SEBI Reg. Investment Advisor

Download App
Help Center Pricing
Money Works 4 Me Logo MoneyWorks4Me
Talk to Advisor
Login Get Free Account
Sign Up

MoneyWorks4Me

Log In Sign Up Schedule Free 15‑min Call
Login Get Free Account
Sign Up

Nirman Agri Genetics Ltd (NIRMAN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: NIRMAN Agriculture | Small Cap | Nirman Agri Genetics Share Price

BSE Share Price
Not Listed

Nirman Agri Genetics Ltd (NIRMAN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: NIRMAN Agriculture | Small Cap | Nirman Agri Genetics Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹37 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹31.6
TTM Sales
₹237 Cr.
Book Value per Share
₹137.3
P/E Ratio
1.44
Lower than its 5-year historical median
Industry PE
15.5
Price to Book (P/B)
0.33
Lower than its 5-year historical median
Price to Sales (P/S)
0.15
Lower than its 5-year historical median
EV/EBITDA
0.41
Lower than its 5-year historical median
Dividend Yield
1.02%
Profitability Efficiency
Return on Equity (ROE)
34.33%
Outperforms industry median
Return on Capital Employed (ROCE)
35.17%
Outperforms industry median
Return on Assets (ROA)
32.12%
Operating Profit Margin
11.2%
Net Profit Margin
10.69%
Gross Profit Margin
11.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
273.41%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
131.27%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
143.17%
Asset Quality
Promoter Holding
44.34%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹102 Cr.
Equity
₹8 Cr.
Face Value
₹10
All Time Low / High
- / -

Nirman Agri Genetics stock performance

Key Ratios
mw4me loader

Check Before You Invest

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Nirman Agri Genetics Ltd a good quality company?
Nirman Agri Genetics Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

View More

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

View More
How does Nirman Agri Genetics Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Nirman Agri Genetics Ltd vs industry peers?
Nirman Agri Genetics Ltd revenue CAGR is 0.00%, compared to the industry median CAGR of 0.00%, indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Nirman Agri Genetics Ltd?
Promoters hold 44.34% of the Nirman Agri Genetics Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Nirman Agri Genetics Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of -19.21% based on the current price.
View More

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Nirman Agri Genetics Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation ⓘ

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % ⓘ7%138.4%26.6%33.8%35.2%-
Value Creation
Index ⓘ		-0.58.90.91.41.5-

Growth Parameters ⓘ
Sales ⓘ3.813.528.663.3237237
Sales YoY Gr.-253.1%112.1%121.4%273.4%-
Adj EPS ⓘ0.2106.817.531.631.6
YoY Gr.-4661.9%-31.7%155.6%80.8%-
BVPS (₹) ⓘ0.310.345.262.6137.3137.3
Adj Net
Profit ⓘ		0.12.64.110.425.325
Cash Flow from Ops. ⓘ-0.300.14.2-31.6-
Debt/CF from Ops. ⓘ-3.791.810.70.2-0-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘNANA159.8%273.4%
Adj EPS ⓘNANA46.7%80.8%
BVPSⓘNANA136.9%119.2%
Share Price - - -26.7% -81%

Key Financial Parameters ⓘ

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity % ⓘ		84.518927.532.434.323
Op. Profit
Mgn % ⓘ		1.925.415.618.111.211.2
Net Profit
Mgn % ⓘ		1.41914.216.410.710.7
Debt to
Equity ⓘ		15.30.50000
Working Cap
Days ⓘ		0802172069862
Cash Conv.
Cycle ⓘ		05276626759

