25 Feb 2017 | 10:27 AM
 

Narmada Gelatines Ltd. Share Price Live (BSE)
0

BSE Code: 526739 | NSE Symbol: SHAWGELTIN
140.00
0.85
(0.62 %)
23 Feb 2017 | 04:01 PM
Change company
  • Open (Rs)
    140.00
  • Prev. close (Rs.)
    139.15
  • High (Rs.)
    140.00
  • Low (Rs.)
    140.00
  • 52W H (Rs.)
    171.90
  • 52W L (Rs.)
    112.00
  • Volume (Rs.)
    1
  • MCap (Rs in Cr.)
    84.70

Narmada Gelatines Ltd. Financial Information

No Data Found !!
Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 13.48 24.39 40.33 38.18 26.15 23.48
Adjusted Cash EPS (Rs.) 15.41 26.49 45.04 42.72 30.46 27.77
Reported EPS (Rs.) 13.70 25.63 40.33 38.18 27.43 23.48
Reported Cash EPS (Rs.) 15.64 27.73 45.04 42.72 31.75 27.77
Dividend Per Share 4.00 3.50 5.00 5.00 4.50 4.00
Operating Profit Per Share (Rs.) 18.28 34.53 60.04 53.80 37.53 36.23
Book Value (Excl Rev Res) Per Share (Rs.) 18.28 34.53 60.04 53.80 37.53 36.23
Book Value (Incl Rev Res) Per Share (Rs.) 18.28 34.53 60.04 53.80 37.53 36.23
Net Operating Income Per Share (Rs.) 217.72 221.98 323.46 302.01 264.60 225.57
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.39 15.55 18.56 17.81 14.18 16.05
Gross Profit Margin (%) 7.50 14.60 17.10 16.31 12.55 14.15
Net Profit Margin (%) 6.29 11.54 12.22 12.44 10.15 10.26
Adjusted Cash Margin (%) 6.92 11.65 13.65 13.92 11.28 12.13
Adjusted Return On Net Worth (%) 7.48 14.24 17.91 20.02 16.51 17.25
Reported Return On Net Worth (%) 7.60 14.97 17.91 20.02 17.32 17.25
Return On long Term Funds (%) 11.83 21.99 27.43 28.33 24.40 25.84
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.01 0.01 0.02 0.00 0.04 0.01
Owners fund as % of total Source 0.01 0.01 0.02 0.00 0.04 0.01
Fixed Assets Turnover Ratio 1.22 1.35 1.52 1.68 1.72 1.71
LIQUIDITY RATIOS
Current Ratio 4.14 4.64 3.79 3.89 3.42 3.30
Current Ratio (Inc. ST Loans) 3.52 4.03 3.17 3.78 2.68 3.00
Quick Ratio 2.06 2.19 1.89 2.08 1.84 1.97
Inventory Turnover Ratio 18.28 34.53 60.04 53.80 37.53 36.23
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 29.19 13.65 12.39 13.09 16.40 17.03
Dividend payout Ratio (Cash Profit) 25.58 12.62 11.10 11.70 14.17 14.40
Earning Retention Ratio 70.32 85.65 87.61 86.91 82.79 82.97
Cash Earnings Retention Ratio 74.05 86.79 88.90 88.30 85.23 85.60
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.16 0.07 0.09 0.01 0.18 0.06
Financial Charges Coverage Ratio 338.04 189.82 486.57 247.31 101.25 143.76
Fin. Charges Cov.Ratio (Post Tax) 228.39 133.41 330.64 181.40 75.84 102.16
COMPONENT RATIOS
Material Cost Component(% earnings) 60.95 57.24 52.54 47.75 58.12 54.91
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 2.92 3.60 3.57 3.19 3.89 2.50
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.22 1.35 1.52 1.68 1.72 1.71
Bonus Component In Equity Capital (%) 43.17 43.17 14.77 14.77 14.77 14.77
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 71.12 70.11 72.89 71.91 72.51 76.23
EV / Net Sales (X) 0.54 0.52 0.56 0.59 0.68 0.84
EV / EBITDA (X) 5.06 2.92 2.72 3.04 4.19 4.79
MarketCap / Sales (X) 0.64 0.63 0.65 0.70 0.79 0.93
Retention Ratios (%) 70.81 86.35 87.61 86.91 83.60 82.97
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.64 0.63 0.43 0.46 0.53 0.62
Earning Yield (%) 0.10 0.18 0.29 0.27 0.20 0.17
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 6.05 6.05 4.03 4.03 4.03 4.03
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 102.90 97.50 86.76 72.86 59.82 50.86
Loan Funds
Secured Loans 1.52 1.15 1.56 0.21 2.25 0.66
