Nirman Agri Genetics Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: NIRMAN | Agriculture | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Nirman Agri Genetics

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Nirman Agri Genetics stock performance -

mw4me loader
P/E Ratio (SA):
20.88
Market Cap:
284.4 Cr.
52-wk low:
0
52-wk high:
0

Is Nirman Agri Genetics Ltd an attractive stock to invest in?

1. Is Nirman Agri Genetics Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Nirman Agri Genetics Ltd is a average quality company.

2. Is Nirman Agri Genetics Ltd undervalued or overvalued?

The key valuation ratios of Nirman Agri Genetics Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Nirman Agri Genetics Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Nirman Agri Genetics Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Nirman Agri Genetics:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Nirman Agri Genetics Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 7%133.3%26.6%33.8%-
Value Creation
Index
-0.58.50.91.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3.813.528.663.3103
Sales YoY Gr.-253.1%112.1%121.4%-
Adj EPS 213.7106.817.517
YoY Gr.--95.3%-31.7%155.6%-
BVPS (₹) 0.310.345.262.6114
Adj Net
Profit
0.12.64.110.414
Cash Flow from Ops. -0.300.14.8-
Debt/CF from Ops. -3.7105.710.70.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA155%121.4%
Adj EPS NANA-56.6%155.6%
BVPSNANA530.4%38.5%
Share Price - - - 62.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
84.518927.532.419.3
Op. Profit
Mgn %
1.925.415.618.114.1
Net Profit
Mgn %
1.41914.216.413.3
Debt to
Equity
15.30.500-
Working Cap
Days
08021720648
Cash Conv.
Cycle
052766235

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 155.00%

Sales growth is good in last 4 quarters at 89.02%

Return on Equity has declined versus last 3 years average to 19.30%

Net Profit has been subdued in last 3 years -56.61%

Latest Financials - Nirman Agri Genetics Ltd.

Standalone Consolidated
TTM EPS (₹) 17 3.4
TTM Sales (₹ Cr.) 103 18.4
BVPS (₹.) 114 10
Reserves (₹ Cr.) 83 -
P/BV 3.11 35.51
PE 20.88 104.32
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 284
Equity (₹ Cr.) 8
Face Value (₹) 10
Industry PE 43.8

Management X-Ray of Nirman Agri Genetics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Nirman Agri Genetics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24
Sales4132963
Operating Expenses 4102452
Manufacturing Costs0000
Material Costs392349
Employee Cost 0011
Other Costs 0011
Operating Profit 03411
Operating Profit Margin (%) 1.9%25.4%15.3%18.1%
Other Income 0000
Interest 0000
Depreciation 0000
Exceptional Items 0000
Profit Before Tax 03411
Tax 0101
Profit After Tax 03410
PAT Margin (%) 1.4%19.0%14.0%16.4%
Adjusted EPS (₹)0.210.06.717.5
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 032737
Share Capital 0066
Reserves 032131
Minority Interest0000
Debt1110
Long Term Debt1110
Short Term Debt0000
Trade Payables0105
Others Liabilities 0121
Total Liabilities 263044

Fixed Assets

Gross Block0010
Accumulated Depreciation0000
Net Fixed Assets0010
CWIP 0000
Investments 0000
Inventories0158
Trade Receivables14412
Cash Equivalents 1102
Others Assets002022
Total Assets 263044

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0005
PBT 03411
Adjustment 0000
Changes in Working Capital -0-3-4-7
Tax Paid 0-100
Cash Flow From Investing Activity 00-21-2
Capex 00-10
Net Investments 0000
Others 00-20-2
Cash Flow From Financing Activity 1020-1
Net Proceeds from Shares 00240
Net Proceeds from Borrowing 100-1
Interest Paid 0000
Dividend Paid 0000
Others 00-4-1
Net Cash Flow 10-11
PARTICULARSMar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)N/A189.0327.0632.37
ROCE (%)N/A133.2626.633.83
Asset Turnover Ratio2.333.551.61.71
PAT to CFO Conversion(x)N/A000.5
Working Capital Days
Receivable Days59665345
Inventory Days19113437
Payable Days39261121

Nirman Agri Genetics Ltd Stock News

Nirman Agri Genetics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Nirman Agri Genetics on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Nirman Agri Genetics stood at ₹284.4.
The latest P/E ratio of Nirman Agri Genetics as of 01-Jan-1970 05:30 is 20.88.
The latest P/B ratio of Nirman Agri Genetics as of 01-Jan-1970 05:30 is 3.11.
The 52-week high of Nirman Agri Genetics is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Nirman Agri Genetics is ₹102.7 ( Cr.) .

