NARMADA AGROBASE LIMITED
NARMADA · General/Diversified · NSE
₹34
Current Market Price
Fair Value (DCF)
₹12
Margin of Safety
-64.8%
Updated just now
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
31%
ROE
—
Debt/Equity
0.18
WACC
11.1%
Market Cap
₹131 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.5%
Return on capital employed
EV / EBITDA
26.5×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
7.1×
EBIT covers interest
Current Ratio
6.21×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
23.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹34.42
Bear case
₹6.91
MoS -398.1%
Base case
₹12.13
MoS -183.8%
Bull case
₹15.58
MoS -120.9%
Ratio Trends
NARMADA · last 4 annual periods
ROE
7.3%
ROCE
9.6%
Operating Margin
—
Debt / Equity
0.17×
PE
133.5×
EV / EBITDA
47.5×
Historical Financials
NARMADA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹35.0 Cr | ₹50.0 Cr | ₹50.3 Cr | ₹65.7 Cr | +23.4% |
| EBITDA | ₹2.0 Cr | ₹2.0 Cr | ₹2.6 Cr | ₹6.2 Cr | +45.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.6 Cr | ₹0.7 Cr | ₹1.0 Cr | ₹4.1 Cr | +88.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-0.1 Cr | ₹0.1 Cr | ₹0.9 Cr | ₹-15.9 Cr | — |
| CapEx | ₹-0.0 Cr | — | ₹-0.0 Cr | ₹-0.1 Cr | — |
| FCF | ₹-0.1 Cr | — | ₹0.9 Cr | ₹-16.0 Cr | — |
| Total Assets | ₹26.5 Cr | ₹27.3 Cr | ₹28.0 Cr | ₹66.5 Cr | +35.9% |
| Total Debt | ₹9.7 Cr | ₹10.1 Cr | ₹9.7 Cr | ₹9.5 Cr | -0.9% |
| Shareholders' Equity | ₹15.2 Cr | ₹15.9 Cr | ₹16.9 Cr | ₹55.9 Cr | +54.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NARMADA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| OSWALSEEDS OSWALSEEDS | — | — | Pending | 8.1% | — |
| SIKKO SIKKO | — | — | Pending | 5.2% | — |
| INDOUS INDOUS | — | — | Pending | 20.7% | — |
| NAGAFERT NAGAFERT | — | — | Pending | — | — |
| NOVAAGRI NOVAAGRI | — | — | Pending | 12.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NARMADA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NARMADA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NARMADA →
Compare
Head-to-head with peers
Compare NARMADA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NARMADANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.