Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Finance - Investment

Rating :
54/99  (View)

BSE: 532256 | NSE: NSIL

778.15
-6.60 (-0.84%)
23-Oct-2020 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  770.00
  •  798.00
  •  770.00
  •  784.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  541
  •  4.21
  •  915.00
  •  420.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 395.43
  • 11.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 395.88
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.61%
  • 16.60%
  • 9.99%
  • FII
  • DII
  • Others
  • 5.46%
  • 0.59%
  • 11.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 7.17
  • 8.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 12.88
  • 2.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.26
  • 45.06
  • 60.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.92
  • 25.48
  • 35.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.14
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.06
  • 29.77
  • 34.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
15
5
188%
6
0
0
14
14
0%
35
26
35%
Expenses
3
10
-68%
13
0
0
11
15
-29%
17
-2
-
EBITDA
12
-5
-
-7
0
-
3
-1
-
18
27
-35%
EBIDTM
78%
-93%
-127%
0%
23%
-9%
52%
108%
Other Income
0
0
0
0
0
0
0
6
-98%
0
8
-99%
Interest
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation
0
0
-50%
0
0
0
0
0
0
0
0
0
PBT
12
-5
-
-7
0
-
3
5
-34%
18
35
-49%
Tax
3
-1
-
-9
0
-
1
1
-11%
-1
3
-
PAT
9
-4
-
2
0
0
2
4
-42%
19
32
-40%
PATM
60%
-73%
37%
0%
15%
26%
55%
125%
EPS
17.41
-7.35
-
4.03
0.00
0
4.12
7.10
-42%
37.49
62.43
-40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
43
36
34
30
31
37
31
33
31
24
Net Sales Growth
-
20%
7%
15%
-4%
-17%
17%
-5%
6%
31%
 
Cost Of Goods Sold
-
10
10
10
3
0
0
0
0
-1
0
Gross Profit
-
33
26
23
26
31
37
31
33
32
24
GP Margin
-
76%
71%
69%
90%
100%
100%
100%
100%
102%
101%
Total Expenditure
-
19
26
12
6
17
1
3
5
0
1
Power & Fuel Cost
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
1
1
1
1
0
0
0
0
0
0
% Of Sales
-
2%
2%
2%
2%
1%
0%
1%
0%
0%
0%
Manufacturing Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
1
0
0
1
1
1
0
1
0
1
% Of Sales
-
2%
1%
1%
2%
2%
1%
1%
2%
1%
3%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
7
14
0
2
16
0
2
4
0
0
% Of Sales
-
16%
39%
1%
6%
53%
0%
6%
13%
0%
0%
EBITDA
-
24
10
22
24
13
36
29
28
31
23
EBITDA Margin
-
56%
29%
65%
80%
43%
98%
92%
85%
100%
97%
Other Income
-
20
0
0
1
0
0
0
0
0
0
Interest
-
0
0
0
0
0
0
0
0
0
0
Depreciation
-
0
0
0
0
0
0
0
0
0
0
PBT
-
44
11
22
24
13
36
29
28
31
23
Tax
-
6
2
4
6
1
7
5
5
4
4
Tax Rate
-
7%
19%
18%
23%
9%
20%
19%
18%
14%
17%
PAT
-
78
11
19
19
12
28
23
1
26
16
PAT before Minority Interest
-
79
8
18
19
12
29
23
23
27
19
Minority Interest
-
-1
3
1
0
0
-1
0
-22
-1
-3
PAT Margin
-
180%
32%
55%
64%
40%
78%
73%
3%
84%
67%
PAT Growth
-
581%
-39%
0%
55%
-58%
24%
2,344%
-96%
66%
 
EPS
-
152.39
22.37
36.73
36.78
23.73
55.88
45.04
1.84
51.43
31.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
448
370
359
339
323
312
374
353
357
330
Share Capital
5
5
5
5
5
5
5
5
5
5
Total Reserves
443
365
354
334
318
307
369
348
351
325
Non-Current Liabilities
-4
24
24
25
23
27
24
23
20
20
Secured Loans
0
0
0
0
0
0
0
0
21
21
Unsecured Loans
1
33
32
33
31
30
27
25
1
1
Long Term Provisions
0
0
0
0
0
0
0
0
0
0
Current Liabilities
1
12
12
12
12
11
10
10
8
9
Trade Payables
0
9
9
10
9
9
8
7
7
7
Other Current Liabilities
0
2
2
2
2
2
2
2
2
2
Short Term Borrowings
0
0
0
0
0
0
0
0
0
0
Short Term Provisions
0
0
0
0
0
0
0
0
0
0
Total Liabilities
473
434
426
408
389
382
419
397
374
347
Net Block
0
0
0
0
0
0
0
0
0
0
Gross Block
0
0
0
0
0
0
0
0
0
0
Accumulated Depreciation
0
0
0
0
0
0
0
0
0
0
Non Current Assets
328
306
299
238
171
181
217
217
217
217
Capital Work in Progress
0
0
0
0
0
0
0
0
0
0
Non Current Investment
253
235
232
196
167
146
217
217
217
217
Long Term Loans & Adv.
75
71
67
42
3
34
0
0
0
0
Other Non Current Assets
0
0
0
0
0
0
0
0
0
0
Current Assets
145
128
127
170
218
201
203
180
157
130
Current Investments
0
0
0
0
0
4
0
0
0
0
Inventories
30
2
4
6
6
6
7
7
7
7
Sundry Debtors
0
3
3
7
2
3
5
4
2
6
Cash & Bank
1
11
1
3
2
2
0
4
0
2
Other Current Assets
114
6
5
4
208
187
190
164
147
116
Short Term Loans & Adv.
101
106
114
149
202
187
190
159
147
116
Net Current Assets
144
116
115
158
206
190
193
170
148
121
Total Assets
473
433
426
408
389
382
419
397
374
347

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
25
22
24
18
16
12
-6
1
-1
18
PBT
84
11
22
24
13
36
29
24
31
23
Adjustment
-14
13
1
-25
-12
-35
-27
-29
-23
-9
Changes in Working Capital
-44
2
6
-4
-6
-13
-33
-18
-28
-5
Cash after chg. in Working capital
27
26
29
-5
-4
-12
-32
-23
-20
9
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-2
-4
-4
-5
-7
-8
-6
-5
-5
-4
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
6
Extra & Other Items
0
0
0
29
0
0
0
0
0
0
Cash From Investing Activity
-3
-13
-26
-19
-17
-13
0
0
0
-14
Net Fixed Assets
0
0
0
0
0
0
0
0
0
0
Net Investments
-14
-3
-52
-27
-17
-21
0
0
0
0
Others
11
-10
26
8
0
7
0
0
0
-14
Cash from Financing Activity
-31
0
-1
2
1
3
2
3
0
-3
Net Cash Inflow / Outflow
-10
10
-2
1
1
1
-4
4
-1
1
Opening Cash & Equivalents
11
1
3
2
2
0
4
0
2
0
Closing Cash & Equivalent
1
11
1
3
2
2
0
4
0
2

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
872
721
699
660
628
608
728
687
694
643
ROA
17%
2%
4%
5%
3%
7%
6%
6%
8%
4%
ROE
19%
2%
5%
6%
4%
8%
6%
6%
8%
4%
ROCE
20%
3%
6%
7%
4%
10%
7%
7%
9%
4%
Fixed Asset Turnover
423.39
1365.45
1277.70
1113.07
1457.77
2372.14
2021.41
2122.74
2003.64
1526.74
Receivable days
0
27
55
60
32
39
50
33
46
87
Inventory Days
134
31
53
70
67
64
85
81
82
100
Payable days
0
379
357
920
5,274
9,086
8,522
7,220
7,646
9,913
Cash Conversion Cycle
134
-321
-249
-790
-5,174
-8,983
-8,388
-7,106
-7,518
-9,725
Total Debt/Equity
0.00
0.09
0.09
0.10
0.10
0.10
0.07
0.07
0.06
0.07
Interest Cover
2,700
307
879
997
823
1,046
3,311
4,881
3,255
0

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.