Nifty
Sensex
:
:
10724.40
35808.95
-21.65 (-0.20%)
-67.27 (-0.19%)

Trading

Rating :
64/99  (View)

BSE: 513713 | NSE: Not Listed

27.00
1.05 (4.05%)
15-Feb-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  26.90
  •  27.50
  •  24.50
  •  25.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29935
  •  8.08
  •  69.10
  •  24.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93.97
  • 5.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89.41
  • N/A
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.40%
  • 2.47%
  • 63.59%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.54%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.24
  • 92.50
  • 273.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.50
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.59
  • 114.67
  • 200.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 69.00
  • 40.18
  • 27.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.64
  • 1.82
  • 2.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 57.24
  • 43.47
  • 47.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
91.38
48.06
90.14%
81.44
34.76
134.29%
74.75
17.49
327.39%
87.61
10.19
759.76%
Expenses
85.80
44.61
92.33%
76.38
33.07
130.96%
70.17
16.58
323.22%
82.67
8.86
833.07%
EBITDA
5.58
3.46
61.27%
5.06
1.69
199.41%
4.58
0.91
403.30%
4.94
1.33
271.43%
EBIDTM
6.11%
7.20%
6.22%
4.85%
6.13%
5.19%
5.64%
13.07%
Other Income
0.50
0.48
4.17%
0.54
0.53
1.89%
0.49
0.60
-18.33%
0.94
0.21
347.62%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.03
0.09
-66.67%
0.03
0.01
200.00%
0.03
0.01
200.00%
0.04
0.01
300.00%
PBT
6.06
3.86
56.99%
5.58
2.20
153.64%
5.05
1.50
236.67%
5.85
1.53
282.35%
Tax
0.42
0.00
0.00
0.40
0.00
0.00
0.39
0.00
0.00
2.18
0.30
626.67%
PAT
5.64
3.86
46.11%
5.18
2.20
135.45%
4.66
1.50
210.67%
3.67
1.23
198.37%
PATM
6.18%
8.02%
6.36%
6.34%
6.23%
8.57%
4.19%
12.07%
EPS
1.61
2.88
-44.10%
2.86
1.61
77.64%
2.66
1.20
121.67%
1.67
0.98
70.41%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
335.18
187.92
20.56
3.61
3.98
7.11
7.18
9.05
15.86
Net Sales Growth
203.33%
814.01%
469.53%
-9.30%
-44.02%
-0.97%
-20.66%
-42.94%
 
Cost Of Goods Sold
310.66
173.07
19.16
2.39
2.78
5.82
6.21
8.73
15.51
Gross Profit
24.52
14.84
1.41
1.23
1.20
1.29
0.97
0.31
0.34
GP Margin
7.32%
7.90%
6.86%
34.07%
30.15%
18.14%
13.51%
3.43%
2.14%
Total Expenditure
315.02
176.90
20.53
3.74
4.04
7.20
7.37
9.32
15.79
Power & Fuel Cost
-
0.23
0.01
0.00
0.00
0.00
0.01
0.01
0.00
% Of Sales
-
0.12%
0.05%
0%
0%
0%
0.14%
0.11%
0%
Employee Cost
-
0.66
0.33
0.26
0.30
0.27
0.29
0.08
0.01
% Of Sales
-
0.35%
1.61%
7.20%
7.54%
3.80%
4.04%
0.88%
0.06%
Manufacturing Exp.
-
1.82
0.43
0.01
0.02
0.23
0.00
0.02
0.00
% Of Sales
-
0.97%
2.09%
0.28%
0.50%
3.23%
0%
0.22%
0%
General & Admin Exp.
-
0.83
0.37
0.52
0.48
0.28
0.35
0.35
0.16
% Of Sales
-
0.44%
1.80%
14.40%
12.06%
3.94%
4.87%
3.87%
1.01%
Selling & Distn. Exp.
-
0.20
0.18
0.52
0.39
0.50
0.47
0.07
0.10
% Of Sales
-
0.11%
0.88%
14.40%
9.80%
7.03%
6.55%
0.77%
0.63%
Miscellaneous Exp.
-
0.08
0.07
0.03
0.06
0.10
0.05
0.06
0.00
% Of Sales
-
0.04%
0.34%
0.83%
1.51%
1.41%
0.70%
0.66%
0%
EBITDA
20.16
11.02
0.03
-0.13
-0.06
-0.09
-0.19
-0.27
0.07
EBITDA Margin
6.01%
5.86%
0.15%
-3.60%
-1.51%
-1.27%
-2.65%
-2.98%
0.44%
Other Income
2.47
2.56
1.85
0.71
0.60
0.55
0.66
0.61
0.22
Interest
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.13
0.15
0.05
0.05
0.08
0.04
0.04
0.03
0.02
PBT
22.54
13.40
1.83
0.54
0.46
0.41
0.43
0.31
0.26
Tax
3.39
2.18
0.39
0.17
0.16
0.19
0.13
0.07
0.09
Tax Rate
15.04%
16.27%
21.31%
31.48%
34.78%
46.34%
30.23%
22.58%
34.62%
PAT
19.15
10.03
1.43
0.37
0.31
0.22
0.30
0.24
0.17
PAT before Minority Interest
18.22
11.23
1.43
0.37
0.31
0.22
0.30
0.24
0.17
Minority Interest
-0.93
-1.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.71%
5.34%
6.96%
10.25%
7.79%
3.09%
4.18%
2.65%
1.07%
PAT Growth
117.86%
601.40%
286.49%
19.35%
40.91%
-26.67%
25.00%
41.18%
 
