Madhya Bharat Agro Products Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: MBAPL | Fertilizers | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on MP Bharat Agro Prod

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Madhya Bharat Agro Products stock performance -

mw4me loader
P/E Ratio (SA):
70.37
Market Cap:
1,970.5 Cr.
52-wk low:
0
52-wk high:
0

Is Madhya Bharat Agro Products Ltd an attractive stock to invest in?

1. Is Madhya Bharat Agro Products Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Madhya Bharat Agro Products Ltd is a average quality company.

2. Is Madhya Bharat Agro Products Ltd undervalued or overvalued?

The key valuation ratios of Madhya Bharat Agro Products Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Madhya Bharat Agro Products Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Madhya Bharat Agro Products 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 MP Bharat Agro Prod:

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.
Madhya Bharat Agro Products 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 16.7%12.5%18.8%11%14.9%15.7%16.6%30.2%37.8%12.2%-
Value Creation
Index
0.2-0.10.4-0.20.10.10.21.21.7-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 62.264.781.689.9116131186491982817868
Sales YoY Gr.-3.9%26.2%10.2%29.1%12.8%41.9%164.7%99.8%-16.8%-
Adj EPS 0.61.11.30.61.31.72.36.514.22.93.2
YoY Gr.-87.5%27.6%-56.7%124.1%30%36.1%183%117.7%-79.8%-
BVPS (₹) 6.57.68.89.313.314.917.123.437.540.142.9
Adj Net
Profit
49.211.75.111.414.820.25712425.128
Cash Flow from Ops. 5.6118.119.215.414.429.8-71.9-70149-
Debt/CF from Ops. 1.61.64.21.91.72.82.4-2.3-4.61.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 33.1%47.7%63.9%-16.8%
Adj EPS 19.9%17.1%7.5%-79.8%
BVPS22.4%24.6%32.9%6.9%
Share Price - 26.7% 7.7% -14.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
5.711.312.24.910.21214.432.246.57.47.7
Op. Profit
Mgn %
10.218.826.122.825.426.522.421.721.411.811.7
Net Profit
Mgn %
6.514.214.45.79.811.310.911.612.73.13.2
Debt to
Equity
0.20.30.40.40.20.30.50.810.80.1
Working Cap
Days
133136144168152183175141148230112
Cash Conv.
Cycle
43487485901271069310916131

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 63.85%

Debt to equity has declined versus last 3 years average to 0.83

Return on Equity has declined versus last 3 years average to 7.70%

Net Profit has been subdued in last 3 years 7.53%

Sales growth is not so good in last 4 quarters at -4.54%

Latest Financials - Madhya Bharat Agro Products Ltd.

Standalone Consolidated
TTM EPS (₹) 3.2 -
TTM Sales (₹ Cr.) 868 -
BVPS (₹.) 42.9 -
Reserves (₹ Cr.) 289 -
P/BV 5.24 -
PE 70.37 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 1,970
Equity (₹ Cr.) 87.6
Face Value (₹) 10
Industry PE 17.8

Management X-Ray of MP Bharat Agro Prod:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.010.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of MP Bharat Agro Prod

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales62658290116131186491982817
Operating Expenses 565260698796144385772721
Manufacturing Costs061010121418407162
Material Costs44373241485790287623557
Employee Cost 11236811181620
Other Costs 1181716211725416381
Operating Profit 612212129354210721096
Operating Profit Margin (%) 10.2%18.8%26.1%22.8%25.4%26.5%22.4%21.7%21.4%11.8%
Other Income 60400000511
Interest 335543481626
Depreciation 347810109182229
Exceptional Items 0000000000
Profit Before Tax 661371621298117652
Tax 2-322478245227
Profit After Tax 491251115205712425
PAT Margin (%) 6.5%14.2%14.4%5.7%9.9%11.3%10.9%11.6%12.6%3.0%
Adjusted EPS (₹)0.61.11.30.61.31.72.36.514.22.8
Dividend Payout Ratio (%)0%0%9%21%10%7%5%2%2%18%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 7291102106117130149205328351
Share Capital 18222222222222224488
Reserves 5469808495108127183285263
Minority Interest0000000000
Debt8163033243762154309275
Long Term Debt3162119172941324130
Short Term Debt509147821122267246
Trade Payables72755622361462
Others Liabilities 72871316314391116
Total Liabilities 94112146151159189264439743804

