Narmada
NARMADA.NSNarmada Agrobase Limited Price (NARMADA.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
17,883,876
(31.9969)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Narmada Agrobase LimitedCurrency: INR
| YEAR | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
20,945,000.00
+0% |
220,170,000.00
+951% |
306,874,000.00
+39% |
344,338,000.00
+12% |
370,559,357.00
+8% |
475,007,400.00
+28% |
615,848,884.00
+30% |
582,568,760.00
-5% |
349,736,760.00
-40% |
500,260,000.00
+43% |
503,207,000.00
+1% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 17,538,000.00 | 184,562,000.00 | 267,466,000.00 | 300,721,000.00 | 323,705,958.00 | 423,822,207.00 | 553,543,178.00 | 520,970,698.00 | 295,621,270.00 | 433,076,000.00 | 431,909,000.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
3,407,000.00
+0% |
35,608,000.00
+945% |
39,408,000.00
+11% |
43,617,000.00
+11% |
46,853,399.00
+7% |
51,185,193.00
+9% |
62,305,706.00
+22% |
61,598,062.00
-1% |
54,115,490.00
-12% |
67,184,000.00
+24% |
71,298,000.00
+6% |
||||||||
| Gross Profit Ratio | (0.16%) | (0.16%) | (0.13%) | (0.13%) | (0.13%) | (0.11%) | (0.10%) | (0.11%) | (0.16%) | (0.13%) | (0.14%) | ||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| General and Administrative | 96,000.00 | 266,000.00 | 330,000.00 | 408,000.00 | 298,065.00 | 780,912.00 | 614,943.00 | 837,783.00 | 1,049,660.00 | 1,049,660.00 | 2,160,000.00 | ||||||||
| Selling, General & Admin... | 530,000.00 | 9,355,000.00 | 11,751,000.00 | 10,117,000.00 | 9,023,275.00 | 11,351,216.00 | 12,275,745.00 | 11,275,158.00 | 8,902,240.00 | 8,902,240.00 | 16,444,000.00 | ||||||||
| Selling & Marketing Exp... | 434,000.00 | 9,089,000.00 | 11,421,000.00 | 9,709,000.00 | 8,725,210.00 | 10,570,304.00 | 11,660,802.00 | 10,437,375.00 | 7,852,580.00 | 7,852,580.00 | 14,284,000.00 | ||||||||
| Depreciation and Amortiz... | 314,000.00 | 2,621,000.00 | 2,592,000.00 | 2,966,000.00 | 2,828,590.00 | 5,434,783.00 | 4,837,273.00 | 5,016,990.00 | 3,657,000.00 | 3,161,000.00 | 2,762,000.00 | ||||||||
| Other Expenses | 1,944,000.00 | 83,000.00 | 88,000.00 | 22,075,000.00 | 24,026,610.00 | 2,473,089.00 | 28,739,527.00 | 30,093,376.00 | 26,761,750.00 | 503,000.00 | 0.00 | ||||||||
| Total Operating Expenses | 2,474,000.00 | 29,720,000.00 | 30,112,000.00 | 32,192,000.00 | 33,049,885.00 | 39,450,714.00 | 41,015,272.00 | 41,368,534.00 | 35,663,990.00 | 50,162,000.00 | 14,930,000.00 | ||||||||
| Cost and Exponses | 20,012,000.00 | 214,282,000.00 | 297,578,000.00 | 332,913,000.00 | 356,755,843.00 | 463,272,921.00 | 594,558,450.00 | 562,339,232.00 | 331,285,260.00 | 483,238,000.00 | 446,460,000.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
552,000.00
+0% |
5,882,000.00
+966% |
9,451,000.00
+61% |
11,238,000.00
+19% |
13,460,107.00
+20% |
13,397,661.00
0% |
20,477,204.00
+53% |
20,746,061.00
+1% |
18,616,710.00
-10% |
17,525,000.00
-6% |
56,747,000.00
+224% |
||||||||
| Operating Income Ratio | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.04%) | (0.03%) | (0.03%) | (0.04%) | (0.05%) | (0.04%) | (0.11%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 24,000.00 | 115,000.00 | 110,000.00 | 151,000.00 | 718,477.00 | 325,060.00 | 336,263.00 | 488,117.00 | 604,330.00 | 604,330.00 | 437,000.00 | ||||||||
| Interest Expenses | 269,000.00 | 4,080,000.00 | 6,909,000.00 | 7,184,000.00 | 7,663,485.00 | 6,588,388.00 | 9,910,735.00 | 8,293,643.00 | 7,685,850.00 | 8,624,000.00 | 9,598,000.00 | ||||||||
| Total Other Income/Exp... | -708,000.00 | -4,144,000.00 | -6,918,000.00 | -7,429,303.00 | -8,451,812.00 | -5,040,307.00 | -10,751,656.00 | -10,665,681.00 | -34,056,000.00 | -7,766,000.00 | -43,216,000.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,189,000.00 | 8,451,000.00 | 11,724,000.00 | 14,384,928.00 | 15,643,640.00 | 18,832,444.00 | 25,650,740.00 | 23,627,950.00 | 20,529,999.00 | 20,183,000.00 | 25,608,000.00 | ||||||||
| EBITDA ratio | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.06%) | (0.04%) | (0.05%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 225,000.00 | 1,744,000.00 | 2,378,000.00 | 3,996,000.00 | 5,351,702.00 | 6,694,172.00 | 10,538,778.00 | 10,080,372.00 | 7,950,050.00 | 8,901,000.00 | 13,531,000.00 | ||||||||
| Income Before Tax Ratio | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 474,000.00 | 356,000.00 | 488,000.00 | 967,000.00 | 1,372,946.00 | 2,222,251.00 | 2,655,244.00 | 2,536,978.00 | 2,447,820.00 | 2,379,000.00 | 3,336,000.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | -249,000.00
+0% |
1,388,000.00
-657% |
1,890,000.00
+36% |
3,029,000.00
+60% |
3,978,756.00
+31% |
4,953,688.00
+25% |
7,883,534.00
+59% |
6,830,050.00
-13% |
6,076,000.00
-11% |
6,522,000.00
+7% |
10,194,000.00
+56% |
||||||||
| Net Income Ratio | (-0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.01%) | (0.02%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.02 | 0.10 | 0.14 | 1.67 | 0.84 | 0.66 | 0.98 | 0.50 | 0.45 | 0.48 | 0.57 | ||||||||
| Diluted EPS | -0.02 | 0.10 | 0.14 | 1.67 | 0.84 | 0.66 | 0.98 | 0.50 | 0.45 | 0.48 | 0.57 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 13,502,222.00 | 13,502,222.00 | 13,502,222.00 | 1,827,500.00 | 4,729,015.00 | 7,527,063.00 | 8,054,988.00 | 13,548,714.00 | 13,548,714.00 | 13,548,714.00 | 17,883,876.00 | ||||||||
| Diluted Share Outstanding | 13,502,222.00 | 13,502,222.00 | 13,502,222.00 | 1,827,500.00 | 4,729,015.00 | 7,527,063.00 | 8,054,988.00 | 13,548,714.00 | 13,548,714.00 | 13,548,714.00 | 17,883,876.00 | ||||||||