Nifty

:

25415.80

Sensex

:

83184.80

38.25 (0.15%)
236.57 (0.29%)

Login

Nifty
Sensex

:
:

25415.80
83184.80

38.25 (0.15%)
236.57 (0.29%)

NMS Global Ltd.

Trading

Rating :

N/A

BSE: 522289 | NSE: Not Listed

Watchlist

NSE BSE

85.03

19-Sep-2024

Open
High
Low
Previous Close

89
89
85.03
89.50

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

31
2639
119.46
47.66

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25.56
110.16
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44.61
N/A
2.97

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.61
41.19
-13.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

37.97
-
-22.06

PAT CAGR (%)

10 Years
5 Years
3 Years

37.41
43.10
-19.66

P:E (Median)

8 Years
5 Years
3 Years

4.31
4.31
4.16

P:BV (Average)

8 Years
5 Years
3 Years

4.12
4.12
4.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

32.82
32.82
36.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 1.94 1.87 3.74% 7.44 0.78 853.85% 8.36 1.04 703.85% 3.48 0.16 2,075.00%
Expenses 1.84 1.82 1.10% 8.31 0.64 1,198.44% 7.70 0.98 685.71% 3.03 0.12 2,425.00%
EBITDA 0.10 0.04 150.00% -0.88 0.15 - 0.66 0.06 1,000.00% 0.45 0.04 1,025.00%
EBIDTM 5.21% 2.36% -11.76% 18.69% 7.88% 5.40% 12.90% 25.00%
Other Income 0.00 0.00 0 0.03 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.01 -100.00% 0.01 0.00 0 0.01 0.00 0 0.01 0.00 0
Depreciation 0.01 0.03 -66.67% 0.01 0.01 0.00% 0.01 0.00 0 0.01 0.00 0
PBT 0.09 0.01 800.00% -0.86 0.13 - 0.65 0.06 983.33% 0.43 0.04 975.00%
Tax 0.03 0.00 0 -0.14 0.00 - 0.14 0.00 0 0.10 0.00 0
PAT 0.06 0.01 500.00% -0.72 0.14 - 0.50 0.06 733.33% 0.33 0.04 725.00%
PATM 3.15% 0.27% -9.64% 17.29% 6.01% 5.40% 9.51% 25.63%
EPS 0.20 0.02 900.00% -2.39 0.45 - 1.67 0.19 778.95% 1.10 0.14 685.71%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 3.83 3.55 7.89% 6.76 3.77 79.31% 8.85 2.07 327.54% 4.54 0.43 955.81%
Expenses 3.46 3.42 1.17% 7.40 3.75 97.33% 7.86 1.89 315.87% 4.11 0.28 1,367.86%
EBITDA 0.37 0.13 184.62% -0.65 0.03 - 0.99 0.19 421.05% 0.43 0.15 186.67%
EBIDTM 9.56% 3.72% -9.56% 0.72% 11.23% 8.97% 9.52% 34.79%
Other Income 0.02 0.00 0 0.14 0.02 600.00% 0.00 0.02 -100.00% 0.00 0.00 0
Interest 0.15 0.01 1,400.00% 0.18 0.04 350.00% 0.14 0.00 0 0.01 0.00 0
Depreciation 0.10 0.05 100.00% 0.13 -0.01 - 0.15 0.03 400.00% 0.00 0.08 -100.00%
PBT 0.14 0.08 75.00% -0.81 0.02 - 0.70 0.17 311.76% 0.42 0.07 500.00%
Tax 0.02 0.02 0.00% -0.03 0.00 - 0.12 0.02 500.00% 0.11 0.00 0
PAT 0.12 0.06 100.00% -0.78 0.02 - 0.58 0.15 286.67% 0.31 0.07 342.86%
PATM 3.03% 1.58% -11.54% 0.48% 6.55% 7.43% 6.92% 15.67%
EPS 0.39 0.19 105.26% -2.59 0.05 - 1.93 0.51 278.43% 1.05 0.22 377.27%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 21.22 2.02 0.44 0.00 0.51 0.36 0.19 0.10 0.04 0.05 0.31 Net Sales Growth 451.17% 359.09% 0 -100% 41.67% 89.47% 90.0% 150.0% -20.0% -83.87% Cost Of Goods Sold 0.79 0.00 0.02 0.00 0.00 0.00 0.02 0.11 0.02 0.02 0.26 Gross Profit 20.43 2.02 0.42 0.00 0.51 0.36 0.17 -0.01 0.02 0.03 0.05 GP Margin 96.28% 100% 95.45% 0 100% 100% 89.47% -10.0% 50.0% 60.0% 16.13% Total Expenditure 20.88 1.77 0.41 0.63 1.05 2.66 0.15 0.15 0.09 0.08 0.30 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 - 0.25 0.18 0.36 0.30 0.22 0.02 0.00 0.01 0.01 0.01 % Of Sales - 12.38% 40.91% 0 58.82% 61.11% 10.53% 0% 25.00% 20.0% 3.23% Manufacturing Exp. - 1.26 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 62.38% 0% 0 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.24 0.20 0.19 0.08 2.44 0.10 0.03 0.05 0.05 0.02 % Of Sales - 11.88% 45.45% 0 15.69% 677.78% 52.63% 30.0% 125.00% 100% 6.45% Selling & Distn. Exp. - 0.00 0.00 0.01 0.02 0.00 0.00 0.00 0.00 0.01 0.00 % Of Sales - 0% 0% 0 3.92% 0% 0% 0% 0% 20.0% 0% Miscellaneous Exp. - 0.02 0.00 0.06 0.64 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.99% 0% 0 125.49% 0% 0% 0% 0% 0% 0% EBITDA 0.33 0.25 0.03 -0.63 -0.54 -2.30 0.04 -0.05 -0.05 -0.03 0.01 EBITDA Margin 1.56% 12.38% 6.82% 0 -105.88% -638.89% 21.05% -50.0% -125.00% -60.0% 3.23% Other Income 0.03 0.00 0.00 0.00 0.56 2.34 0.00 0.00 0.00 0.00 0.00 Interest 0.03 0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.04 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 PBT 0.31 0.24 0.01 -0.63 0.01 0.04 0.04 -0.05 -0.04 -0.04 0.01 Tax 0.13 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 41.94% 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 0.17 0.24 0.01 -0.63 0.01 0.04 0.02 -0.05 -0.04 -0.37 0.01 PAT before Minority Interest 0.17 0.24 0.01 -0.63 0.01 0.04 0.02 -0.05 -0.04 -0.37 0.01 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 0.80% 11.88% 2.27% 0 1.96% 11.11% 10.53% -50.0% -100% -740.0% 3.23% PAT Growth -32.00% 2,300.00% - - -75.00% 100.00% - - - - EPS 0.57 0.80 0.03 -2.10 0.03 0.13 0.07 -0.17 -0.13 -1.23 0.03