Unadjusted EPS
8.80
7.29
1.04
0.29
0.25
0.18
0.24
0.31
0.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
52.12
30.64
25.39
25.03
24.71
24.51
24.21
12.37
Share Capital
17.50
12.50
12.50
12.50
12.50
12.50
12.50
8.50
Total Reserves
34.62
14.33
12.89
12.53
12.21
12.01
11.71
3.87
Non-Current Liabilities
0.41
-0.02
-0.01
-0.01
0.01
-0.03
-0.03
-0.02
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
43.75
4.41
1.10
1.96
1.70
0.63
0.44
0.27
Trade Payables
40.95
3.06
0.00
1.31
1.27
0.00
0.15
0.16
Other Current Liabilities
0.82
0.63
0.58
0.31
0.09
0.48
0.16
0.00
Short Term Borrowings
0.00
0.49
0.17
0.02
0.04
0.01
0.00
0.00
Short Term Provisions
1.98
0.22
0.35
0.33
0.29
0.14
0.13
0.11
Total Liabilities
98.04
35.03
26.48
26.98
26.42
25.11
24.62
12.62
Net Block
0.67
0.13
0.12
0.17
0.25
0.29
0.33
0.22
Gross Block
1.13
0.45
0.39
0.39
0.39
0.29
0.39
1.59
Accumulated Depreciation
0.46
0.32
0.27
0.22
0.14
0.00
0.06
1.36
Non Current Assets
25.04
26.92
21.47
0.17
1.24
9.06
0.86
0.22
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
23.54
26.72
21.35
0.00
0.99
1.69
0.50
0.00
Long Term Loans & Adv.
0.83
0.07
0.00
0.00
0.00
7.08
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
Current Assets
73.01
8.11
5.00
26.81
25.17
16.03
23.77
12.40
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
11.49
0.02
0.00
0.00
0.00
0.07
0.00
0.07
Sundry Debtors
51.79
3.98
0.00
5.58
4.19
2.88
0.68
0.64
Cash & Bank
5.00
0.07
0.06
0.01
0.22
0.80
0.43
0.76
Other Current Assets
4.73
1.01
1.49
1.31
20.75
12.28
22.66
10.93
Short Term Loans & Adv.
2.21
3.03
3.46
19.91
20.68
12.27
22.65
10.91
Net Current Assets
29.25
3.71
3.91
24.85
23.48
15.40
23.33
12.13
Total Assets
98.05
35.03
26.47
26.98
26.41
25.11
24.63
12.62

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-10.94
-0.09
4.25
-1.91
-1.13
-4.29
-12.39
-1.86
PBT
13.40
1.83
0.54
0.46
0.41
0.43
0.31
0.27
Adjustment
-2.33
-1.73
-0.65
-0.52
-0.48
-0.61
-0.57
-0.19
Changes in Working Capital
-22.16
-0.01
4.54
-1.70
-0.91
-3.96
-12.05
-1.85
Cash after chg. in Working capital
-11.09
0.09
4.43
-1.75
-0.97
-4.13
-12.31
-1.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.41
-0.18
-0.18
-0.16
-0.15
-0.16
-0.08
-0.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
3.99
-3.71
-4.35
1.72
0.52
4.66
0.48
0.21
Net Fixed Assets
0.00
-0.04
0.00
0.00
-0.09
0.09
1.25
Net Investments
-1.78
-5.37
-9.55
0.99
0.70
-1.19
-0.51
Others
5.77
1.70
5.20
0.73
-0.09
5.76
-0.26
Cash from Financing Activity
11.87
3.81
0.15
-0.02
0.03
0.01
11.57
1.95
Net Cash Inflow / Outflow
4.91
0.01
0.05
-0.21
-0.57
0.37
-0.34
0.30
Opening Cash & Equivalents
0.07
0.06
0.01
0.22
0.80
0.43
0.76
0.46
Closing Cash & Equivalent
5.00
0.07
0.06
0.01
0.22
0.80
0.43
0.76

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
29.78
21.46
20.31
20.02
19.77
19.60
19.37
14.55
ROA
16.87%
4.66%
1.37%
1.15%
0.85%
1.20%
1.30%
1.38%
ROE
28.44%
5.49%
1.45%
1.24%
0.89%
1.23%
1.32%
1.41%
ROCE
32.10%
6.45%
2.13%
1.86%
1.68%
1.76%
1.72%
2.17%
Fixed Asset Turnover
242.29
49.30
9.24
10.22
20.93
21.14
9.16
10.00
Receivable days
53.31
70.43
0.00
447.94
181.54
90.49
26.57
14.63
Inventory Days
11.00
0.37
0.00
0.00
0.00
3.79
0.00
1.62
Payable days
42.85
27.69
72.12
128.18
33.72
0.07
0.00
0.00
Cash Conversion Cycle
21.45
43.10
-72.12
319.76
147.82
94.21
26.57
16.25
Total Debt/Equity
0.01
0.02
0.01
0.00
0.00
0.00
0.00
0.00
Interest Cover
524.63
653.00
1218.61
581.56
963.12
682.97
644.85
76.03

News Update


  • White Organic Agro starts new unit in Ahmedabad
    14th Feb 2019, 11:01 AM

    This unit shall be used for multiple purposes

    Read More
  • White Organic Agro receives export order of 600 MT of long grain creme sella rice
    12th Dec 2018, 13:58 PM

    The total revenue expected from the current rice contract would be approx Rs 2.5 crore per cycle

    Read More
  • White Organic Agro enters into Organic Basmati Rice business
    29th Nov 2018, 12:27 PM

    The company intends to expand its horizon in the indirect farming business in the northern states for cultivation and business of Organic Basmati Rice

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.