Neelamalai Agro Industries Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth (13) 2.02 (11) 9.77
Op profit growth (373) (153) (362) (83)
EBIT growth (113) 7.79 1,099 (55)
Net profit growth 42.20 3.55 30.20 (25)
Profitability ratios (%)        
OPM (5.10) 1.62 (3.10) 1.04
EBIT margin (6.40) 43.40 41.10 3.04
Net profit margin 66.30 40.60 40 27.20
RoCE (1) 9.18 9.74 0.93
RoNW 2.75 2.16 2.37 2.09
RoA 2.73 2.15 2.37 2.09
Per share ratios ()        
EPS 273 192 186 --
Dividend per share 20 20 20 40
Cash EPS 257 175 170 125
Book value per share 2,674 2,287 2,165 1,751
Valuation ratios        
P/E 3.14 7.20 5.41 --
P/CEPS 3.34 7.90 5.89 6.40
P/B 0.32 0.60 0.46 0.46
EV/EBIDTA (78) 5.96 4.69 23.30
Payout (%)        
Dividend payout -- 10.40 10.80 33.80
Tax payout (7.50) (6.30) (2.50) (57)
Liquidity ratios        
Debtor days 25.60 24 28.50 36.40
Inventory days 75.70 43.10 36.60 35.20
Creditor days (16) (21) (28) (31)
Leverage ratios        
Interest coverage 83.40 (361) (477) (26)
Net debt / equity -- -- -- --
Net debt / op. profit 3.20 (8.30) 2.94 (6.70)
Cost breakup ()        
Material costs (19) (23) (33) (24)
Employee costs (55) (45) (41) (40)
Other costs (31) (30) (29) (35)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 25.90 29.70 29.10 32.80
yoy growth (%) (13) 2.02 (11) 9.77
Raw materials (4.90) (6.70) (9.60) (8)
As % of sales 19.10 22.60 33.10 24.40
Employee costs (14) (13) (12) (13)
As % of sales 55.10 45.40 41.20 40
Other costs (8) (9) (8.40) (11)
As % of sales 30.90 30.40 28.80 34.50
Operating profit (1.30) 0.48 (0.90) 0.34
OPM (5.10) 1.62 (3.10) 1.04
Depreciation (1) (1.10) (1) (1.10)
Interest expense -- -- -- --
Other income 0.67 13.50 13.80 1.73
Profit before tax (1.70) 12.90 11.90 0.96
Taxes 0.12 (0.80) (0.30) (0.60)
Tax rate (7.50) (6.30) (2.50) (57)
Minorities and other -- -- -- 8.53
Adj. profit (1.50) 12.10 11.60 8.94
Exceptional items -- -- -- --
Net profit 17.10 12.10 11.60 8.94
yoy growth (%) 42.20 3.55 30.20 (25)
NPM 66.30 40.60 40 27.20
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax (1.70) 12.90 11.90 0.96
Depreciation (1) (1.10) (1) (1.10)
Tax paid 0.12 (0.80) (0.30) (0.60)
Working capital 2.84 (0.10) -- 0.08
Other operating items -- -- -- --
Operating cashflow 0.30 10.90 10.70 (0.60)
Capital expenditure (5.70) (5.30) -- 5.28
Free cash flow (5.40) 5.63 10.70 4.69
Equity raised 253 241 260 246
Investments 56.40 28.80 -- (29)
Debt financing/disposal 0.25 0.02 0.04 0.02
Dividends paid -- 1.25 1.25 2.51
Other items -- -- -- --
Net in cash 305 277 272 224
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 0.63 0.63 0.63 0.63
Preference capital -- -- -- --
Reserves 167 155 143 135
Net worth 168 156 143 136
Minority interest
Debt -- -- 0.02 0.02
Deferred tax liabilities (net) 0.54 0.98 1.59 --
Total liabilities 168 157 145 136
Fixed assets 9.32 10.60 10.20 10.10
Intangible assets
Investments 150 141 126 122
Deferred tax asset (net) 1.07 1.07 1.37 0.09
Net working capital 3.69 2.87 3.20 0.94
Inventories 6.54 4.66 4.18 2.84
Inventory Days 92.30 -- 51.40 35.60
Sundry debtors 0.94 1.76 2.69 1.22
Debtor days 13.30 -- 33.10 15.30
Other current assets 2.20 2.80 2.10 1.54
Sundry creditors (0.70) (1.40) (1.60) (1.80)
Creditor days 10.20 -- 19.50 22.70
Other current liabilities (5.30) (5) (4.20) (2.90)
Cash 4.20 1.25 4.01 2.66
Total assets 168 157 145 136
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2015 Dec-2014 -
Gross Sales 20.90 30.30 24.60 21 --
Excise Duty -- -- -- -- --
Net Sales 20.90 30.30 24.60 21 --
Other Operating Income -- -- 1.42 0.82 --
Other Income 15.20 9.06 1.35 (0.20) --
Total Income 36.20 39.30 27.40 21.60 --
Total Expenditure ** 21.70 26.50 22.70 18.90 --
PBIDT 14.50 12.80 4.68 2.68 --
Interest 0.02 0.03 0.03 0.06 --
PBDT 14.50 12.80 4.65 2.62 --
Depreciation 0.80 0.61 0.80 0.62 --
Minority Interest Before NP -- -- -- -- --
Tax 0.16 0.81 0.37 0.50 --
Deferred Tax 0.03 -- -- -- --
Reported Profit After Tax 13.50 11.40 3.49 1.50 --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 13.50 11.40 12 12 --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 13.50 11.40 12 12 --
EPS (Unit Curr.) 215 181 192 191 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 100 100 -- -- --
Equity 0.63 0.63 0.63 0.63 --
Public Shareholding (Number) -- -- 213,047 -- --
Public Shareholding (%) -- -- 34 -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- 414,303 -- --
Non Encumbered - % in Total Promoters Holding -- -- 100 -- --
Non Encumbered - % in Total Equity -- -- 66 -- --
PBIDTM(%) 69.10 42.20 19 12.80 --
PBDTM(%) 69 42.10 18.90 12.50 --
PATM(%) 64.30 37.50 14.20 7.16 --