Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Finance - Investment

Rating :
69/99

BSE: 532256 | NSE: NSIL

1144.45
2.85 (0.25%)
16-Nov-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1140.00
  •  1150.00
  •  1111.00
  •  1141.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  302
  •  3.46
  •  1511.00
  •  983.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 600.93
  • 275.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 623.02
  • N/A
  • 1.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.61%
  • 11.10%
  • 10.13%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.58%
  • 22.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.13
  • -1.41
  • 1.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.03
  • -13.18
  • -8.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.74
  • -9.59
  • -8.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.50
  • 34.95
  • 34.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 1.18
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.86
  • 72.02
  • 86.59

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
36.18
33.86
29.50
30.61
36.77
31.33
32.90
31.06
23.66
37.45
Net Sales Growth
-
6.85%
14.78%
-3.63%
-16.75%
17.36%
-4.77%
5.92%
31.28%
-36.82%
 
Cost Of Goods Sold
-
10.46
10.47
3.05
0.00
0.00
0.00
0.00
-0.67
-0.18
0.18
Gross Profit
-
25.73
23.39
26.45
30.61
36.77
31.33
32.90
31.73
23.85
37.26
GP Margin
-
71.12%
69.08%
89.66%
100%
100%
100%
100%
102.16%
100.80%
99.49%
Total Expenditure
-
25.75
11.93
5.90
17.38
0.69
2.53
5.08
-0.07
0.62
0.95
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.85
0.70
0.64
0.41
0.16
0.16
0.16
0.12
0.10
0.07
% Of Sales
-
2.35%
2.07%
2.17%
1.34%
0.44%
0.51%
0.49%
0.39%
0.42%
0.19%
Manufacturing Exp.
-
0.07
0.04
0.02
0.03
0.02
0.01
0.05
0.06
0.05
0.08
% Of Sales
-
0.19%
0.12%
0.07%
0.10%
0.05%
0.03%
0.15%
0.19%
0.21%
0.21%
General & Admin Exp.
-
0.35
0.34
0.54
0.76
0.51
0.40
0.52
0.41
0.63
0.60
% Of Sales
-
0.97%
1.00%
1.83%
2.48%
1.39%
1.28%
1.58%
1.32%
2.66%
1.60%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
14.02
0.39
1.65
16.18
0.01
1.96
4.36
0.01
0.03
0.00
% Of Sales
-
38.75%
1.15%
5.59%
52.86%
0.03%
6.26%
13.25%
0.03%
0.13%
0.05%
EBITDA
-
10.43
21.93
23.60
13.23
36.08
28.80
27.82
31.13
23.04
36.50
EBITDA Margin
-
28.83%
64.77%
80.0%
43.22%
98.12%
91.92%
84.56%
100.23%
97.38%
97.46%
Other Income
-
0.11
0.24
0.73
0.11
0.03
0.01
0.00
0.13
0.04
0.01
Interest
-
0.03
0.03
0.02
0.02
0.03
0.01
0.01
0.01
0.00
0.00
Depreciation
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-
10.51
22.13
24.30
13.32
36.07
28.79
27.82
31.25
23.08
36.50
Tax
-
2.03
4.08
5.56
1.20
7.05
5.39
5.03
4.35
4.01
4.47
Tax Rate
-
19.31%
18.44%
22.88%
9.01%
19.55%
18.72%
18.08%
13.78%
17.37%
12.25%
PAT
-
11.41
18.73
18.76
12.10
28.50
22.97
0.94
26.23
15.81
37.65
PAT before Minority Interest
-
8.48
18.05
18.74
12.12
29.01
23.41
22.78
27.21
19.06
32.03
Minority Interest
-
2.93
0.68
0.02
-0.02
-0.51
-0.44
-21.84
-0.98
-3.25
5.62
PAT Margin
-
31.54%
55.32%
63.59%
39.53%
77.51%
73.32%
2.86%
84.45%
66.82%
100.53%
PAT Growth
-
-39.08%
-0.16%
55.04%
-57.54%
24.07%
2,343.62%
-96.42%
65.91%
-58.01%
 
Unadjusted EPS
-
22.22
36.46
36.52
23.54
55.49
44.67
0.92
51.05
30.77
199.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
370.11
358.83
339.14
322.76
312.25
373.88
352.98
356.62
330.40
659.20
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
364.97
353.69
334.01
317.62
307.12
368.74
347.85
351.49
325.27
654.06
Non-Current Liabilities
23.55
24.34
24.95
22.98
27.03
24.45
23.37
20.18
20.19
22.74
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.20
21.44
24.03
Unsecured Loans
32.68
32.44
33.08
31.13
29.70
26.83
25.16
0.67
0.56
0.63
Long Term Provisions
0.03
0.01
0.01
0.05
0.06
0.06
0.05
0.04
0.00
0.00
Current Liabilities
11.94
12.04
12.48
11.69
11.25
10.11
9.66
8.41
9.05
9.92
Trade Payables
9.49
9.46
9.68
9.09
8.72
7.89
7.43
6.52
6.60
7.38
Other Current Liabilities
2.15
2.20
2.33
2.15
2.09
1.84
1.89
1.86
2.42
2.52
Short Term Borrowings
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.29
0.38
0.48
0.45
0.42
0.37
0.35
0.03
0.03
0.02
Total Liabilities
433.50
426.04
408.08
388.96
382.04
419.47
396.60
373.96
347.41
676.38
Net Block
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Gross Block
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
Accumulated Depreciation
0.03
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.00
Non Current Assets
305.87
299.14
237.86
170.90
180.70
216.62
216.65
217.12
217.13
551.65
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
235.20
232.15
196.13
167.49
146.30
216.61
216.64
217.11
217.12
551.64
Long Term Loans & Adv.
70.66
66.98
41.73
3.40
34.40
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
127.62
126.91
170.22
218.05
201.34
202.85
179.96
156.85
130.28
124.73
Current Investments
0.00
0.00
0.50
0.00
4.50
0.00
0.00
0.00
0.00
0.00
Inventories
1.97
4.22
5.65
5.65
5.65
7.27
7.27
7.27
6.60
6.42
Sundry Debtors
2.53
2.80
7.37
2.28
3.12
4.74
3.77
2.17
5.72
5.52
Cash & Bank
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68
0.34
Other Current Assets
112.54
4.74
4.25
6.52
186.57
190.37
164.44
147.03
116.29
112.45
Short Term Loans & Adv.
106.14
114.23
149.39
201.56
186.57
190.36
159.03
147.03
116.29
112.45
Net Current Assets
115.69
114.87
157.74
206.36
190.09
192.75
170.30
148.44
121.23
114.81
Total Assets
433.49
426.05
408.08
388.95
382.04
419.47
396.61
373.97
347.41
676.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
22.40
24.45
18.34
15.83
11.62
-5.65
0.81
-1.12
17.52
14.09
PBT
10.51
22.13
24.30
13.32
36.07
28.79
23.70
31.25
23.08
36.50
Adjustment
13.32
0.86
-25.32
-11.57
-34.87
-27.31
-28.67
-23.32
-8.76
-28.33
Changes in Working Capital
2.44
5.55
-4.35
-5.50
-13.23
-33.37
-18.12
-28.07
-5.18
-10.78
Cash after chg. in Working capital
26.27
28.54
-5.37
-3.75
-12.04
-31.88
-23.08
-20.14
9.13
-2.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.87
-4.09
-5.37
-6.54
-7.61
-6.26
-5.01
-4.56
-3.75
-4.91
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.31
13.26
Extra & Other Items
0.00
0.00
29.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-12.94
-25.94
-19.24
-16.71
-13.43
0.00
0.00
0.00
-13.50
-18.00
Net Fixed Assets
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
-3.05
-52.32
-26.86
-16.71
-20.56
0.00
0.00
0.00
0.00
0.00
Others
-9.89
26.38
7.62
0.01
7.13
0.00
0.00
0.00
-13.50
-18.00
Cash from Financing Activity
0.21
-0.67
1.93
1.42
2.84
1.66
3.29
-0.18
-2.69
3.77
Net Cash Inflow / Outflow
9.68
-2.16
1.03
0.54
1.03
-4.00
4.10
-1.31
1.34
-0.14
Opening Cash & Equivalents
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68
0.34
0.48
Closing Cash & Equivalent
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68
0.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
720.58
698.62
660.30
628.40
607.95
727.93
687.24
694.33
643.28
1283.43
ROA
1.97%
4.33%
4.70%
3.14%
7.24%
5.74%
5.91%
7.54%
3.72%
5.07%
ROE
2.33%
5.17%
5.66%
3.82%
8.46%
6.44%
6.42%
7.92%
3.85%
5.22%
ROCE
2.66%
5.80%
6.70%
3.83%
9.72%
7.40%
7.35%
8.64%
4.45%
5.73%
Fixed Asset Turnover
1365.45
1277.70
1113.07
1457.77
2372.14
2021.41
2122.74
2003.64
1526.74
2415.90
Receivable days
26.88
54.81
59.71
32.22
39.02
49.58
32.99
46.38
86.65
34.04
Inventory Days
31.23
53.19
69.88
67.33
64.13
84.72
80.67
81.52
100.39
63.44
Payable days
378.81
356.88
919.87
5273.73
9086.13
8521.88
7220.03
7646.06
9912.52
9781.69
Cash Conversion Cycle
-320.70
-248.87
-790.29
-5174.17
-8982.98
-8387.58
-7106.38
-7518.17
-9725.48
-9684.21
Total Debt/Equity
0.09
0.09
0.10
0.10
0.10
0.07
0.07
0.06
0.07
0.04
Interest Cover
307.36
879.35
997.00
823.45
1046.40
3310.70
4880.84
3255.12
0.00
0.00

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.