Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹128Cr
Rev Gr TTM
Revenue Growth TTM
33.65%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NARMADA
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% | 44.0 | 0.5 | -13.8 | 15.1 | 2.7 | 54.2 | -9.9 | 13.3 | 56.3 | -9.6 | 16.3 | 54.3 |
| 18 | 8 | 11 | 12 | 18 | 11 | 8 | 13 | 29 | 10 | 11 | 20 |
Operating Profit Operating ProfitCr |
| 2.5 | 5.7 | 4.1 | 3.7 | 6.1 | 12.9 | 20.0 | 9.7 | 2.0 | 11.8 | 10.8 | 6.5 |
Other Income Other IncomeCr | 0 | 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 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -61.5 | 37.5 | -37.0 | -35.0 | 510.0 | 827.3 | 658.8 | 669.2 | 27.9 | 0.0 | -20.2 | 1.0 |
| 0.6 | 1.4 | 1.5 | 1.1 | 3.3 | 8.3 | 12.6 | 7.2 | 2.7 | 9.2 | 8.6 | 4.7 |
| 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 1.0 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
| 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 |
|---|
|
| | 39.4 | 12.2 | 7.6 | 28.2 | 29.6 | -5.4 | -40.0 | 43.0 | 0.6 | 30.5 | 12.2 |
| 21 | 30 | 33 | 35 | 46 | 59 | 56 | 33 | 48 | 48 | 60 | 69 |
Operating Profit Operating ProfitCr |
| 3.8 | 3.8 | 4.2 | 4.2 | 3.4 | 4.0 | 3.8 | 5.7 | 4.0 | 5.0 | 8.5 | 6.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
|
| | 40.4 | 28.2 | 30.5 | 24.5 | 59.1 | -13.4 | -11.0 | 7.3 | 56.3 | 301.0 | -6.1 |
| 0.8 | 0.8 | 0.9 | 1.1 | 1.0 | 1.3 | 1.2 | 1.7 | 1.3 | 2.0 | 6.2 | 5.2 |
| 1.4 | 1.9 | 1.7 | 0.8 | 0.3 | 0.7 | 0.4 | 0.3 | 0.4 | 0.6 | 1.1 | 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 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 2 | 2 | 5 | 8 | 14 | 14 | 14 | 14 | 14 | 38 | 38 |
| 0 | 0 | 1 | 0 | 6 | 1 | 1 | 2 | 2 | 3 | 18 | 20 |
Current Liabilities Current LiabilitiesCr | 5 | 4 | 7 | 7 | 9 | 9 | 11 | 11 | 11 | 11 | 9 | 12 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 4 | 4 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 6 | 7 | 9 | 10 | 18 | 19 | 22 | 22 | 23 | 24 | 59 | 61 |
Non Current Assets Non Current AssetsCr | 3 | 4 | 4 | 4 | 6 | 6 | 5 | 5 | 4 | 4 | 8 | 10 |
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 | -2 | -1 | -1 | 1 | -5 | 0 | 0 | 0 | 0 | 1 | -16 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | -4 |
Financing Cash Flow Financing Cash FlowCr | 2 | 1 | 2 | -1 | 9 | -2 | 0 | 0 | -1 | -1 | 34 |
|
Free Cash Flow Free Cash FlowCr | -3 | -1 | -2 | 1 | -8 | 0 | 0 | 0 | 0 | 1 | -16 |
| -1,170.2 | -218.6 | -411.2 | 305.3 | -1,028.9 | 61.7 | 43.3 | -13.6 | 8.1 | 91.5 | -389.6 |
CFO To EBITDA CFO To EBITDA% | -235.8 | -44.3 | -87.1 | 77.7 | -312.1 | 19.9 | 13.4 | -4.2 | 2.6 | 37.0 | -285.6 |
| 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 | 13 | 16 | 14 | 27 | 31 | 28 | 62 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 26.5 | 20.3 | 20.3 | 44.2 | 47.8 | 27.1 | 15.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | 0.8 | 0.6 | 0.6 | 0.9 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.1 | 0.9 | 1.8 | 2.0 | 1.6 | 1.1 |
| 7.7 | 6.6 | 7.0 | 4.7 | 12.9 | 9.7 | 10.0 | 18.1 | 20.1 | 14.6 | 10.1 |
Profitability Ratios Profitability Ratios |
| 16.6 | 13.0 | 12.8 | 12.8 | 11.0 | 10.2 | 10.7 | 15.7 | 13.4 | 14.3 | 15.7 |
| 3.8 | 3.8 | 4.2 | 4.2 | 3.4 | 4.0 | 3.8 | 5.7 | 4.0 | 5.0 | 8.5 |
| 0.8 | 0.8 | 0.9 | 1.1 | 1.0 | 1.3 | 1.2 | 1.7 | 1.3 | 2.0 | 6.2 |
| 7.3 | 9.2 | 9.1 | 10.4 | 6.0 | 9.3 | 7.9 | 6.8 | 6.8 | 8.7 | 9.2 |
| 11.7 | 10.7 | 12.3 | 7.1 | 3.6 | 5.5 | 4.6 | 4.0 | 4.1 | 6.0 | 7.3 |
| 1.9 | 2.2 | 2.2 | 2.8 | 2.1 | 3.3 | 2.5 | 2.3 | 2.4 | 3.6 | 6.2 |
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.