Prima Agro

₹26 1.9 | 8.1%

WEBSITE BSE:519262 NSE : PRIMA AGRO L 05 Feb, 16:01

Market Cap ₹14 Cr.

Stock P/E 18.8

P/B 0.9

Current Price ₹26

Book Value ₹ 29

Face Value 10

52W High ₹36.5

Dividend Yield 0%

52W Low ₹ 22

Edit Ratio

Prima Agro Research see more...

Overview Inc. Year: 1987Industry: Animal Feed

Prima Agro Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Prima Agro Quarterly Results

#(Fig in Cr.)	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Net Sales	4	3	3	3	4	3	3	3	3	3
Other Income	0	0	0	1	0	0	0	4	0	0
Total Income	4	4	3	4	4	3	3	7	3	3
Total Expenditure	3	3	2	4	3	3	3	4	3	4
Operating Profit	1	1	1	1	1	1	0	4	0	-1
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	-3	0	0
Profit Before Tax	1	0	1	0	1	1	0	1	0	-1
Provision for Tax	0	0	0	-0	0	0	0	1	0	0
Profit After Tax	1	0	1	0	1	0	0	-1	0	-1
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	0	1	0	1	0	0	-1	0	-1
Adjusted Earnings Per Share	1.1	0.6	1.2	0.8	1	0.8	0.6	-1.1	0.1	-2.2

Prima Agro Profit & Loss

#(Fig in Cr.)	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	16	14	12	12
Other Income	2	1	4	4
Total Income	18	15	17	16
Total Expenditure	13	12	11	14
Operating Profit	5	3	5	3
Interest	0	0	0	0
Depreciation	1	1	1	0
Exceptional Income / Expenses	0	0	-2	-3
Profit Before Tax	4	2	2	0
Provision for Tax	1	1	2	1
Profit After Tax	3	2	1	-2
Adjustments	0	0	0	0
Profit After Adjustments	3	2	1	-2
Adjusted Earnings Per Share	4.9	3.6	1.4	-2.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-14%	0%	0%	0%
Operating Profit CAGR	67%	0%	0%	0%
PAT CAGR	-50%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-19%	-11%	25%	6%
ROE Average	5%	12%	12%	12%
ROCE Average	10%	14%	14%	14%

Prima Agro Balance Sheet

#(Fig in Cr.)	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	14	15	16
Minority's Interest	0	0	0
Borrowings	7	7	6
Other Non-Current Liabilities	2	2	3
Total Current Liabilities	4	2	2
Total Liabilities	27	26	27
Fixed Assets	4	5	4
Other Non-Current Assets	6	6	5
Total Current Assets	17	16	17
Total Assets	27	26	27

Prima Agro Cash Flow

#(Fig in Cr.)	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	1	1	1
Cash Flow from Operating Activities	3	1	-0
Cash Flow from Investing Activities	-3	-1	2
Cash Flow from Financing Activities	0	-0	-3
Net Cash Inflow / Outflow	-0	0	-0
Closing Cash & Cash Equivalent	1	1	0

Prima Agro Ratios

#	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	4.91	3.62	1.39
CEPS(Rs)	6.17	5.07	2.77
DPS(Rs)	0	0	0
Book NAV/Share(Rs)	26.21	29.83	31.21
Core EBITDA Margin(%)	19.19	13.95	8.3
EBIT Margin(%)	24.46	18.47	18.73
Pre Tax Margin(%)	24.17	18.06	18.36
PAT Margin (%)	15.55	13.64	5.77
Cash Profit Margin (%)	19.56	19.12	11.53
ROA(%)	9.58	7.1	2.69
ROE(%)	18.72	12.91	4.54
ROCE(%)	19.66	11.94	10.37
Receivable days	7.02	8.85	8.96
Inventory Days	2.49	2.38	2.54
Payable days	665.13	575.94	438.08
PER(x)	5.3	6.59	18.63
Price/Book(x)	0.99	0.8	0.83
Dividend Yield(%)	0	0	0
EV/Net Sales(x)	1.2	1.33	1.57
EV/Core EBITDA(x)	4.22	5.63	3.58
Net Sales Growth(%)	0	-15.94	-9.42
EBIT Growth(%)	0	-36.52	-8.13
PAT Growth(%)	0	-26.26	-61.71
EPS Growth(%)	0	-26.26	-61.71
Debt/Equity(x)	0.5	0.44	0.41
Current Ratio(x)	3.82	6.57	8.76
Quick Ratio(x)	3.79	6.54	8.71
Interest Cover(x)	83.54	45.44	49.74
Total Debt/Mcap(x)	0.5	0.54	0.49

Prima Agro Shareholding Pattern

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	40.11	40.11	40.13	40.13	40.15	40.15	40.15	40.15	40.15	40.15
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	59.89	59.89	59.87	59.87	59.85	59.85	59.85	59.85	59.85	59.85
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.21
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31
Others	0	0	0	0	0	0	0	0	0	0
Total	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52

Pros

Stock is trading at 0.9 times its book value
Debtor days have improved from 575.94 to 438.08days.
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 40.15%.
Company has a low return on equity of 12% over the last 3 years.
Earnings include an other income of Rs. 4 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Prima Agro News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Prima Agro

Add Watchlist

Prima Agro Research see more...

Overview Inc. Year: 1987Industry: Animal Feed

Prima Agro Share Price

Alert Data

Quarterly Price

Peer Comparison

Prima Agro Quarterly Results

Prima Agro Profit & Loss

Growth Rates

Prima Agro Balance Sheet

Prima Agro Cash Flow

Prima Agro Ratios

Prima Agro Shareholding Pattern

Prima Agro News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!