Narmada Agrobase Ltd

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

Narmada Agrobase Ltd

₹ 17.3 -0.92%
12 Jun 11:30 a.m.
narmadaagrobase.com BSE: 543643 NSE: NARMADA
About

Incorporated in 2013, Narmada Agrobase Ltd manufactures and sells cotton seed and cattle feed[1]

Key Points

Business Overview:[1][2]
Company has 2 business segments viz. manufacturing of delinted cotton seeds and cattle feed. The raw material is purchased from local market from Ahmadabad. At present, company is marketing its product through a network of commission agents, brokers, distributors, etc. spread across Gujarat & Rajasthan. Company gets its sales majorly from Rajasthan

Website BSE NSE
  • Market Cap ₹ 65.6 Cr.
  • Current Price ₹ 17.3
  • High / Low ₹ 23.8 / 14.4
  • Stock P/E 16.0
  • Book Value ₹ 14.7
  • Dividend Yield 0.00 %
  • ROCE 13.0 %
  • ROE 11.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.17 times its book value
  • Company is expected to give good quarter

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 8.43% over last 3 years.
  • Promoter holding has decreased over last 3 years: -18.6%

* 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 Food Products Animal Feed

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

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
12.68 7.91 13.24 10.62 18.26 7.95 11.41 12.22 18.75 12.26 10.28 13.84 29.30
12.01 7.52 12.61 10.06 17.81 7.50 10.94 11.77 17.60 10.68 8.21 12.50 28.71
Operating Profit 0.67 0.39 0.63 0.56 0.45 0.45 0.47 0.45 1.15 1.58 2.07 1.34 0.59
OPM % 5.28% 4.93% 4.76% 5.27% 2.46% 5.66% 4.12% 3.68% 6.13% 12.89% 20.14% 9.68% 2.01%
0.01 0.01 0.01 0.01 0.01 0.01 0.03 0.02 0.00 0.01 0.01 0.32 0.32
Interest 0.21 0.20 0.19 0.22 0.25 0.23 0.23 0.23 0.26 0.24 0.24 0.21 0.16
Depreciation 0.09 0.08 0.08 0.08 0.08 0.07 0.07 0.07 0.07 0.06 0.06 0.06 0.06
Profit before tax 0.38 0.12 0.37 0.27 0.13 0.16 0.20 0.17 0.82 1.29 1.78 1.39 0.69
Tax % 31.58% 33.33% 27.03% 25.93% 23.08% 31.25% 15.00% 23.53% 25.61% 21.71% 26.97% 28.06% -13.04%
0.26 0.08 0.27 0.20 0.10 0.11 0.17 0.13 0.61 1.02 1.29 1.00 0.78
EPS in Rs 0.07 0.02 0.07 0.05 0.03 0.03 0.04 0.03 0.16 0.27 0.34 0.26 0.21
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
21.97 30.53 34.45 37.00 47.50 61.46 58.14 34.61 49.48 49.74 65.68
21.12 29.35 33.02 35.43 45.87 59.00 55.90 32.61 47.46 47.22 60.10
Operating Profit 0.85 1.18 1.43 1.57 1.63 2.46 2.24 2.00 2.02 2.52 5.58
OPM % 3.87% 3.87% 4.15% 4.24% 3.43% 4.00% 3.85% 5.78% 4.08% 5.07% 8.50%
0.02 0.02 0.02 0.07 0.28 0.03 0.04 0.06 0.05 0.07 0.66
Interest 0.43 0.70 0.75 0.82 0.70 1.03 0.85 0.82 0.86 0.96 0.84
Depreciation 0.27 0.27 0.30 0.28 0.54 0.40 0.42 0.37 0.32 0.28 0.24
Profit before tax 0.17 0.23 0.40 0.54 0.67 1.06 1.01 0.87 0.89 1.35 5.16
Tax % 17.65% 21.74% 25.00% 25.93% 25.37% 25.47% 32.67% 31.03% 26.97% 24.44% 20.74%
0.14 0.19 0.30 0.40 0.50 0.79 0.68 0.61 0.65 1.02 4.09
EPS in Rs 0.22 0.21 0.33 0.15 0.13 0.21 0.18 0.16 0.17 0.27 1.08
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 15.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 12%
5 Years: 1%
3 Years: 24%
TTM: 32%
Compounded Profit Growth
10 Years: 40%
5 Years: 39%
3 Years: 89%
TTM: 301%
Stock Price CAGR
10 Years: %
5 Years: 11%
3 Years: 2%
1 Year: 13%
Return on Equity
10 Years: 7%
5 Years: 7%
3 Years: 8%
Last Year: 11%

Balance Sheet

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 1.25 1.83 1.83 5.19 7.53 13.55 13.55 13.55 13.55 13.55 37.94
Reserves 0.11 0.30 0.64 0.42 6.04 0.71 1.39 1.68 2.33 3.35 17.93
6.71 7.93 10.22 7.39 9.13 8.44 8.69 9.72 10.07 9.68 9.47
0.89 0.67 0.98 1.44 0.88 1.57 3.29 1.55 1.37 1.38 1.12
Total Liabilities 8.96 10.73 13.67 14.44 23.58 24.27 26.92 26.50 27.32 27.96 66.46
2.38 2.71 2.66 2.74 4.66 3.89 3.50 3.75 3.44 3.18 2.97
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Investments 0.21 0.21 0.43 0.47 0.61 0.00 0.00 0.00 0.00 0.00 0.00
6.37 7.81 10.58 11.23 18.31 20.38 23.42 22.75 23.88 24.78 63.47
Total Assets 8.96 10.73 13.67 14.44 23.58 24.27 26.92 26.50 27.32 27.96 66.46

Cash Flows

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-1.25 1.21 -5.10 0.49 0.30 -0.08 0.05 1.23 -15.93
-0.44 -0.34 -2.32 0.46 0.04 0.06 0.37 0.35 -3.58
1.52 -0.82 8.52 -1.94 -0.40 0.22 -0.52 -1.35 33.83
Net Cash Flow -0.17 0.05 1.11 -1.00 -0.07 0.20 -0.10 0.23 14.32

Ratios

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 30.07 26.66 31.89 31.07 58.02 67.41 101.83 151.97 97.52 97.74 105.92
Inventory Days 73.60 54.43 70.88 75.62 70.33 37.81 28.83 77.66 75.95 84.67 154.49
Days Payable 10.54 6.97 8.63 11.98 3.54 4.02 15.92 10.03 7.25 6.35 1.38
Cash Conversion Cycle 93.13 74.11 94.14 94.71 124.80 101.19 114.74 219.59 166.22 176.06 259.03
Working Capital Days 82.74 72.69 88.89 84.15 120.72 97.16 108.48 206.91 157.71 164.37 237.96
ROCE % 10.26% 10.11% 10.59% 7.68% 9.21% 8.20% 6.96% 6.88% 8.79% 13.05%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
67.05% 66.47% 66.47% 66.47% 66.47% 66.47% 63.94% 63.57% 57.66% 57.66% 49.11% 49.11%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.91% 8.96%
32.95% 33.53% 33.53% 33.54% 33.53% 33.54% 36.07% 36.43% 42.33% 42.34% 42.98% 41.93%
No. of Shareholders 1561598811,8702,6663,4664,6017,0097,0919,48812,00111,855

* 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

DRHP

Credit ratings