Nifty

:

13109.05

Sensex

:

44655.44

140.10 (1.08%)
505.72 (1.15%)

Login

Nifty
Sensex

:
:

13109.05
44655.44

140.10 (1.08%)
505.72 (1.15%)

ND Metal Industries Ltd.

Metal - Non Ferrous

Rating :

N/A

BSE: 512024 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.90
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

13.07
N/A
N/A

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-13.36
108.34
255.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
14.87
-34.45

PAT CAGR (%)

10 Years
5 Years
3 Years

-
30.83
3.08

P:E (Median)

8 Years
5 Years
3 Years

-
90.76
-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

56.63
76.77
14.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.86 1.79 -51.96% 0.11 0.05 120.00% 1.66 1.20 38.33% 1.02 3.81 -73.23%
Expenses 0.52 3.16 -83.54% 0.36 0.39 -7.69% 4.06 1.75 132.00% 1.47 3.65 -59.73%
EBITDA 0.34 -1.38 - -0.25 -0.34 - -2.40 -0.56 - -0.45 0.16 -
EBIDTM 39.65% -77.10% -236.11% -629.63% -144.46% -46.57% -44.31% 4.14%
Other Income 0.05 0.13 -61.54% 0.04 0.13 -69.23% 2.48 0.61 306.56% 0.08 0.20 -60.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0
Depreciation 0.09 0.08 12.50% 0.09 0.08 12.50% 0.08 0.09 -11.11% 0.06 0.08 -25.00%
PBT 0.31 -1.33 - -0.30 -0.29 - -0.01 -0.03 - -0.43 0.28 -
Tax 0.00 0.00 0 0.00 0.00 0 -0.06 -0.02 - 0.00 0.00 0
PAT 0.31 -1.33 - -0.30 -0.29 - 0.06 -0.01 - -0.43 0.28 -
PATM 36.02% -74.41% -274.07% -542.59% 3.37% -1.00% -42.25% 7.21%
EPS 1.23 -5.32 - -1.18 -1.17 - 0.22 -0.05 - -1.72 1.10 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 3.65 6.28 5.64 0.14 0.00 0.16 0.20 1.77 20.33 30.43 26.34 Net Sales Growth -46.72% 11.35% 3928.57% 0 -100% -20.0% -88.70% -91.29% -33.19% 15.53% Cost Of Goods Sold 5.33 6.23 4.68 4.61 -0.01 0.15 0.41 1.34 18.49 28.33 21.24 Gross Profit -1.68 0.05 0.96 -4.46 0.01 0.00 -0.21 0.43 1.84 2.10 5.10 GP Margin -46.00% 0.80% 17.02% -3185.71% 0 0% -105.00% 24.29% 9.05% 6.90% 19.36% Total Expenditure 6.41 6.96 8.55 5.76 0.40 0.50 0.93 1.62 19.14 29.14 24.21 Power & Fuel Cost - 0.09 0.07 0.02 0.09 0.07 0.07 0.02 0.05 0.04 0.04 % Of Sales - 1.43% 1.24% 14.29% 0 43.75% 35.00% 1.13% 0.25% 0.13% 0.15% Employee Cost - 0.26 0.13 0.05 0.06 0.06 0.06 0.06 0.10 0.13 0.14 % Of Sales - 4.14% 2.30% 35.71% 0 37.50% 30.0% 3.39% 0.49% 0.43% 0.53% Manufacturing Exp. - 0.06 0.08 0.01 0.04 0.02 0.09 0.03 0.25 0.14 0.36 % Of Sales - 0.96% 1.42% 7.14% 0 12.50% 45.00% 1.69% 1.23% 0.46% 1.37% General & Admin Exp. - 0.04 0.17 0.17 0.15 0.14 0.20 0.12 0.13 0.26 0.31 % Of Sales - 0.64% 3.01% 121.43% 0 87.50% 100% 6.78% 0.64% 0.85% 1.18% Selling & Distn. Exp. - 0.20 0.08 0.06 0.08 0.06 0.06 0.03 0.09 0.11 0.22 % Of Sales - 3.18% 1.42% 42.86% 0 37.50% 30.0% 1.69% 0.44% 0.36% 0.84% Miscellaneous Exp. - 0.07 3.32 0.84 0.00 0.00 0.04 0.02 0.02 0.12 0.22 % Of Sales - 1.11% 58.87% 600% 0 0% 20.0% 1.13% 0.10% 0.39% 7.25% EBITDA -2.76 -0.68 -2.91 -5.62 -0.40 -0.34 -0.73 0.15 1.19 1.29 2.13 EBITDA Margin -75.62% -10.83% -51.60% -4014.29% 0 -212.50% -365.00% 8.47% 5.85% 4.24% 8.09% Other Income 2.65 1.22 4.03 6.20 0.74 0.72 1.02 4.42 2.53 1.99 0.30 Interest 0.01 0.00 0.60 0.00 0.00 0.00 0.00 3.99 4.04 2.69 2.83 Depreciation 0.32 0.33 0.33 0.32 0.31 0.30 0.30 0.32 0.32 0.33 0.34 PBT -0.43 0.21 0.20 0.26 0.03 0.07 0.00 0.27 -0.65 0.26 -0.75 Tax -0.06 -0.02 0.04 0.05 0.00 0.01 0.02 0.03 0.05 0.20 0.10 Tax Rate 13.95% -9.52% 20.00% 19.23% 0.00% 14.29% 0.00% 11.11% -7.69% 76.92% -13.33% PAT -0.36 0.23 0.16 0.21 0.03 0.06 -0.02 0.24 -0.70 0.06 -0.85 PAT before Minority Interest -0.36 0.23 0.16 0.21 0.03 0.06 -0.02 0.24 -0.70 0.06 -0.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -9.86% 3.66% 2.84% 150.0% 0 37.50% -10.0% 13.56% -3.44% 0.20% -3.23% PAT Growth 0.00% 43.75% -23.81% 600.00% -50.00% - - - - - EPS -1.44 0.92 0.64 0.84 0.12 0.24 -0.08 0.96 -2.80 0.24 -3.40

