.41 2.57 1.37 2.71 3.74 1.65

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
37 22 40 46 45 59 62 65 82 90 107 129 165
34 20 34 39 34 48 56 52 60 69 78 94 122
Operating Profit 2 2 6 7 12 10 6 12 21 21 29 35 44
OPM % 6% 7% 15% 16% 26% 18% 10% 19% 26% 23% 28% 27% 26%
Other Income 0 0 0 0 0 0 6 0 4 0 0 0 0
Interest 0 1 1 2 5 3 3 3 5 5 4 3 4
Depreciation 0 0 0 1 2 2 3 4 7 8 10 10 10
Profit before tax 2 1 5 5 5 5 6 6 13 7 16 21 30
Tax % 29% 25% 33% 41% 33% 33% 32% -55% 11% 30% 27% 31%
Net Profit 1 1 3 3 4 4 4 9 12 5 11 15 21
EPS in Rs 164.42 0.77 2.77 2.56 3.32 2.03 2.23 4.20 5.35 2.33 5.22 6.77 9.47
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 9% 21% 10% 7%
Compounded Sales Growth
10 Years:20%
5 Years:16%
3 Years:16%
TTM:26%
Compounded Profit Growth
10 Years:33%
5 Years:30%
3 Years:8%
TTM:27%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:14%
1 Year:36%
Return on Equity
10 Years:10%
5 Years:10%
3 Years:9%
Last Year:12%

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
1 11 11 11 11 18 18 22 22 22 22 22 22
Reserves 3 1 5 10 14 51 54 69 80 84 95 108 121
Borrowings 1 1 17 11 33 10 9 18 34 36 26 40 41
7 11 10 25 15 10 13 4 14 11 16 19 57
Total Liabilities 12 25 43 58 73 88 94 113 149 153 160 189 241
2 3 6 39 40 63 59 88 94 102 93 83 79
CWIP 0 1 18 0 0 4 6 0 9 9 9 31 44
Investments 1 1 1 1 1 1 1 1 0 0 0 0 0
9 19 18 18 31 20 27 24 46 42 58 75 118
Total Assets 12 25 43 58 73 88 94 113 149 153 160 189 241

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
2 -4 14 20 -10 14 6 11 8 19 15 14
-1 -2 -22 -12 -3 -6 -3 -27 -17 -16 -1 -22
-0 6 9 -10 14 -9 -3 16 8 -3 -14 9
Net Cash Flow 0 -0 2 -2 0 -0 -1 0 -0 -0 0 1

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 % 44% 18% 25% 20% 23% 13% 12% 9% 15% 9% 14% 16%
Debtor Days 10 3 1 24 20 6 33 40 57 48 76 79
Inventory Turnover 8.99 2.14 2.91 4.17 1.63 2.31 4.18 5.38 3.03 2.81 2.99 2.31

Shareholding Pattern

Numbers in percentages

Shareholding pattern is currently not available for this company.

Documents