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Sales3.8213.4928.6163.34236.52
Operating Expenses ⓘ + 3.7510.0624.2451.85209.97
Manufacturing Costs00.040.080.420.98
Material Costs3.489.4222.6048.96204.27
Employee Cost 0.160.490.811.361.66
Other Costs ⓘ 0.100.110.751.113.06
Operating Profit ⓘ 0.073.424.3611.4826.55
Operating Profit Margin (%) 1.9%25.4%15.3%18.1%11.2%
Other Income ⓘ + 00000.18
Exceptional Items ⓘ 00000
Interest ⓘ 000.010.230.02
Depreciation ⓘ 000.090.320.64
Profit Before Tax ⓘ 0.073.424.2610.9426.07
Tax ⓘ 0.020.860.250.530.79
Profit After Tax 0.052.564.0110.4025.29
PAT Margin (%) 1.4%19.0%14.0%16.4%10.7%
Adjusted EPS (₹)0.210.06.717.531.6
Dividend Payout Ratio (%)0%0%0%0%6.30%

Valuation of Nirman Agri Genetics - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 0.062.6426.9537.34109.99
Share Capital ⓘ 0.010.015.965.968.01
Reserves ⓘ 0.052.6320.9931.38101.98
Debt +0.991.251.090.630.44
Long Term Debt0.991.250.7500
Short Term Debt000.340.630.44
Minority Interest00000
Trade Payables0.380.980.395.331.49
Others Liabilities ⓘ 0.211.081.400.961.28
Total Liabilities ⓘ 1.645.9629.8444.25113.19

Fixed Assets

Net Fixed Assets ⓘ +00.010.660.392.17
Gross Block00.010.660.803.21
Accumulated Depreciation0000.411.05
CWIP ⓘ 00000
Investments ⓘ 000.020.020.02
Inventories0.200.644.698.2837.05
Trade Receivables0.614.234.0611.5937.50
Cash Equivalents 0.730.930.111.5625.87
Others Assets ⓘ 0.090.1520.3122.4210.59
Total Assets ⓘ 1.645.9629.8444.25113.19

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity ⓘ + -0.270.010.104.19-31.61
PBT ⓘ 0.073.424.2610.9426.07
Adjustment ⓘ 000.110.330.65
Changes in Working Capital ⓘ -0.32-2.57-4.26-7.08-58.34
Tax Paid ⓘ -0.02-0.84000
Cash Flow From Investing Activity ⓘ + 0-0.07-20.72-1.8610
Capex 0-0.01-0.740.26-1.78
Net Investments 00-0.0200
Others ⓘ 0-0.06-19.96-2.1211.78
Cash Flow From Financing Activity ⓘ + 10.2519.79-0.8945.92
Net Proceeds from Shares ⓘ 0.010.2524.2002.05
Net Proceeds from Borrowing ⓘ 0.990-0.5000
Interest Paid ⓘ -0-0-0.01-0.02-0.02
Dividend Paid ⓘ 00000
Others ⓘ 00-3.90-0.8743.89
Net Cash Flow ⓘ 0.730.20-0.821.4424.32

Financial Ratio

PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)84.54189.0327.0632.3734.33
ROCE (%)7138.3526.633.8335.17
Asset Turnover Ratio2.333.551.61.713
PAT to CFO Conversion(x)-5.400.020.4-1.25
Working Capital Days
Receivable Days58.7065.5052.9045.1037.90
Inventory Days19.2011.4034.1037.4035
Payable Days39.4026.3011.1021.306.10

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Nirman Agri Genetics Ltd FAQs

The current trading price of Nirman Agri Genetics on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Nirman Agri Genetics stood at ₹36.52 Cr

The latest P/E ratio of Nirman Agri Genetics as of 31-Dec-1969 is 1.44.

The latest P/B ratio of Nirman Agri Genetics as of 31-Dec-1969 is 0.33.

The 52-week high of Nirman Agri Genetics is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Nirman Agri Genetics is ₹237 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Nirman Agri Genetics Ltd is a average quality company.

The key valuation ratios of Nirman Agri Genetics Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Nirman Agri Genetics Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Nirman Agri Genetics Ltd

The company was incorporated as Nirman Agri Genetics Private Limited on August 19, 2020 under the Companies Act, 2013 with the Registrar of Companies, Mumbai. The status of the company was changed to public limited and the name of the company was changed to Nirman Agri Genetics Limited vide Special Resolution passed at EGM dated December 05, 2022. The fresh certificate of incorporation consequent to conversion was issued on January 03, 2023 by the Registrar of companies, Mumbai.

It is one of the organized Agri-Input company in India engaged in the business of production, processing and marketing of high-quality hybrid seeds, Pesticides, Bio-organic for different crops like corn, sunflower, cotton, paddy, grain sorghum, etc. and have forayed into micronutrients and bio-products. It also produces non-hybrid seeds, primarily for paddy. It has attained over four years of experience in this seed business through the company and Proprietary concern of its promoter and are working towards its objective of developing seeds having superior yield potential, drought tolerance, tolerance to pests and diseases etc.

In the year 2022, it begins to market bio-pesticides, bio-fertilizers, micronutrients, fertilizer mixtures & plant growth regulators under the name and style of ‘Nirman Agri Genetics’. Seeds, bio-fertilizers, micronutrients etc. are related products having the same end user i.e. the farmer, and are usually sold through similar dealer networks. With a view of achieving the benefit of synergy in marketing the aforesaid products, it has added them to its products portfolio.

Its Promoter and Managing Director, Pranav Kailas Bagal, is a Diploma holder in Agriculture from National Backward Krushi Vidhyapeeth, Solapur, Maharashtra. He has around six years of experience in the field of Marketing of Agriculture inputs, managing customer relations and trade terms, managing manufacturing and supply chain strategies, managing costs and establish strategic partnerships with farmers, vendors and service providers etc. He has been associated with the company as Director since incorporation. Prior to starting the company, he has done Agri-inputs business in Proprietary concern M/s. Nirman Agri Genetics from 2018 till the time same is taken over by the company and before that he has worked as Marketing Manager with Shivam Krushi Sheti Udhyog Kendra engaged in whole sale and retail distribution of seeds, pesticides, fertilisers and agriculture related equipments.

Business area of the company

The company is engaged in the business of production, processing and marketing of high-quality hybrid seeds, Pesticides, Bio-organic for different crops like corn, sunflower, cotton, paddy, grain sorghum, etc.

Major products of the company

  • Corn seeds
  • Sunflower seeds
  • Bajra seeds
  • seeds
  • Paddy seeds

History and milestones

  • 2018: Commencement of seeds business in proprietary concern.
  • 2019: Agreement with new Renuka Hybrid Seeds, Buldhana, for outsourcing of processing of field crop and vegetable crop.
  • 2019: Set up R & D facility at Nimgul, Maharashtra.
  • 2019: Co-marketing agreement with Narmada Sagar Agri Seeds Pvt. Ltd., Himatnagar, Gujarat for marketing of Cotton Seeds for a period of 3 years.
  • 2020: Co-marketing agreement with Dhanashri Agro Industries, Pune, Maharashtra for marketing of Maize and Bajra seeds for a period upto validity of Seeds License of the producer.
  • 2020: Marketing agreement with Navkar Hybrid Seeds Pvt. Ltd., Ahmedabad, Gujarat for marketing of Cotton Seeds for a period of 3 years.
  • 2020: Incorporation of the company.
  • 2021: Started sale of Seeds.
  • 2022: Started sale of Bio fertilisers and Micro nutrients.
  • 2022: Agreement with M. K. Agro Care, Himmatnagar, Gujarat for outsourcing of processing of field crop and vegetable crop.
  • 2022: Renewal of Agreement with New Renuka Hybrid Seeds, Buldhana, for outsourcing of processing of field crop and vegetable crop.
  • 2022: Acquisition of M/s. Nirman Agri Genetics, Proprietary Concern.
  • 2022: Agreement with Murlidhar Ginning & Processng, Idar, Gujarat for outsourcing of processing of fieldcrop and vegetable crop.
  • 2022: Agreement with S. R. Agri Seeds, Indore, Madhya Pradesh for outsourcing of processing of field crop and vegetable crop.
  • 2023: Conversion of Company to Limited Company.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
2026 ©The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me® is a registered trademark of The Alchemists Ark Pvt. Ltd.

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×