Narmada Agrobase Ltd

₹ 17.0 -5.97%

31 Jul - close price

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]
The Company is engaged in the manufacturing and marketing of cattle feed products for dairy animals, with a focus on product quality, distribution, and operational efficiency.

Website BSE NSE

Market Cap ₹ 129 Cr.
Current Price ₹ 17.0
High / Low ₹ 22.6 / 9.95
Stock P/E 33.5
Book Value ₹ 7.82
Dividend Yield 0.00 %
ROCE 8.95 %
ROE 6.70 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 8.13% over last 3 years.
Company has high debtors of 166 days.
Promoter holding has decreased over last 3 years: -16.2%

* 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 ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	18.26	7.95	11.41	12.22	18.75	12.26	10.28	13.84	29.30	11.08	11.95	21.35	34.00
	17.81	7.50	10.94	11.77	17.60	10.68	8.21	12.50	28.71	9.76	10.65	19.97	33.02
Operating Profit	0.45	0.45	0.47	0.45	1.15	1.58	2.07	1.34	0.59	1.32	1.30	1.38	0.98
OPM %	2.46%	5.66%	4.12%	3.68%	6.13%	12.89%	20.14%	9.68%	2.01%	11.91%	10.88%	6.46%	2.88%
	0.01	0.01	0.03	0.02	0.00	0.01	0.01	0.32	0.32	0.33	0.33	0.29	0.32
Interest	0.25	0.23	0.23	0.23	0.26	0.24	0.24	0.21	0.16	0.24	0.20	0.20	0.18
Depreciation	0.08	0.07	0.07	0.07	0.07	0.06	0.06	0.06	0.06	0.05	0.05	0.06	0.06
Profit before tax	0.13	0.16	0.20	0.17	0.82	1.29	1.78	1.39	0.69	1.36	1.38	1.41	1.06
Tax %	23.08%	31.25%	15.00%	23.53%	25.61%	21.71%	26.97%	28.06%	-13.04%	25.00%	25.36%	28.37%	24.53%
	0.10	0.11	0.17	0.13	0.61	1.02	1.29	1.00	0.78	1.02	1.03	1.01	0.80
EPS in Rs	0.01	0.01	0.02	0.02	0.08	0.13	0.17	0.13	0.10	0.13	0.14	0.13	0.11
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	Mar 2026
	21.97	30.53	34.45	37.00	47.50	61.46	58.14	34.61	49.48	49.74	64.68	77.56
	21.12	29.35	33.02	35.43	45.87	59.00	55.90	32.61	47.46	47.22	59.10	72.58
Operating Profit	0.85	1.18	1.43	1.57	1.63	2.46	2.24	2.00	2.02	2.52	5.58	4.98
OPM %	3.87%	3.87%	4.15%	4.24%	3.43%	4.00%	3.85%	5.78%	4.08%	5.07%	8.63%	6.42%
	0.02	0.02	0.02	0.07	0.28	0.03	0.04	0.06	0.05	0.07	0.66	1.27
Interest	0.43	0.70	0.75	0.82	0.70	1.03	0.85	0.82	0.86	0.96	0.84	0.82
Depreciation	0.27	0.27	0.30	0.28	0.54	0.40	0.42	0.37	0.32	0.28	0.24	0.22
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	5.21
Tax %	17.65%	21.74%	25.00%	25.93%	25.37%	25.47%	32.67%	31.03%	26.97%	24.44%	20.74%	25.91%
	0.14	0.19	0.30	0.40	0.50	0.79	0.68	0.61	0.65	1.02	4.09	3.86
EPS in Rs	0.11	0.10	0.16	0.08	0.07	0.10	0.09	0.08	0.09	0.13	0.54	0.51
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	15.06%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	10%
5 Years:	6%
3 Years:	16%
TTM:	20%

