Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Narmada Agrobase Ltd

NARMADA
NSE
33.80
1.62%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Narmada Agrobase Ltd

NARMADA
NSE
33.80
1.62%
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
128Cr
Close
Close Price
33.80
Industry
Industry
Miscellaneous
PE
Price To Earnings
30.45
PS
Price To Sales
1.74
Revenue
Revenue
74Cr
Rev Gr TTM
Revenue Growth TTM
33.65%
PAT Gr TTM
PAT Growth TTM
-2.04%
Peer Comparison
How does NARMADA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NARMADA
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
18811121912101429111221
Growth YoY
Revenue Growth YoY%
44.00.5-13.815.12.754.2-9.913.356.3-9.616.354.3
Expenses
ExpensesCr
1881112181181329101120
Operating Profit
Operating ProfitCr
000012211111
OPM
OPM%
2.55.74.13.76.112.920.09.72.011.810.86.5
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000011211111
Tax
TaxCr
000000000000
PAT
PATCr
000011111111
Growth YoY
PAT Growth YoY%
-61.537.5-37.0-35.0510.0827.3658.8669.227.90.0-20.21.0
NPM
NPM%
0.61.41.51.13.38.312.67.22.79.28.64.7
EPS
EPS
0.10.10.10.10.30.61.00.40.30.30.30.3

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
223134374862583550506674
Growth
Revenue Growth%
39.412.27.628.229.6-5.4-40.043.00.630.512.2
Expenses
ExpensesCr
213033354659563348486069
Operating Profit
Operating ProfitCr
111222222365
OPM
OPM%
3.83.84.24.23.44.03.85.74.05.08.56.2
Other Income
Other IncomeCr
000000000011
Interest Expense
Interest ExpenseCr
011111111111
Depreciation
DepreciationCr
000010000000
PBT
PBTCr
000111111155
Tax
TaxCr
000000000011
PAT
PATCr
000011111144
Growth
PAT Growth%
40.428.230.524.559.1-13.4-11.07.356.3301.0-6.1
NPM
NPM%
0.80.80.91.11.01.31.21.71.32.06.25.2
EPS
EPS
1.41.91.70.80.30.70.40.30.40.61.11.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1225814141414143838
Reserves
ReservesCr
00106112231820
Current Liabilities
Current LiabilitiesCr
54779911111111912
Non Current Liabilities
Non Current LiabilitiesCr
344111101011
Total Liabilities
Total LiabilitiesCr
91114142424272727286671
Current Assets
Current AssetsCr
679101819222223245961
Non Current Assets
Non Current AssetsCr
3444665544810
Total Assets
Total AssetsCr
91114142424272727286671

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-2-1-11-500001-16
Investing Cash Flow
Investing Cash FlowCr
-1-100-200000-4
Financing Cash Flow
Financing Cash FlowCr
212-19-200-1-134
Net Cash Flow
Net Cash FlowCr
00001-1000014
Free Cash Flow
Free Cash FlowCr
-3-1-21-800001-16
CFO To PAT
CFO To PAT%
-1,170.2-218.6-411.2305.3-1,028.961.743.3-13.68.191.5-389.6
CFO To EBITDA
CFO To EBITDA%
-235.8-44.3-87.177.7-312.119.913.4-4.22.637.0-285.6