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 4.29 4.06 3.89 3.69 3.66 3.59 3.61 3.37 4.07 4.00 Share Capital 2.48 2.48 2.48 2.48 2.48 2.48 2.48 2.48 2.48 2.48 Total Reserves 1.81 1.58 1.41 1.21 1.18 1.11 1.13 0.89 1.59 1.52 Non-Current Liabilities -0.36 -0.30 0.10 0.15 0.10 0.10 0.26 0.26 0.26 18.24 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18.10 Unsecured Loans 0.50 0.50 0.50 0.55 0.50 0.50 0.50 0.50 0.50 1.15 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 19.52 21.13 24.00 42.94 45.82 46.41 45.22 47.74 47.54 27.34 Trade Payables 11.72 11.72 15.01 19.16 19.16 19.16 19.16 21.74 24.32 26.98 Other Current Liabilities 1.10 2.70 1.29 1.18 1.18 1.28 1.55 2.39 2.84 0.33 Short Term Borrowings 6.70 6.70 7.70 22.60 25.46 25.96 24.51 23.62 20.39 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.02 0.02 0.00 0.00 0.00 0.02 Total Liabilities 23.45 24.89 27.99 46.78 49.58 50.10 49.09 51.37 51.87 49.58 Net Block 2.95 3.16 3.49 3.50 3.80 4.07 4.44 4.73 5.51 5.89 Gross Block 8.70 8.58 8.58 8.27 8.27 8.24 8.42 8.39 8.88 8.99 Accumulated Depreciation 5.75 5.42 5.10 4.78 4.47 4.17 3.98 3.66 3.37 3.10 Non Current Assets 10.03 10.62 11.74 15.19 17.47 17.88 18.30 18.72 16.35 5.93 Capital Work in Progress 0.00 0.00 0.00 0.09 0.05 0.05 0.05 0.05 0.05 0.05 Non Current Investment 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00 Long Term Loans & Adv. 6.98 7.36 8.15 11.18 13.23 13.39 13.46 13.62 10.69 0.00 Other Non Current Assets 0.00 0.00 0.00 0.31 0.29 0.27 0.25 0.22 0.01 0.00 Current Assets 13.42 14.26 16.26 31.59 32.10 32.23 30.80 32.66 35.52 43.65 Current Investments -0.26 -0.18 -0.19 -0.04 -0.06 1.44 1.69 2.08 2.51 0.10 Inventories 2.71 3.29 5.31 9.92 9.91 9.70 10.09 10.00 17.33 11.45 Sundry Debtors 10.87 10.95 10.56 10.43 7.95 7.37 9.72 13.34 6.17 17.72 Cash & Bank 0.03 0.12 0.08 0.08 0.07 0.05 0.06 0.19 4.35 1.16 Other Current Assets 0.08 0.00 0.00 0.00 14.23 13.68 9.23 7.05 5.16 13.22 Short Term Loans & Adv. 0.08 0.08 0.49 11.19 13.35 9.08 9.23 7.05 5.16 13.22 Net Current Assets -6.10 -6.86 -7.74 -11.35 -13.71 -14.18 -14.42 -15.09 -12.02 16.32 Total Assets 23.45 24.88 28.00 46.78 49.57 50.11 49.10 51.38 51.87 49.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -0.19 1.05 2.18 2.18 -1.64 -2.37 -1.24 -6.06 5.04 -3.65 PBT 0.21 0.20 0.03 0.03 0.07 0.00 0.27 -0.65 0.26 -0.75 Adjustment 0.21 0.32 -0.43 -0.43 -0.42 -0.30 0.42 2.32 2.38 0.06 Changes in Working Capital -0.56 0.57 2.58 2.58 -1.29 -2.05 -1.90 -7.69 2.42 -2.96 Cash after chg. in Working capital -0.15 1.09 2.18 2.18 -1.63 -2.35 -1.22 -6.01 5.07 -3.65 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.04 -0.04 0.00 0.00 -0.01 -0.02 -0.03 -0.05 -0.03 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.09 -0.02 0.64 0.64 2.17 0.90 0.36 2.12 -0.55 -0.13 Net Fixed Assets -0.12 0.00 -0.22 -0.04 -0.03 0.18 -0.03 0.49 0.11 -0.42 Net Investments 0.08 -0.01 0.15 -0.02 1.50 0.25 0.39 0.43 -2.51 0.00 Others 0.13 -0.01 0.71 0.70 0.70 0.47 0.00 1.20 1.85 0.29 Cash from Financing Activity 0.00 -1.00 -2.81 -2.81 -0.50 1.45 0.76 -0.01 -0.55 3.67 Net Cash Inflow / Outflow -0.10 0.03 0.01 0.01 0.02 -0.02 -0.13 -3.95 3.94 -0.10 Opening Cash & Equivalents 0.12 0.08 0.07 0.07 0.05 0.06 0.19 4.14 0.20 1.27 Closing Cash & Equivalent 0.03 0.11 0.08 0.08 0.07 0.05 0.06 0.19 4.14 1.16

