P
Madhyam Agrivet Industries
PRABHAT
Madhyam Agrivet Industries
Fast Moving Consumer Goods Food Products
Tapetide Score
Data-driven rating, 0–100. How it works →
Key Insights
Strengths
2- Company is almost debt free.
- Company is expected to give good quarter
Weaknesses
3- Company has low interest coverage ratio.
- Company has a low return on equity of 0.18% over last 3 years.
- Working capital days have increased from 1,269 days to 2,851 days
Growth Rate
Revenue Growth
-70% lower than
3Y
Net Income Growth
82% higher than
3Y
Quarterly Results
| Particulars | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 360 | 5.55 | 5.76 | 15.46 | 13.65 | 36.83 | 57.81 | 54.56 | 192 | 187 | 82.34 | 87.76 | 92.36 |
| Expenses | 348 | 5.37 | 5.46 | 14.55 | 13.73 | 45.66 | 57.72 | 56.93 | 194 | 325 | 80.19 | 85.79 | 91.25 |
| Operating Profit | 12.87 | 0.18 | 0.3 | 0.91 | -0.08 | -8.83 | 0.09 | -2.37 | -1.11 | -139 | 2.15 | 1.97 | 1.11 |
| OPM % | 3.57% | 3.24% | 5.21% | 5.89% | -0.59% | -23.98% | 0.16% | -4.34% | -0.58% | -74.18% | 2.61% | 2.24% | 1.2% |
| Other Income | 2.86 | 8.16 | 7.68 | 3.45 | 6.59 | 0 | 7.1 | 9.32 | 8.61 | 5.19 | 6.5 | 6.62 | 6.53 |
| Interest | 3.99 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 4.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.06 | 0.06 | 0.07 | 0.08 |
| PBT | 6.95 | 8.34 | 7.98 | 4.36 | 6.51 | -8.83 | 6.89 | 6.95 | 7.37 | -133 | 8.59 | 8.52 | 7.56 |
| Tax % | 12.95% | 0.72% | 0.25% | 1.61% | 0.46% | 3.85% | 30.48% | 41.73% | 39.35% | 0.01% | 25.03% | 25% | 25% |
| Net Profit | 6.04 | 8.28 | 7.96 | 4.3 | 6.48 | -9.17 | 4.79 | 4.05 | 4.47 | -133 | 6.44 | 6.39 | 5.67 |
| EPS in Rs | 0.62 | 0.85 | 0.81 | 0.44 | 0.66 | -0.94 | 0.49 | 0.41 | 0.46 | -13.66 | 0.66 | 0.65 | 0.58 |
Profit & Loss
| Particulars | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 466 | 561 | 780 | 874 | 1,000 | 1,131 | 27.47 | 71.54 | 533 | 373 | 251 | 75.64 |
| Expenses | 445 | 540 | 746 | 833 | 954 | 1,087 | 26.21 | 68.71 | 679 | 384 | 276 | 77.4 |
| Operating Profit | 20.44 | 21.21 | 33.54 | 41.77 | 45.7 | 43.79 | 1.26 | 2.83 | -146 | -10.45 | -24.73 | -1.76 |
| OPM % | 4.39% | 3.78% | 4.3% | 4.78% | 4.57% | 3.87% | 4.59% | 3.96% | -27.42% | -2.8% | -9.86% | -2.33% |
| Other Income | 0.35 | 0.29 | 0.41 | 0.56 | 17.89 | 17.01 | 18.08 | 4.78 | 59.88 | 26.41 | 18.38 | 0.98 |
| Interest | 10.44 | 10.08 | 14.31 | 19.13 | 18 | 14.67 | 0 | 0 | 0.3 | 0.01 | 0.31 | 0.05 |
| Depreciation | 5.74 | 6.83 | 15.6 | 16.53 | 15.23 | 16.05 | 0 | 0 | 0.2 | 0.29 | 0.39 | 0.39 |
| PBT | 4.61 | 4.59 | 4.04 | 6.67 | 30.36 | 30.08 | 19.34 | 7.61 | -86.8 | 15.66 | -7.05 | -1.22 |
| Tax % | 32.97% | 34.42% | 37.38% | 46.18% | 11.26% | 9.24% | 2.28% | 12.61% | 25.78% | 25.67% | 0.57% | 2.46% |
| Net Profit | 3.08 | 3 | 2.54 | 3.6 | 26.95 | 27.3 | 18.9 | 6.65 | -109 | 11.63 | -7.09 | -1.25 |
| EPS in Rs | 0.1 | 1 | 0.85 | 0.5 | 2.76 | 2.79 | 1.93 | 0.68 | -11.18 | 1.19 | -0.73 | -0.13 |
| Div. Payout % | 0% | 0% | 0% | 198.42% | 14.5% | 14.31% | 0% | 0% | 0% | 0% | 0% | 0% |
Balance Sheet
| Particulars | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.3 | 3 | 3 | 71.43 | 97.68 | 97.68 | 97.68 | 97.68 | 97.68 | 97.68 | 95.09 | 95.09 |
| Reserves | 53.17 | 149 | 205 | 164 | 437 | 460 | 474 | 481 | 520 | 532 | 502 | 500 |
| Borrowings | 133 | 75 | 132 | 150 | 93.27 | 166 | 127 | 0 | 0 | 0 | 0 | 1.54 |
| Other Liabilities | 44.15 | 27.53 | 56.77 | 88.18 | 49.94 | 109 | 94.12 | 744 | 2,135 | 230 | 18.04 | 5.23 |
| Total Liabilities | 231 | 255 | 397 | 474 | 678 | 833 | 793 | 1,323 | 2,753 | 860 | 615 | 602 |
| Fixed Assets | 54.36 | 51.92 | 137 | 127 | 139 | 130 | 155 | 0 | 2.31 | 3.58 | 4.18 | 4.22 |
| CWIP | 21.9 | 0 | 0.51 | 1.26 | 1.52 | 5.17 | 1.69 | 0 | 0 | 0.12 | 0.12 | 0.14 |
| Investments | 0.38 | 17.6 | 0.17 | 0.17 | 162 | 174 | 327 | 32.58 | 0 | 0 | 0 | 0 |
| Other Assets | 154 | 185 | 260 | 346 | 376 | 524 | 309 | 1,290 | 2,751 | 856 | 610 | 598 |
| Total Assets | 231 | 255 | 397 | 474 | 678 | 833 | 793 | 1,323 | 2,753 | 860 | 615 | 602 |
Cash Flow
| Particulars | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating | 20.65 | 24.74 | 32.2 | -14.15 | -67.99 | 96.81 | 64.61 | 103 | 967 | -605 | -499 | -1.65 |
| Investing | -89.12 | -82.63 | -84.22 | 13.53 | -156 | -78.88 | -63.3 | -106 | -28.29 | -1.56 | -27.12 | -0.45 |
| Financing | 68.89 | 58.99 | 50.87 | 18.66 | 209 | 53.38 | -60.19 | 212 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 0.42 | 1.1 | -1.15 | 18.05 | -14.48 | 71.3 | -58.88 | 208 | 939 | -607 | -526 | -2.1 |
| Free Cash Flow | -11.16 | 13.72 | 16.15 | -21.42 | -71.72 | 84.95 | 19.36 | 86.1 | 944 | -607 | -500 | -2.08 |
| CFO/OP | 115 | 122 | 100 | -31 | -133 | 232 | 5,484 | 3,692 | -677 | 5,746 | 2,019 | 94 |
Ratios
| Particulars | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 24.16 | 20.19 | 15.61 | 31.52 | 41.9 | 35.21 | 1,230 | 2.55 | 91.66 | 294 | 505 | 6.27 |
| Inventory Days | 10.8 | 11.15 | 10.1 | 11.74 | 12.55 | 17.43 | 686 | 1.3 | 5.69 | 2.31 | — | — |
| Days Payable | 27.62 | 14.24 | 20.45 | 24.26 | 14.78 | 13.5 | 690 | 14.11 | 520 | 197 | — | — |
| Cash Conversion Cycle | 7.33 | 17.1 | 5.26 | 19 | 39.67 | 39.14 | 1,227 | -10.26 | -423 | 99.2 | 505 | 6.27 |
| Working Capital Days | 24.52 | 18.63 | 8.99 | 34.86 | 114 | 45.78 | 1,300 | 2,728 | -622 | 95.38 | 859 | 2,851 |
| ROCE % | 10.34% | 7.09% | 6.45% | 7.11% | 9.54% | 6.64% | 2.72% | 1.19% | -14.46% | 2.51% | -1.1% | -0.2% |
Insights
BetaAI-extracted from concalls & annual reports · figures as reported, with sources
Log in to view Madhyam Agrivet Industries insights
65 extracted metrics + investor summaries across FY12–FY23.
Documents
Frequently Asked Questions about Madhyam Agrivet Industries
What does Madhyam Agrivet Industries Ltd do?
Prabhat Dairy Limited provides animal feed solutions and sells its products under the Annapurna brand. [1] It sold its flagship dairy business and is now focussing on compound cattle feed and supplies formulated Total Mix Ration (TMR) products and services to dairy farmers. [1]
Which sector does Madhyam Agrivet Industries Ltd belong to?
Madhyam Agrivet Industries Ltd is classified under the Fast Moving Consumer Goods sector, in the Food Products industry.
Company Information
Prabhat Dairy Limited provides animal feed solutions and sells its products under the Annapurna brand. [1] It sold its flagship dairy business and is now focussing on compound cattle feed and supplies formulated Total Mix Ration (TMR) products and services to dairy farmers. [1]
Website prabhatdairy.in
Face Value ₹ 10
For AI agents and developers
Reading this as an AI agent, LLM or automated pipeline? Every page on Tapetide is also published as clean Markdown — no navigation, no scripts, just the data. Fetch https://tapetide.com/stocks/PRABHAT.md for Madhyam Agrivet Industries Ltd: company profile, latest price, key fundamentals, the Tapetide Score, growth rates, quarterly and annual financial statements, shareholding pattern, technical indicators, analyst ratings and exchange filings.
Append .md to any Tapetide URL for the
same treatment. A full index of what we publish is at /llms.txt and /llms-full.txt. For live,
structured queries instead of documents, use our MCP server.