Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹83Cr
Plastics - Drip Irrigation
Rev Gr TTM
Revenue Growth TTM
148.25%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NARMP
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -94.2 | -100.0 | -97.5 | -42.7 | 61.9 | | 1,533.3 | 148.6 | 626.5 | | 219.4 | -5.4 |
| 0 | 0 | 0 | 2 | 0 | 0 | 1 | 3 | 2 | 3 | 3 | 3 |
Operating Profit Operating ProfitCr |
| -23.8 | | 0.0 | -5.6 | -14.7 | | 12.2 | 5.7 | 16.6 | 17.4 | 17.6 | 17.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 150.0 | -90.0 | 138.5 | 66.7 | -133.3 | -100.0 | 280.0 | 23,900.0 | 1,533.3 | | 115.8 | -91.2 |
| 42.9 | | 83.3 | -1.4 | -8.8 | | 19.4 | 134.8 | 17.4 | 12.9 | 13.1 | 12.6 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.3 | 0.1 | 0.1 | 0.1 | 1.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 2,270.2 | 1,498.4 | -92.4 | 1,878.8 | -55.6 | -7.6 | 239.4 | -19.6 | -81.9 | 285.1 | 72.5 |
| 0 | 0 | 6 | 0 | 9 | 4 | 4 | 12 | 10 | 2 | 6 | 10 |
Operating Profit Operating ProfitCr |
| -1,457.4 | 13.3 | 2.7 | 17.2 | 0.7 | -0.4 | 0.1 | -0.1 | -2.4 | -9.1 | 9.6 | 17.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
|
| | -41.4 | 237.4 | -68.0 | 39.2 | -96.7 | -69.0 | 800.0 | 39.7 | -79.5 | 2,99,344.4 | -69.2 |
| 499.8 | 12.4 | 2.6 | 11.0 | 0.8 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 77.2 | 13.8 |
| 0.2 | 0.1 | 0.5 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 4 | 5 |
Current Liabilities Current LiabilitiesCr | 1 | 2 | 1 | 0 | 1 | 0 | 3 | 3 | 1 | 1 | 1 | 6 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 2 | 1 | 1 | 2 | 1 | 4 | 4 | 1 | 1 | 3 | 9 |
Non Current Assets Non Current AssetsCr | 3 | 1 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 5 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -5 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 6 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | -1 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | |
| -40.0 | 204.7 | 65.3 | 555.1 | 54.0 | -5,760.7 | 861.0 | -244.4 | -16,965.9 | -19,666.7 | -100.4 |
CFO To EBITDA CFO To EBITDA% | 13.7 | 189.5 | 62.4 | 353.9 | 56.4 | 903.5 | 317.2 | 104.0 | 627.0 | 214.3 | -807.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 52 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 530.0 | 551.0 | 0.0 | 9.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 2.0 | 7.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.7 | 1.6 | 6.8 |
| -2.2 | -2.1 | 1.0 | 0.8 | 1.1 | -7.7 | 64.2 | -269.9 | -17.3 | -25.8 | 77.6 |
Profitability Ratios Profitability Ratios |
| -385.5 | 62.1 | 13.2 | 99.8 | 4.4 | 12.8 | 6.4 | 1.6 | 0.1 | 5.7 | 14.9 |
| -1,457.4 | 13.3 | 2.7 | 17.2 | 0.7 | -0.4 | 0.1 | -0.1 | -2.4 | -9.1 | 9.6 |
| 499.8 | 12.4 | 2.6 | 11.0 | 0.8 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 77.2 |
| 3.2 | 3.1 | 6.6 | 3.6 | 3.5 | 0.4 | 0.7 | 1.0 | 1.3 | 1.3 | 84.1 |
| 4.2 | 2.4 | 7.0 | 2.2 | 3.0 | 0.1 | 0.0 | 0.3 | 0.4 | 0.1 | 69.8 |
| 2.2 | 1.3 | 4.2 | 1.6 | 1.8 | 0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 61.0 |
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.