Fixed Assets

Gross Block59101114130130131142228300391
Accumulated Depreciation01320283848577597126
Net Fixed Assets598894102938385153203265
CWIP 6099931752014
Investments 1100000000
Inventories961814213353157214207
Trade Receivables67131222282774199186
Cash Equivalents 110001082112
Others Assets129131414142344105120
Total Assets 94112146151159189264439743804

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 611819151430-72-70149
PBT 661371621298117652
Adjustment 66813141313263444
Changes in Working Capital -6-0-111-11-16-7-164-25062
Tax Paid -1-1-2-2-3-4-5-15-31-9
Cash Flow From Investing Activity -3-27-17-16-1-22-56-13-65-94
Capex -3-27-22-16-1-22-56-13-70-105
Net Investments 0050000000
Others 00000000511
Cash Flow From Financing Activity -3168-3-1492585141-61
Net Proceeds from Shares 01000000000
Net Proceeds from Borrowing 0135-2-21217-813-11
Interest Paid -3-3-5-5-4-3-4-8-16-26
Dividend Paid 000-1-1-1-1-1-1-2
Others 0-485-7113101145-22
Net Cash Flow -100001-106-6
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)8.8916.216.36.4511.5412.0114.4732.1546.547.31
ROCE (%)16.712.4718.8310.9614.915.6616.6130.1537.7712.16
Asset Turnover Ratio0.690.630.640.610.750.750.821.41.661.06
PAT to CFO Conversion(x)1.51.220.673.81.360.931.5-1.26-0.565.96
Working Capital Days
Receivable Days19364450537054385186
Inventory Days61415265567585786994
Payable Days39435055403555371525

Madhya Bharat Agro Products Ltd Stock News

Madhya Bharat Agro Products Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of MP Bharat Agro Prod 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 MP Bharat Agro Prod stood at ₹1,970.5.
The latest P/E ratio of MP Bharat Agro Prod as of 01-Jan-1970 05:30 is 70.37.
The latest P/B ratio of MP Bharat Agro Prod as of 01-Jan-1970 05:30 is 5.24.
The 52-week high of MP Bharat Agro Prod is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of MP Bharat Agro Prod is ₹868.1 ( Cr.) .

About Madhya Bharat Agro Products Ltd

The company was incorporated in 1997 and promoted by Shailendra Kumar Jain, Motilal Jain, Sukhnandan Jain and Sunil Kumar Jain with an object to implement an SSP Plant and has successfully implemented the SSP plant at Unit I in the year 1999. Later in year 2004 the company was taken- over by Pankaj Ostwal, Praveen Ostwal and Seasons Agro Chem India Pvt. Ltd. The company set up unit II of Beneficiated Rock Phosphate (BRP) with an installed capacity of which process the low grade rock phosphate into high grade rock phosphate and its commercial processing started in March 2012. The company’s manufacturing plant is situated at Sagar, Madhya Pradesh with total installed capacity of 180000 MT of SSP, 99000 MT of BRP and 36000MT of Sulphuric Acid.

Business area of the company

The company is manufacturing Beneficiated Rock Phosphate (BRP), Single Super Phosphate (SSP) and Sulphuric Acid which is used in large quantities for replenishing “P” (Phosphorus) in the soil and act as a fertilizer for the crop. The company has entered into the backward integration by manufacturing of Beneficiated Rock Phosphate (BRP) and Sulphuric Acid which is used as a raw material for manufacturing of SSP. It is also engaged in business of Purchase and Sale of (Trading) of Textiles and agricultural commodity.

Milestones

  • 1997-98: Incorporation of the Company in the name and style of “Madhya Bharat Agro Products Private Limited”.
  • 1998-99: Starting commercial production for manufacturing of SSP at Unit.
  • 1999-00: Conversion of Company from Private Limited to Public Limited.
  • 2002-03: Operations of the Company was closed and referred to BIFR for registration as Sick Company.
  • 2004-05: The company was taken over by Existing Promoters.
  • 2007-08: Revive from Board for Industrial and financial Reconstruction.
  • 2009-10: Change in Registered office from Indore , Madhya Pradesh to Bhilwara, Rajasthan.
  • 2011-12: Starting commercial production for manufacturing of BRP at Unit – II.
  • 2014-15: Started Production for manufacturing of SSP at Unit-II.
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.