Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Aluminium & Aluminium Products

Rating :
46/99  (View)

BSE: 532234 | NSE: NATIONALUM

46.15
-0.45 (-0.97%)
25-Jan-2021 | 4:05PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  47.00
  •  47.40
  •  45.50
  •  46.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14379560
  •  6636.17
  •  50.00
  •  24.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,703.11
  • 45.62
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,734.89
  • 3.22%
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.50%
  • 4.16%
  • 16.28%
  • FII
  • DII
  • Others
  • 7.22%
  • 8.80%
  • 12.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 4.44
  • -3.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.70
  • -12.65
  • -18.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.50
  • -29.38
  • -53.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.16
  • 17.57
  • 9.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.70
  • 0.99
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.28
  • 4.92
  • 4.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2,374.89
2,363.55
0.48%
1,380.63
2,084.08
-33.75%
1,935.86
2,766.20
-30.02%
2,088.35
2,718.88
-23.19%
Expenses
2,099.02
2,331.39
-9.97%
1,251.56
1,869.72
-33.06%
1,727.49
2,248.65
-23.18%
2,054.01
2,205.92
-6.89%
EBITDA
275.87
32.16
757.80%
129.07
214.36
-39.79%
208.37
517.55
-59.74%
34.34
512.96
-93.31%
EBIDTM
11.62%
1.36%
9.35%
10.29%
14.01%
14.01%
1.64%
18.87%
Other Income
24.16
56.56
-57.28%
33.29
61.39
-45.77%
106.41
97.69
8.93%
48.22
75.80
-36.39%
Interest
1.84
1.64
12.20%
1.79
1.63
9.82%
0.82
0.60
36.67%
1.65
0.60
175.00%
Depreciation
143.19
134.25
6.66%
135.90
126.40
7.52%
135.05
120.31
12.25%
134.13
118.11
13.56%
PBT
155.00
-47.17
-
24.67
147.72
-83.30%
178.91
403.32
-55.64%
-53.22
470.05
-
Tax
47.55
-18.82
-
8.04
49.94
-83.90%
76.15
169.73
-55.13%
-19.26
168.29
-
PAT
107.45
-28.35
-
16.63
97.78
-82.99%
102.76
233.59
-56.01%
-33.96
301.76
-
PATM
4.52%
-1.20%
1.20%
4.69%
7.11%
7.11%
-1.63%
11.10%
EPS
0.57
-0.15
-
0.09
0.52
-82.69%
28.29
28.29
0.00%
-0.18
1.56
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
7,779.73
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
-21.68%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
5,446.88
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
2,332.85
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
29.99%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
7,132.08
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
706.10
660.20
644.80
417.14
337.98
324.47
% Of Sales
-
8.33%
5.74%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
253.70
275.69
254.90
392.82
309.91
95.24
% Of Sales
-
2.99%
2.40%
2.68%
5.21%
4.55%
1.29%
EBITDA
647.65
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
8.32%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
212.08
273.93
331.54
302.64
408.27
605.13
673.07
Interest
6.10
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
548.27
529.83
476.10
480.40
480.36
426.12
413.66
PBT
305.36
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
112.48
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
36.84%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
192.88
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
192.88
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.48%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
-68.11%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
Unadjusted EPS
1.03
0.74
9.29
7.20
3.58
4.22
7.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
685.27
163.66
141.65
150.37
884.28
847.87
Short Term Loans & Adv.
508.93
409.35
553.71
656.88
640.05
291.66
Net Current Assets
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-1,244.58
-580.74
-802.52
-906.15
Net Investments
-75.67
453.98
550.11
-250.32
Others
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
53.53
56.20
54.34
52.80
51.20
49.66
ROA
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
47.66
50.05
43.33
43.61
35.00
29.18
Cash Conversion Cycle
23.16
-3.98
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
40.41
1152.23
1046.55
359.63
364.50
13.67

News Update


  • NALCO to invest Rs 30,000 crore on expansion, diversification over next 7-8 years
    8th Jan 2021, 09:00 AM

    Of the proposed investment, Rs 22,000 crore will be spent on smelter and captive power plant expansions

    Read More
  • NALCO turns black in Q2
    12th Nov 2020, 11:00 AM

    Total income of the company decreased by 0.87% at Rs 2399.05 crore for Q2FY21

    Read More
  • National Aluminium - Quarterly Results
    11th Nov 2020, 15:57 PM

    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.