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00
Total 110.48 104.70 92.36 77.10 66.10 55.55
USES OF FUNDS
Fixed Assets
Gross Block 54.80 54.70 58.89 57.60 53.78 50.00
Less : Revaluation Reserve 0.53 0.57 0.90 0.95 0.99 1.58
Less: Accum. Depreciation 32.27 31.52 34.85 32.92 31.27 29.46
Net Block 22.00 22.60 23.14 23.74 21.52 18.97
Capital Work in Progress 0.00 0.00 0.00 0.54 0.87 0.07
Investments 34.10 27.33 24.63 12.75 4.50 6.50
Net Current Assets
Current Assets, Loans and Advances 71.71 69.79 60.55 53.94 55.44 43.07
Less : Current Liabilities and Provisions 17.34 15.03 15.96 13.87 16.22 13.05
Total Net Current Assets 54.38 54.76 44.59 40.07 39.22 30.01
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00
Total 110.48 104.70 92.36 77.10 66.10 55.55
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 37.82 29.07 25.18 13.21 4.68 6.76
Contingent liabilities 4.12 6.21 12.08 13.07 12.01 14.12
Number of Equity shares outstanding 0.60 0.60 0.40 0.40 0.40 0.40
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 131.71 134.29 130.46 121.80 106.71 90.98
Other Income 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -1.24 -5.86 -3.43 1.54 -6.37 -1.77
Total Income 130.47 128.43 127.03 123.34 100.34 89.21
EXPENDITURE :
Raw Materials 78.95 75.27 66.96 56.72 60.73 48.75
Excise Duty 9.02 10.58 0.00 0.00 0.00 0.00
Power and Fuel Cost 20.38 21.04 21.33 23.84 20.16 14.87
Other Manufacturing Expenses 20.38 21.04 21.33 23.84 20.16 14.87
Employee Cost 10.75 10.76 10.31 9.03 9.02 8.06
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 139.48 138.69 119.94 113.42 110.07 86.54
Profit before Interest, Depreciation and Tax 54.84 54.82 58.95 57.70 53.95 50.12
Interest and Financial Charges 0.04 0.13 0.06 0.10 0.17 0.11
Profit before Depreciation and Tax 54.80 54.70 58.89 57.60 53.78 50.00
Depreciation 1.17 1.27 1.90 1.83 1.74 1.73
Profit Before Tax 12.98 23.40 24.86 21.69 15.93 14.07
Tax 4.70 7.90 8.59 6.29 4.87 4.60
Profit After Tax 8.29 15.50 16.26 15.40 11.06 9.47
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 80.73 76.81 65.29 52.93 40.69 32.46
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 1.93 1.69 1.67 1.67 1.52 1.35
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items 0.13 0.75 0.00 0.00 0.52 0.00
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011 Mar 2010
Cash and Cash Equivalents at Beginning of the year 14.59 11.81 12.79 12.19 8.47 7.46 8.97
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 12.98 22.65 24.86 21.69 15.41 14.08 12.24
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 1.57
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.04
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 -0.04
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 -3.29
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 -0.48
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.10
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -3.95
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 6.79 5.91 10.41 15.31 5.29 4.32 8.01
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -1.46
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.03
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 -5.50
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.77
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -5.63 -0.26 -10.32 -10.46 -1.11 -2.15 -6.16
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 -1.18
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.10
