Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
20.8 INR | -1.89% | -8.97% | -6.52% |
08/04 | Narmada Agrobase Reports Fire Incident at Mahesana, India Factory | MT |
14/02 | Narmada Agrobase Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 | CI |
Valuation
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|
Capitalization 1 | 90.77 | 159.2 | 137.5 | 269.6 | 310.9 |
Enterprise Value (EV) 1 | 169.7 | 238.4 | 219.9 | 360.4 | 406.1 |
P/E ratio | 26.6 x | 21.6 x | 18.2 x | 49 x | 47.8 x |
Yield | 0.57% | - | - | - | - |
Capitalization / Revenue | 0.19 x | 0.26 x | 0.24 x | 0.77 x | 0.62 x |
EV / Revenue | 0.36 x | 0.39 x | 0.38 x | 1.03 x | 0.81 x |
EV / EBITDA | 9.01 x | 9.73 x | 9.8 x | 18.8 x | 20.1 x |
EV / FCF | -1.96 x | 286 x | -62.2 x | -42 x | -45.1 x |
FCF Yield | -51.1% | 0.35% | -1.61% | -2.38% | -2.22% |
Price to Book | 0.97 x | 1.26 x | 0.92 x | 1.74 x | 1.96 x |
Nbr of stocks (in thousands) | 9,337 | 13,549 | 13,549 | 13,549 | 13,549 |
Reference price 2 | 9.722 | 11.75 | 10.15 | 19.90 | 22.95 |
Announcement Date | 04/09/19 | 31/08/21 | 31/08/21 | 09/06/22 | 08/09/23 |
Income Statement Evolution (Annual data)
Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 370.6 | 475 | 615.8 | 582.6 | 349.7 | 500.3 |
EBITDA 1 | 15.64 | 18.83 | 24.5 | 22.45 | 19.13 | 20.18 |
EBIT 1 | 12.81 | 13.4 | 20.48 | 18.25 | 15.47 | 17.02 |
Operating Margin | 3.46% | 2.82% | 3.33% | 3.13% | 4.42% | 3.4% |
Earnings before Tax (EBT) 1 | 5.352 | 6.694 | 10.54 | 10.08 | 7.95 | 8.901 |
Net income 1 | 3.979 | 4.954 | 7.884 | 7.543 | 5.502 | 6.522 |
Net margin | 1.07% | 1.04% | 1.28% | 1.29% | 1.57% | 1.3% |
EPS 2 | 0.4667 | 0.3656 | 0.5437 | 0.5568 | 0.4061 | 0.4800 |
Free Cash Flow 1 | 1.051 | -86.65 | 0.8335 | -3.534 | -8.578 | -9.013 |
FCF margin | 0.28% | -18.24% | 0.14% | -0.61% | -2.45% | -1.8% |
FCF Conversion (EBITDA) | 6.72% | - | 3.4% | - | - | - |
FCF Conversion (Net income) | 26.41% | - | 10.57% | - | - | - |
Dividend per Share | - | 0.0556 | - | - | - | - |
Announcement Date | 23/08/18 | 04/09/19 | 31/08/21 | 31/08/21 | 09/06/22 | 08/09/23 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 72.6 | 78.9 | 79.2 | 82.4 | 90.8 | 95.2 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 4.643 x | 4.191 x | 3.234 x | 3.67 x | 4.746 x | 4.716 x |
Free Cash Flow 1 | 1.05 | -86.6 | 0.83 | -3.53 | -8.58 | -9.01 |
ROE (net income / shareholders' equity) | 9.82% | 5.17% | 5.67% | 5.17% | 3.62% | 4.19% |
ROA (Net income/ Total Assets) | 5.7% | 4.41% | 5.35% | 4.46% | 3.6% | 3.95% |
Assets 1 | 69.81 | 112.5 | 147.4 | 169.3 | 153 | 165 |
Book Value Per Share 2 | 6.030 | 10.00 | 9.300 | 11.00 | 11.40 | 11.70 |
Cash Flow per Share 2 | 0.1300 | 0.9100 | 0.3400 | 0.3300 | 0.4800 | 0.4100 |
Capex 1 | 3.66 | 24.6 | 1.26 | 0.36 | 0.03 | - |
Capex / Sales | 0.99% | 5.18% | 0.21% | 0.06% | 0.01% | - |
Announcement Date | 23/08/18 | 04/09/19 | 31/08/21 | 31/08/21 | 09/06/22 | 08/09/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-6.52% | 34.42L | |
+12.80% | 1.16TCr | |
+7.51% | 624.97Cr | |
+3.48% | 524.87Cr | |
+16.33% | 510.36Cr | |
-21.81% | 264.61Cr | |
-9.60% | 132.9Cr | |
-12.85% | 94Cr | |
-24.37% | 88Cr | |
+22.38% | 83Cr |
- Stock Market
- Equities
- NARMADA Stock
- Financials Narmada Agrobase Limited