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000013161427312862
Price To Earnings
Price To Earnings
0.00.00.00.026.520.320.344.247.827.115.1
Price To Sales
Price To Sales
0.00.00.00.00.30.30.20.80.60.60.9
Price To Book
Price To Book
0.00.00.00.01.01.10.91.82.01.61.1
EV To EBITDA
EV To EBITDA
7.76.67.04.712.99.710.018.120.114.610.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
16.613.012.812.811.010.210.715.713.414.315.7
OPM
OPM%
3.83.84.24.23.44.03.85.74.05.08.5
NPM
NPM%
0.80.80.91.11.01.31.21.71.32.06.2
ROCE
ROCE%
7.39.29.110.46.09.37.96.86.88.79.2
ROE
ROE%
11.710.712.37.13.65.54.64.04.16.07.3
ROA
ROA%
1.92.22.22.82.13.32.52.32.43.66.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Narmada Agrobase Limited is an **ISO 9001:2015** certified manufacturer and exporter specializing in high-performance livestock nutrition and agro-based industrial by-products. Headquartered in **Mehsana, Gujarat**, the company operates a high-volume **B2B model** designed to bridge the gap between agricultural residues and scientific animal husbandry. Following its migration to the **Main Board of the National Stock Exchange (NSE)** and listing on the **BSE**, the company has transitioned into a growth-oriented phase supported by a significant capital infusion in late **2024**. --- ### Specialized Product Ecosystem & Brand Portfolio The company provides a diverse portfolio of protein-rich feed ingredients and processed cotton by-products engineered to enhance milk yield, livestock health, and farm productivity. | Product Category | Key Brands / Components | Nutritional & Industrial Value | | :--- | :--- | :--- | | **Compound Cattle Feed** | **'Gaay Chhaap'**, **'Narmada Super'**, **'Kala Sona'**, **'Churma'** | Pelletized and mesh forms containing grains, oil cakes, and molasses; rich in **Vitamins A, C, D, E, K, and B-complex**. | | **Cottonseed Derivatives** | **Kapasia Khali** (Oil Cake), Delinted Cottonseed | Energy-rich by-products that directly amplify **milk fat content** and production volumes. | | **High-Protein Meals** | **Guar Korma** (**38% protein**), Maize Meal, Multigrain Meal | Cost-effective substitutes for soybean meal; supports muscle growth in cattle and poultry. | | **Industrial Fibers** | **Bleached Cotton Linters**, Cotton Linters | High-purity viscose fiber rich in **alpha/nitro cellulose** for the **textile, paper, and chemical** sectors. | --- ### Strategic Infrastructure & Operational Scale Operations are centralized at a strategically located facility near **Ahmedabad**, providing a logistical advantage for sourcing raw materials from Gujarat’s cotton belt and distributing to major dairy hubs. * **Manufacturing Capacity:** Currently maintains an installed capacity of **40,000 Tons Per Annum (TPA)**. * **Capacity Utilization:** Operating at approximately **50%**, providing significant headroom for immediate volume scaling without major greenfield investment. * **Expansion Landbank:** Recently acquired **7,473 sq. mtrs.** of industrial land in Mehsana to facilitate future facility expansion and automation. * **Quality Control:** Employs a dedicated **Quality Assurance team** and semi-automatic production lines with batching flexibility to ensure nutritional consistency across **150+ wholesale** and **1,000+ retail points**. --- ### Financial Performance & Capital Structure Narmada Agrobase has demonstrated a consistent turnaround in profitability, moving from a net profit of **₹0.65 Crore** in FY23 to **₹4.09 Crore** in FY25. **H1 FY2025-26 Performance Highlights:** * **Total Income:** **₹23.70 Crore** * **EBITDA:** **₹3.27 Crore** (Margin: **13.82%**) * **Profit After Tax (PAT):** **₹2.05 Crore** (Margin: **8.63%**) **Capital Strengthening:** * **Rights Issue (Oct 2024):** Successfully raised **₹36.58 Crore** by allotting **2,43,87,685** equity shares at **₹15.00** per share. * **Authorized Capital:** Expanded from **₹13.60 Crore** to **₹38.00 Crore** to accommodate growth. * **Debt Management:** Maintains a disciplined debt profile with interest-bearing borrowings of **₹9.47 Crore** (as of March 2025) and working capital loans at an effective rate of **9.90% p.a.** * **Dividend Policy:** The company currently follows a **zero-dividend** stance, opting to "plough back" 100% of profits into manufacturing automation and capacity building. --- ### Market Expansion & Forward Strategy The company is executing a multi-pronged strategy to evolve from a regional player into a global livestock nutrition provider. * **Geographical Diversification:** While **Maharashtra** is the highest revenue contributor, followed by **Gujarat** and **Rajasthan**, the company is aggressively entering the high-potential dairy belts of **Punjab, Haryana, and Madhya Pradesh**. * **Global Export Push:** Targeting **Southeast Asia, the Middle East, and Africa**. The focus is on **non-GMO** and organic-certified feed to meet stringent international standards. * **Product Premiumization:** Shifting the revenue mix toward higher-margin **Value-Added Products (VAP)**, such as molasses-enriched feed blocks and specialty mineral blends. * **Digital & Educational Outreach:** Launching farmer advisory programs to drive the transition from traditional grazing to scientific, compound feed adoption. --- ### Procurement Intelligence & Risk Mitigation Operating in a low-margin, high-volume B2B environment requires sophisticated commodity management. * **Inventory Strategy:** The company locks in prices for cottonseed and molasses during **Q1 and Q2** via pre-booking contracts. It maintains a **20%–25% buffer stock** during **Q3 and Q4** to protect against seasonal price spikes. * **Hedging:** Active use of fixed-price vendor contracts and commodity derivatives on recognized exchanges to manage market volatility. * **Client Retention:** Maintains a **99% retention rate** among its **~150** core B2B clients, despite a high concentration where the top 7 customers account for **~48%** of receivables. * **Intellectual Property Protection:** The company aggressively defends its flagship **"Gay Chhap"** trademark, recently securing an **interim injunction** in August 2025 against competitors using deceptively similar branding. --- ### Sustainability & ESG Integration Narmada Agrobase is aligning its operations with circular economy principles to ensure long-term viability: * **Waste Valorization:** Zero-waste processing models that convert every part of the cottonseed into either animal nutrition or industrial cellulose. * **Resource Efficiency:** Adoption of renewable energy and water recycling at the Mehsana plant. * **Social Impact:** Enhancing rural livelihoods by improving livestock milk fat content, which directly increases the "milk-cheque" income for small-scale dairy farmers.