Others -2.18 -2.87 -1.07 -4.25 -0.46 -1.16 0.00
Net Cash used in Financing Activities -2.18 -2.87 -1.07 -4.25 -0.46 -1.16 -3.36
Net Inc./(Dec.) in Cash and Cash Equivalent -1.02 2.78 -0.98 0.60 3.72 1.01 -1.51
Cash and Cash Equivalents at End of the year 13.58 14.59 11.81 12.79 12.19 8.47 7.46
No Data Found !!
Rs in Cr Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015
Sales 28.52 27.88 27.85 32.36 34.80 33.15 32.79
Other Income 0.28 0.92 0.35 0.46 0.36 0.41 0.39
Stock Adjustment 0.90 1.21 -1.26 -0.73 -0.38 -0.62 0.49
Raw Material 18.02 17.70 18.34 19.62 20.98 19.77 18.58
Power And Fuel 4.64 4.60 4.64 4.34 4.69 5.62 5.73
Employee Expenses 2.40 2.43 2.46 2.47 2.88 2.84 2.56
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 1.93 1.77 2.05 3.78 2.76 2.82 2.45
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 0.63 0.17 1.62 2.88 3.87 2.72 2.98
Interest 0.00 0.02 0.03 0.02 0.00 0.01 0.01
Gross Profit 0.91 1.07 1.94 3.32 4.23 3.12 3.36
Depreciation 0.27 0.28 0.27 0.32 0.29 0.28 0.28
Taxation -0.01 0.11 0.71 1.16 1.42 0.98 1.14
Net Profit / Loss 0.65 0.68 0.96 1.84 2.52 1.86 2.07
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.13
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 6.05 6.05 6.05 6.05 6.05 6.05 6.05
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.15 0.15
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 25.00 25.00
EPS Before Extra Ordinary Items
Basic EPS 1.08 1.13 1.59 3.04 4.17 3.07 3.21
Diluted EPS 1.08 1.13 1.59 3.04 4.17 3.07 3.21
EPS After Extra Ordinary Items
Basic EPS 1.08 1.13 1.59 3.04 4.17 3.07 3.42
Diluted EPS 1.08 1.13 1.59 3.04 4.17 3.07 3.42
No Data Found !!
Rs in Cr Sep 2016 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014
Sales 55.73 133.10 67.16 65.94 134.74 69.82 64.92
Other Income 1.27 1.62 0.82 0.80 2.71 1.99 0.72
Stock Adjustment -0.05 -1.24 -1.11 -0.13 -5.86 -3.08 -2.78
Raw Material 36.04 78.95 40.60 38.35 75.27 38.78 36.49
Power And Fuel 9.24 20.38 9.03 11.35 21.04 10.99 10.05
Employee Expenses 4.89 10.75 5.35 5.40 10.76 5.40 5.36
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 3.82 11.81 6.54 5.27 12.18 6.87 5.52
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1.79 12.45 6.75 5.70 21.35 10.86 10.28
Interest 0.05 0.04 0.02 0.02 0.13 0.08 0.05
Gross Profit 3.01 14.03 7.55 6.48 23.93 12.77 10.95
Depreciation 0.55 1.17 0.61 0.56 1.27 0.69 0.58
Taxation 0.82 4.70 2.58 2.12 7.85 4.30 3.55
Net Profit / Loss 1.64 8.29 4.36 3.93 15.51 8.48 6.82
Extra Ordinary Item 0.00 0.13 0.00 0.13 0.75 0.75 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 -0.05 -0.05 0.00
Equity Capital 6.05 6.05 6.05 6.05 6.05 6.05 4.03
Equity Dividend Rate 0.00 40.00 0.00 0.00 35.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.15 0.15 0.15 0.10
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 25.00 25.00 25.00 25.00
EPS Before Extra Ordinary Items
Basic EPS 2.72 13.49 0.00 6.28 24.40 0.00 16.91
Diluted EPS 2.72 13.70 0.00 6.28 25.63 0.00 16.91
EPS After Extra Ordinary Items
Basic EPS 2.72 13.49 0.00 6.50 24.40 0.00 16.91
Diluted EPS 2.72 13.70 0.00 6.50 25.63 0.00 16.91

Make smart investment decisions with Star Ratings, a stock selection tool, based upon fundamental, technical and analyst recommendations. Star Ratings provides stock trading tips for Narmada Gelatines Ltd. that will help you decide whether to buy, sell or hold Narmada Gelatines Ltd. It also provides you with switch proposals on alternative stocks, i.e., which stocks to buy against Narmada Gelatines Ltd.