Baramati Agro Ltd

Financial Data

PARAMETERS	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Revenue (INR Cr)	5316 11.6%	4762 36.4%	3492 56.5%	2231 30.8%	1705 -11.7%	1930 20.9%	1597 17.1%	1364 -18.9%	1682 46.6%	1148 9.4%	1049 8.0%	972 -
Net Operating Income (INR Cr)	4690 0.02%	4690 42.26%	3297 56.33%	2109 0.00%	1768 -4.35%	1848 30.79%	1413 -11.74%	1601 30.28%	1546 45.37%	1064 4.60%	1017 2.38%	993 0.00%
Profit (INR Cr)	127 -48.1%	246 57.4%	156 70.1%	92 435.9%	17 -81.2%	91 34.5%	68 10.4%	61 47.9%	42 51.3%	27 96.4%	14 -48.8%	27 -
Assets (INR Cr)	2460 24.5%	1976 29.3%	1529 34.8%	1134 31.2%	864 -15.7%	1025 10.2%	930 25.7%	740 -25.5%	994 26.7%	784 20.5%	651 34.3%	485 -
Net Worth (INR Cr)	1025 14.2%	897 38.3%	649 32.8%	489 0.0%	434 4.0%	417 27.9%	326 26.4%	258 34.3%	213 24.2%	171 19.1%	144 9.8%	131 0.0%
Employee Cost (INR Cr)	197 10.1%	179 47.3%	121 33.4%	91 14.9%	79 22.1%	65 19.4%	54 32.0%	41 2.0%	40 18.2%	34 43.3%	24 15.3%	21 -
Interest Cost (INR Cr)	93	72	59	43	42	43	43	61	65	41	38	39
Cash & Bank Balance (INR Cr)	50	95	90	95	21	20	33	32	94	43	35	15
Total Debt (INR Cr)	1336	1026	842	622	418	578	580	467	772	605	503	349

PARAMETERS	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Profit As % Of Revenues	2.4%	5.2%	4.5%	4.1%	1.0%	4.7%	4.2%	4.5%	2.5%	2.4%	1.3%	2.8%
Profit As % Of Assets	5.2%	12.4%	10.2%	8.1%	2.0%	8.9%	7.3%	8.3%	4.2%	3.5%	2.2%	5.6%
Profit As % Of Networth	12.4%	27.4%	24.0%	18.8%	3.9%	21.8%	20.8%	23.8%	19.5%	16.0%	9.7%	20.9%
Interest Cost to EBITDA %	26.8%	16.0%	18.1%	20.6%	40.2%	22.7%	29.1%	34.9%	41.4%	37.0%	63.1%	45.9%
Debt to Equity Ratio	1.30	1.14	1.30	1.27	0.96	1.39	1.78	1.81	3.63	3.53	3.50	2.66
RONW	13.3%	31.8%	27.4%	18.8%	17.3%	24.5%	23.2%	27.2%	21.6%	17.4%	15.0%	27.9%
ROCE	11.9%	22.5%	21.6%	15.2%	12.5%	16.6%	12.9%	16.4%	14.4%	13.5%	9.4%	15.1%