Compounded Profit Growth
10 Years:	35%
5 Years:	40%
3 Years:	81%
TTM:	-6%

Stock Price CAGR
10 Years:	%
5 Years:	27%
3 Years:	32%
1 Year:	69%

Return on Equity
10 Years:	7%
5 Years:	7%
3 Years:	8%
Last Year:	7%

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	Mar 2026
Equity Capital	1.25	1.83	1.83	5.19	7.53	13.55	13.55	13.55	13.55	13.55	37.94	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	21.40
	6.71	7.93	10.22	7.39	9.13	8.44	8.69	9.72	10.07	9.68	9.47	10.10
	0.89	0.67	0.98	1.44	0.88	1.57	3.29	1.55	1.37	1.38	1.12	2.81
Total Liabilities	8.96	10.73	13.67	14.44	23.58	24.27	26.92	26.50	27.32	27.96	66.46	72.25
	2.38	2.71	2.66	2.74	4.66	3.89	3.50	3.75	3.44	3.18	2.97	2.91
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.00
Investments	0.21	0.21	0.43	0.47	0.61	0.00	0.00	0.00	0.00	0.00	0.00	1.70
	6.37	7.81	10.58	11.23	18.31	20.38	23.42	22.75	23.88	24.78	63.47	67.64
Total Assets	8.96	10.73	13.67	14.44	23.58	24.27	26.92	26.50	27.32	27.96	66.46	72.25

Cash Flows

Figures in Rs. Crores

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-1.25	1.21	-5.10	0.49	0.30	-0.08	0.05	0.93	-15.93	-1.30
	-0.44	-0.34	-2.32	0.46	0.04	0.06	0.37	0.35	-3.58	-2.95
	1.52	-0.82	8.52	-1.94	-0.40	0.22	-0.52	-1.35	33.83	-0.18
Net Cash Flow	-0.17	0.05	1.11	-1.00	-0.07	0.20	-0.10	-0.07	14.32	-4.43
Free Cash Flow	-1.49	0.84	-7.56	0.36	0.26	-0.08	0.05	0.92	-15.98	-1.45
CFO/OP	-83%	86%	-299%	24%	28%	14%	14%	45%	-271%	-8%

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	Mar 2026
Debtor Days	30.07	26.66	31.89	31.07	58.02	67.41	101.83	151.97	97.52	97.74	107.56	166.45
Inventory Days	73.60	54.43	70.88	75.62	70.33	37.81	28.83	77.66	75.95	84.67	154.49	75.38
Days Payable	10.54	6.97	8.63	11.98	3.54	4.02	15.92	10.03	7.25	6.35	1.38	6.63
Cash Conversion Cycle	93.13	74.11	94.14	94.71	124.80	101.19	114.74	219.59	166.22	176.06	260.66	235.21
Working Capital Days	21.27	25.70	26.81	25.35	59.01	53.09	64.10	104.62	87.34	94.00	194.58	180.15
ROCE %		10.26%	10.11%	10.59%	7.68%	9.21%	8.20%	6.96%	6.88%	8.79%	13.05%	8.95%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2023

Mar 2024

Mar 2025

Capacity Utilization - Cattle Feed Plant
%

xx	xx	xx	xx	xx	xx
xx	xx	xx	xx	xx	xxx
		xx	xx	xx	xx
						xx	xx	xx
						xx	xx	xx
						x	xx	xx
			xx,xxx					xx,xxx
								x
								xx
								x,xxx
								xxx

Please log in to see hidden values.

Capacity Utilization - Delinting Plant
%

Capacity Utilization - Pallet Plant
%

Cattle Feed Revenue Share
%

Cottonseed Revenue Share
%

Export Revenue Share
%

Installed Capacity
TPA

Number of Brands
count

Overall Capacity Utilization
%

Retail Points
count

Wholesale Points
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

102 Recently

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	66.47%	63.94%	63.57%	57.66%	57.66%	49.11%	49.11%	50.30%	50.30%	50.30%	50.30%	50.30%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.54%	0.31%
	0.00%	0.00%	0.00%	0.00%	0.00%	7.91%	8.96%	8.96%	8.96%	8.96%	8.96%	7.07%
	33.54%	36.07%	36.43%	42.33%	42.34%	42.98%	41.93%	40.74%	40.74%	40.71%	40.20%	42.34%
No. of Shareholders	3,466	4,601	7,009	7,091	9,488	12,001	11,855	11,531	11,308	10,879	10,136	18,203

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	68.91%	68.91%	68.91%	67.69%	66.47%	63.57%	49.11%	50.30%	50.30%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.54%	0.31%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	8.96%	8.96%	7.07%
	31.09%	31.09%	31.09%	32.32%	33.54%	36.43%	41.93%	40.20%	42.34%
No. of Shareholders	217	195	178	163	1,870	7,009	11,855	10,136	18,203

* 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.

Narmada Agrobase Ltd

Narmada Agrobase Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls