Narmada Agrobase Ltd - Stock Valuation and Financial Performance

BSE: 543643 | NSE: NARMADA | Agriculture | Small Cap

Narmada Agrobase Share Price

20.33 -1.07 -5.00%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Narmada Agrobase

M-Cap below 100cr DeciZen not available

Narmada Agrobase stock performance -

mw4me loader
P/E Ratio (SA):
54.22
Market Cap:
27.5 Cr.
52-wk low:
16.6
52-wk high:
34.9

Is Narmada Agrobase Ltd an attractive stock to invest in?

1. Is Narmada Agrobase Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Narmada Agrobase Ltd is a below average quality company.

2. Is Narmada Agrobase Ltd undervalued or overvalued?

The key valuation ratios of Narmada Agrobase Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Narmada Agrobase Ltd a good buy now?

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

10 Year X-Ray of Narmada Agrobase:

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.
Narmada Agrobase Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 2.7%7.1%7.9%7.3%7.9%4.7%6.6%5.6%4.9%4.9%-
Value Creation
Index
-0.8-0.5-0.4-0.5-0.4-0.7-0.5-0.6-0.7-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2.12230.734.437.147.561.658.3355050
Sales YoY Gr.-953.6%39.4%12.2%7.6%28.2%29.6%-5.4%-40%43.1%-
Adj EPS 0.10.80.70.90.50.30.60.50.50.50.4
YoY Gr.-650%-4%29.2%-49.5%-44.7%123.1%-10.3%-13.5%6.7%-
BVPS (₹) 5.66.36.77.561010.410.911.211.712
Adj Net
Profit
00.20.20.30.40.40.80.70.60.71
Cash Flow from Ops. 0-2-0.5-1.31.2-5.10.50.3-0.10.1-
Debt/CF from Ops. 0-3.4-15.3-8.26.1-1.817.429.4-117.6190.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 42.3%6.2%-6.7%43.1%
Adj EPS 19%0.4%-6.1%6.7%
BVPS8.7%14.3%4.2%4.3%
Share Price - 3.1% 26.1% 6.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3.412.5131310.83.75.74.844.23.1
Op. Profit
Mgn %
5.73.83.84.14.43.443.85.743.7
Net Profit
Mgn %
1.10.80.80.91.20.71.31.21.71.31
Debt to
Equity
34.73.64.11.30.70.60.60.60.6-
Working Cap
Days
23673819610610810813123316677
Cash Conv.
Cycle
14655637383939410819715040

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.63

Sales growth is good in last 4 quarters at 11.44%

Return on Equity has declined versus last 3 years average to 3.10%

Sales growth has been subdued in last 3 years -6.69%

Net Profit has been subdued in last 3 years -6.11%

Latest Financials - Narmada Agrobase Ltd.

Standalone Consolidated
TTM EPS (₹) 0.4 -
TTM Sales (₹ Cr.) 49.8 -
BVPS (₹.) 12 -
Reserves (₹ Cr.) 3 -
P/BV 1.69 -
PE 54.22 -
From the Market
52 Week Low / High (₹) 16.55 / 34.85
All Time Low / High (₹) 16.55 / 34.85
Market Cap (₹ Cr.) 27.5
Equity (₹ Cr.) 13.6
Face Value (₹) 10
Industry PE 22.6

Management X-Ray of Narmada Agrobase:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.0042.4240.3340.1640.5140.5140.5140.5140.510.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Narmada Agrobase

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales2.0922.0230.6934.4337.0647.5061.5858.2634.9750.03
Operating Expenses 1.9821.1829.5133.0135.4945.8759.1356.0532.9848.01
Manufacturing Costs0.061.341.121.411.400.700.660.720.630.69
Material Costs1.7518.3526.6930.0232.2942.2955.3152.0329.4743.31
Employee Cost 0.020.120.130.120.160.981.081.261.171.74
Other Costs 0.141.361.581.471.641.892.092.041.712.28
Operating Profit 0.120.841.171.421.561.632.452.211.992.02
Operating Profit Margin (%) 5.7%3.8%3.8%4.1%4.2%3.4%4.0%3.8%5.7%4.0%
Other Income 00.020.020.030.070.280.030.080.060.05
Interest 0.070.430.700.750.820.701.030.850.820.86
Depreciation 0.030.260.260.300.280.540.400.420.370.32
Exceptional Items 0000000000
Profit Before Tax 0.020.170.240.400.540.671.051.010.870.89
Tax 0000.100.140.170.270.330.260.24
Profit After Tax 0.020.170.240.300.400.500.790.680.610.65
PAT Margin (%) 1.1%0.8%0.8%0.9%1.1%1.0%1.3%1.2%1.7%1.3%
Adjusted EPS (₹)0.10.40.40.50.40.40.60.50.50.5
Dividend Payout Ratio (%)0%0%0%0%0%15%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1.271.442.222.475.6013.5714.2614.9415.2315.88
Share Capital 1.251.251.831.835.197.5313.5513.5513.5513.55
Reserves 0.020.190.390.640.426.040.711.391.682.33
Minority Interest0000000000
Debt3.796.707.9410.217.399.138.247.959.2710.06
Long Term Debt2.283.014.014.351.431.100.820.880.030.53
Short Term Debt1.513.703.935.865.968.037.427.079.249.53
Trade Payables0.120.530.510.711.060.410.612.260.810.86
Others Liabilities 0.100.280.050.270.390.481.161.771.180.52
Total Liabilities 5.288.9610.7213.6714.4423.5824.2726.9226.5027.32

Fixed Assets

Gross Block2.162.683.273.513.876.335.9666.626.62
Accumulated Depreciation0.030.290.550.851.131.682.082.502.863.18
Net Fixed Assets2.122.382.712.662.744.663.893.503.753.44
CWIP 0000000000
Investments 0.110.210.210.430.470.610.330.3300
Inventories1.243.703.985.836.698.155.734.116.279.01
Trade Receivables0.521.812.233.013.157.5511.3516.2214.4113.22
Cash Equivalents 0.320.220.240.070.131.230.520.450.650.55
Others Assets0.970.641.341.681.251.372.452.311.421.09
Total Assets 5.288.9610.7213.6714.4423.5824.2726.9226.5027.32

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0-1.98-0.52-1.251.21-5.100.490.30-0.080.05
PBT 00.170.240.400.540.671.051.010.870.89
Adjustment 00.680.941.040.970.691.481.281.281.13
Changes in Working Capital 0-2.83-1.66-2.64-0.15-6.24-1.96-1.66-1.89-1.73
Tax Paid 00-0.03-0.06-0.14-0.22-0.09-0.33-0.35-0.24
Cash Flow From Investing Activity 0-0.60-0.57-0.44-0.34-2.320.460.040.060.37
Capex 0-0.52-0.59-0.24-0.37-2.46-0.13-0.0400
Net Investments 0-0.100-0.21-0.05-0.140000
Others 00.020.020.020.070.280.580.080.060.37
Cash Flow From Financing Activity 02.491.121.52-0.828.52-1.94-0.400.22-0.52
Net Proceeds from Shares 000.5802.827.490000
Net Proceeds from Borrowing 00.7310.34-2.92-0.33-0.210.06-0.850.50
Interest Paid 0-0.43-0.70-0.75-0.82-0.70-1.03-0.85-0.81-0.86
Dividend Paid 000000-0.07000
Others 02.180.231.940.102.07-0.630.391.88-0.16
Net Cash Flow 0-0.100.02-0.170.051.11-1-0.070.20-0.10
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)3.5112.6713.0813.029.855.175.724.744.054.19
ROCE (%)3.559.0810.2110.1410.547.699.228.16.976.88
Asset Turnover Ratio0.793.093.122.822.642.52.572.281.311.86
PAT to CFO Conversion(x)0-11.65-2.17-4.173.03-10.20.620.44-0.130.08
Working Capital Days
Receivable Days9019242830415686160101
Inventory Days216414652625741315456
Payable Days12777106310197

Narmada Agrobase Ltd Stock News

Narmada Agrobase Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Narmada Agrobase on 28-Mar-2024 16:01 is ₹20.33.
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 28-Mar-2024 16:01 the market cap of Narmada Agrobase stood at ₹27.54.
The latest P/E ratio of Narmada Agrobase as of 28-Mar-2024 16:01 is 54.22.
The latest P/B ratio of Narmada Agrobase as of 28-Mar-2024 16:01 is 1.69.
The 52-week high of Narmada Agrobase is ₹34.85 and the 52-week low is ₹16.55.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Narmada Agrobase is ₹49.84 ( Cr.) .

About Narmada Agrobase Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.