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 17.28 16.36 15.69 14.86 14.75 14.49 14.57 13.59 16.39 16.15 ROA 0.95% 0.62% 0.55% 0.06% 0.13% -0.04% 0.48% -1.35% 0.12% -1.74% ROE 5.51% 4.13% 5.47% 0.75% 1.78% -0.57% 6.97% -18.70% 1.51% -19.13% ROCE 1.84% 6.88% 1.33% 0.11% 0.25% -0.01% 15.17% 12.94% 12.26% 9.56% Fixed Asset Turnover 0.73 0.66 0.02 0.00 0.02 0.02 0.22 2.38 3.54 3.22 Receivable days 634.18 696.15 0.00 0.00 0.00 0.00 2312.82 173.55 137.80 230.32 Inventory Days 174.31 278.26 0.00 0.00 0.00 0.00 2015.24 243.13 165.99 142.11 Payable days 600.41 2240.82 0.00 0.00 0.00 0.00 3908.90 690.76 144.27 69.32 Cash Conversion Cycle 208.08 -1266.41 0.00 0.00 0.00 0.00 419.16 -274.08 159.52 303.11 Total Debt/Equity 1.68 1.77 2.11 6.28 7.10 7.36 6.92 7.15 5.14 4.81 Interest Cover 255.16 1.34 196.91 106.31 23.30 -2.88 1.07 0.84 1.10 0.74

Top Investors:

pintail realty developers private limited

niranjan housing pvt ltd

aditya bullions and broking pvt ltd

nalanda infrastructure private limited

npa infraestate private limited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback