Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Narmada Macplast Drip Irrigation Systems Ltd

NARMP
BSE
22.90
0.88%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Narmada Macplast Drip Irrigation Systems Ltd

NARMP
BSE
22.90
0.88%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
83Cr
Close
Close Price
22.90
Industry
Industry
Plastics - Drip Irrigation
PE
Price To Earnings
15.37
PS
Price To Sales
6.89
Revenue
Revenue
12Cr
Rev Gr TTM
Revenue Growth TTM
148.25%
PAT Gr TTM
PAT Growth TTM
-66.26%
Peer Comparison
How does NARMP stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NARMP
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
000100142333
Growth YoY
Revenue Growth YoY%
-94.2-100.0-97.5-42.761.91,533.3148.6626.5219.4-5.4
Expenses
ExpensesCr
000200132333
Operating Profit
Operating ProfitCr
000000000111
OPM
OPM%
-23.80.0-5.6-14.712.25.716.617.417.617.1
Other Income
Other IncomeCr
000000060000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000061111
Tax
TaxCr
000000010000
PAT
PATCr
000000050000
Growth YoY
PAT Growth YoY%
150.0-90.0138.566.7-133.3-100.0280.023,900.01,533.3115.8-91.2
NPM
NPM%
42.983.3-1.4-8.819.4134.817.412.913.112.6
EPS
EPS
0.00.00.00.00.00.00.11.30.10.10.11.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
006094412102712
Growth
Revenue Growth%
2,270.21,498.4-92.41,878.8-55.6-7.6239.4-19.6-81.9285.172.5
Expenses
ExpensesCr
006094412102610
Operating Profit
Operating ProfitCr
000000000012
OPM
OPM%
-1,457.413.32.717.20.7-0.40.1-0.1-2.4-9.19.617.2
Other Income
Other IncomeCr
00000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000000062
Tax
TaxCr
000000000011
PAT
PATCr
000000000052
Growth
PAT Growth%
-41.4237.4-68.039.2-96.7-69.0800.039.7-79.52,99,344.4-69.2
NPM
NPM%
499.812.42.611.00.80.10.00.10.10.177.213.8
EPS
EPS
0.20.10.50.10.20.00.00.00.00.01.51.5

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
334444444444
Reserves
ReservesCr
-2-2-1-1-1-1-1-1-1-145
Current Liabilities
Current LiabilitiesCr
121010331116
Non Current Liabilities
Non Current LiabilitiesCr
100000000100
Total Liabilities
Total LiabilitiesCr
4443436633915
Current Assets
Current AssetsCr
121121441139
Non Current Assets
Non Current AssetsCr
313222222255
Total Assets
Total AssetsCr
4443436633915

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
00000000-10-5
Investing Cash Flow
Investing Cash FlowCr
00000000-106
Financing Cash Flow
Financing Cash FlowCr
0000000030-1
Net Cash Flow
Net Cash FlowCr
00000000000
Free Cash Flow
Free Cash FlowCr
00000000-20
CFO To PAT
CFO To PAT%
-40.0204.765.3555.154.0-5,760.7861.0-244.4-16,965.9-19,666.7-100.4
CFO To EBITDA
CFO To EBITDA%
13.7189.562.4353.956.4903.5317.2104.0627.0214.3-807.5