About Nirman Agri Genetics Ltd

The company was incorporated as Nirman Agri Genetics Private Limited on August 19, 2020 under the Companies Act, 2013 with the Registrar of Companies, Mumbai. The status of the company was changed to public limited and the name of the company was changed to Nirman Agri Genetics Limited vide Special Resolution passed at EGM dated December 05, 2022. The fresh certificate of incorporation consequent to conversion was issued on January 03, 2023 by the Registrar of companies, Mumbai.

It is one of the organized Agri-Input company in India engaged in the business of production, processing and marketing of high-quality hybrid seeds, Pesticides, Bio-organic for different crops like corn, sunflower, cotton, paddy, grain sorghum, etc. and have forayed into micronutrients and bio-products. It also produces non-hybrid seeds, primarily for paddy. It has attained over four years of experience in this seed business through the company and Proprietary concern of its promoter and are working towards its objective of developing seeds having superior yield potential, drought tolerance, tolerance to pests and diseases etc.

In the year 2022, it begins to market bio-pesticides, bio-fertilizers, micronutrients, fertilizer mixtures & plant growth regulators under the name and style of ‘Nirman Agri Genetics’. Seeds, bio-fertilizers, micronutrients etc. are related products having the same end user i.e. the farmer, and are usually sold through similar dealer networks. With a view of achieving the benefit of synergy in marketing the aforesaid products, it has added them to its products portfolio.

Its Promoter and Managing Director, Pranav Kailas Bagal, is a Diploma holder in Agriculture from National Backward Krushi Vidhyapeeth, Solapur, Maharashtra. He has around six years of experience in the field of Marketing of Agriculture inputs, managing customer relations and trade terms, managing manufacturing and supply chain strategies, managing costs and establish strategic partnerships with farmers, vendors and service providers etc. He has been associated with the company as Director since incorporation. Prior to starting the company, he has done Agri-inputs business in Proprietary concern M/s. Nirman Agri Genetics from 2018 till the time same is taken over by the company and before that he has worked as Marketing Manager with Shivam Krushi Sheti Udhyog Kendra engaged in whole sale and retail distribution of seeds, pesticides, fertilisers and agriculture related equipments.

Business area of the company

The company is engaged in the business of production, processing and marketing of high-quality hybrid seeds, Pesticides, Bio-organic for different crops like corn, sunflower, cotton, paddy, grain sorghum, etc.

Major products of the company

  • Corn seeds
  • Sunflower seeds
  • Bajra seeds
  • seeds
  • Paddy seeds

History and milestones

  • 2018: Commencement of seeds business in proprietary concern.
  • 2019: Agreement with new Renuka Hybrid Seeds, Buldhana, for outsourcing of processing of field crop and vegetable crop.
  • 2019: Set up R & D facility at Nimgul, Maharashtra.
  • 2019: Co-marketing agreement with Narmada Sagar Agri Seeds Pvt. Ltd., Himatnagar, Gujarat for marketing of Cotton Seeds for a period of 3 years.
  • 2020: Co-marketing agreement with Dhanashri Agro Industries, Pune, Maharashtra for marketing of Maize and Bajra seeds for a period upto validity of Seeds License of the producer.
  • 2020: Marketing agreement with Navkar Hybrid Seeds Pvt. Ltd., Ahmedabad, Gujarat for marketing of Cotton Seeds for a period of 3 years.
  • 2020: Incorporation of the company.
  • 2021: Started sale of Seeds.
  • 2022: Started sale of Bio fertilisers and Micro nutrients.
  • 2022: Agreement with M. K. Agro Care, Himmatnagar, Gujarat for outsourcing of processing of field crop and vegetable crop.
  • 2022: Renewal of Agreement with New Renuka Hybrid Seeds, Buldhana, for outsourcing of processing of field crop and vegetable crop.
  • 2022: Acquisition of M/s. Nirman Agri Genetics, Proprietary Concern.
  • 2022: Agreement with Murlidhar Ginning & Processng, Idar, Gujarat for outsourcing of processing of fieldcrop and vegetable crop.
  • 2022: Agreement with S. R. Agri Seeds, Indore, Madhya Pradesh for outsourcing of processing of field crop and vegetable crop.
  • 2023: Conversion of Company to Limited Company.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.