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000000044452
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.0530.0551.00.09.7
Price To Sales
Price To Sales
0.00.00.00.00.00.00.00.30.42.07.5
Price To Book
Price To Book
0.00.00.00.00.00.00.01.71.71.66.8
EV To EBITDA
EV To EBITDA
-2.2-2.11.00.81.1-7.764.2-269.9-17.3-25.877.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
-385.562.113.299.84.412.86.41.60.15.714.9
OPM
OPM%
-1,457.413.32.717.20.7-0.40.1-0.1-2.4-9.19.6
NPM
NPM%
499.812.42.611.00.80.10.00.10.10.177.2
ROCE
ROCE%
3.23.16.63.63.50.40.71.01.31.384.1
ROE
ROE%
4.22.47.02.23.00.10.00.30.40.169.8
ROA
ROA%
2.21.34.21.61.80.10.00.10.30.161.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Narmada Macplast Drip Irrigation Systems Limited (BSE: **517431**) is an established Indian enterprise specializing in the manufacturing, trading, and distribution of advanced plastic piping and irrigation solutions. Founded in **1992** and headquartered in **Gandhinagar, Gujarat**, the company has evolved from a regional manufacturer into a diversified player serving the **Agriculture, Telecommunications, Infrastructure, and Industrial** sectors. The company is currently undergoing a strategic pivot toward agricultural commodity trading and horizontal integration through high-value acquisitions. --- ### **Core Product Portfolio and Technical Assemblies** The company’s revenue is driven by two primary technical segments designed for high-durability industrial and agricultural applications. #### **1. Integrated Drip Irrigation Systems** The company provides end-to-end irrigation infrastructure categorized into three critical assemblies: * **Head Control Unit (HCU):** The "brain" of the system, featuring **pumping systems**, **filtration stations** (media, screen, or disc), **pressure regulators**, and **fertigation/chemigation** units (Venturi injectors or dosing pumps). * **Distribution Network:** A hierarchical infrastructure using **Main Lines** (PVC/HDPE), **Sub-Main Lines**, and **Lateral Lines** (LDPE tubing) to transport water from the HCU to the field. * **Emission/Delivery Assembly:** Precision root-zone watering components including **Pressure-Compensating (PC)** and **Non-PC emitters**, available in **inline** or **online** configurations. #### **2. Comprehensive Piping Solutions** The company distributes a wide array of polymer-based piping for diverse environmental conditions: * **PVC, uPVC, and CPVC:** Standard, unplasticized, and chlorinated variants for potable water and temperature-resistant plumbing. * **PVC-O (Molecular Oriented):** High-strength piping for pressurized water networks. * **HDPE & LDPE:** High-density pipes for **gas distribution** and industrial pressure systems; low-density pipes for flexible irrigation laterals. * **PEX (Cross-Linked Polyethylene):** Specialized for **radiant floor heating** and extreme temperature residential plumbing. --- ### **Strategic Diversification and Growth Initiatives** Narmada Macplast is executing a multi-pronged expansion strategy to diversify its revenue streams and increase its market footprint. * **Acquisition of GSK Industries:** The company is acquiring a **51% stake** in **GSK Industries Private Limited** for **₹37.00 Crores**. This move integrates the manufacturing of **industrial valves (cocks)** and **HDPE/PVC pipes** into the company’s portfolio. * **Entry into Agricultural Commodities:** Expanding into the bulk trading of unbranded agricultural goods, including: * **Oil Seeds:** Mustard, Soybean, Groundnut, Sesame, and Sunflower. * **Grains & Pulses:** Wheat, Gram (Chana), and Maize. * **Spices:** Cumin, Coriander, and Fenugreek. * **Asset Optimization:** To streamline the balance sheet, the company disposed of **11,111.35 sq. mtr** of land at **Santej**, utilizing the proceeds to reduce debt and fund corporate growth. * **Government Synergy:** The company actively leverages the **Scheme for Setting up of Plastic Parks** and supplies products under various **Central and State Government farmer welfare policies**. --- ### **Operational Model and Competitive Differentiators** The company employs a "Customer-Centric Trading Model" designed to capture market share from larger, more rigid competitors. * **No Minimum Order Quantity (MOQ):** A key differentiator that allows the company to serve small-scale enterprises and retailers that larger manufacturers often overlook. * **Digital Inventory Integration:** Operations begin with a **daily digital broadcast** of available stock, providing clients with real-time data on specifications and volumes. * **Multi-Tier Distribution:** Sales are facilitated through a long-standing network of **commission agents, brokers, and distributors**, supported by **resident representatives** across India. * **Value-Added Services:** Beyond hardware, the company provides **technical consultancy reports** and **liaison services** for government supply chains. --- ### **Financial Performance and Capital Structure** The **2024-25** fiscal year marked a period of exponential growth in turnover and profitability. | Metric | FY 2024-25 | FY 2023-24 | | :--- | :--- | :--- | | **Total Revenue** | **Rs. 1,280.58 Lakhs** | **Rs. 204.00 Lakhs** | | **Net Profit Before Tax** | **Rs. 6.47 Crore** | **Rs. 1.19 Lakhs** | | **Interim Dividend (FY 25-26)** | **Rs. 0.10 per share** | **Nil** | #### **Capital Restructuring (2025-2026)** To improve liquidity and fund the **₹50.00 Crore Rights Issue**, the company implemented the following: * **Stock Split:** Sub-division of shares from a face value of **Rs. 10** to **Rs. 2** in **October 2025**. * **Bonus Issue:** A **1:1 bonus ratio** to reward long-term shareholders. * **Authorized Capital Increase:** Expanded from **Rs. 5.00 Crores** to **Rs. 22.00 Crores** to accommodate new equity issuance. * **Investment Limits:** Approved Section 186 limits up to **Rs. 250 Crores** for future strategic investments. --- ### **Risk Profile and Mitigation Framework** Investors should note the following risks inherent in the company’s current operating model: * **Working Capital & Receivables:** The company manages significant trade receivables (**₹11.42 crore** as of Dec 2025). While **"High Credit Risk"** receivables were eliminated by 2025, the intensity of working capital remains high. * **Geographic & Logistics Risk:** Revenue is heavily concentrated in **Gujarat**. Furthermore, the lack of **in-house transportation** and **transit insurance** exposes the company to third-party logistics vulnerabilities. * **Regulatory Compliance:** The company must adhere to the **Plastic Waste Management (PWM) Rules, 2016** and **Extended Producer Responsibility (EPR)**. Failure to meet recycling targets poses a financial and reputational risk. * **Market Volatility:** Margins are sensitive to **PVC resin prices**, which fluctuate in correlation with global oil markets. * **Internal Controls:** Management is currently in the process of formalizing an **internal audit system** to match the increased scale of operations following the GSK acquisition. --- ### **Corporate Governance and Infrastructure** * **Leadership:** Led by **Mr. Vrajlal Vaghasia** and **Mr. Jiten Vrajlal Vaghasia**, who bring over **50 years of collective experience** in the plastic value chain. * **Listing:** Listed on the **BSE Main Board** since **June 20, 1994** (Scrip Code: **517431**). * **Facilities:** Operates a registered office and facility in **Santej, Gandhinagar**, with a planned administrative shift to **Ahmedabad** to optimize logistics and corporate oversight.