Description TTM Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 23.98 6.56 2.74 10.24 16.30 Net Sales Growth 144.20% 139.42% -73.24% -37.18% Cost Of Goods Sold 0.01 3.40 1.99 2.38 0.59 Gross Profit 23.97 3.16 0.75 7.86 15.71 GP Margin 99.97% 48.17% 27.37% 76.76% 96.38% Total Expenditure 22.83 6.14 2.71 8.78 16.66 Power & Fuel Cost - 0.00 0.00 0.00 0.01 % Of Sales - 0% 0% 0% 0.06% Employee Cost - 0.27 0.28 0.66 1.89 % Of Sales - 4.12% 10.22% 6.45% 11.60% Manufacturing Exp. - 2.05 0.16 4.98 12.55 % Of Sales - 31.25% 5.84% 48.63% 76.99% General & Admin Exp. - 0.39 0.26 0.58 0.48 % Of Sales - 5.95% 9.49% 5.66% 2.94% Selling & Distn. Exp. - 0.00 0.01 0.02 0.49 % Of Sales - 0% 0.36% 0.20% 3.01% Miscellaneous Exp. - 0.02 0.02 0.16 0.65 % Of Sales - 0.30% 0.73% 1.56% 3.99% EBITDA 1.14 0.42 0.03 1.46 -0.36 EBITDA Margin 4.75% 6.40% 1.09% 14.26% -2.21% Other Income 0.16 0.03 0.03 0.11 0.57 Interest 0.48 0.04 0.02 0.43 0.01 Depreciation 0.38 0.12 0.00 0.31 0.00 PBT 0.45 0.29 0.04 0.83 0.19 Tax 0.22 0.01 0.01 0.29 0.00 Tax Rate 48.89% 3.45% 25.00% 34.94% 0.00% PAT 0.23 0.28 0.02 0.54 0.19 PAT before Minority Interest 0.23 0.28 0.02 0.54 0.19 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.96% 4.27% 0.73% 5.27% 1.17% PAT Growth -23.33% 1,300.00% -96.30% 184.21% EPS 0.77 0.93 0.07 1.80 0.63

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 1.07 0.72 0.71 1.34 1.33 1.29 1.27 1.32 1.36 1.73 Share Capital 3.01 3.01 3.01 3.01 3.01 3.01 3.01 3.01 3.01 3.01 Total Reserves -1.94 -2.29 -2.30 -1.66 -1.68 -1.72 -1.74 -1.69 -1.65 -1.27 Non-Current Liabilities 5.72 1.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Secured Loans 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 5.71 1.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 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 0.87 2.81 7.63 0.85 0.80 0.12 0.02 0.01 0.02 0.02 Trade Payables 0.00 0.00 0.01 0.19 0.08 0.06 0.00 0.00 0.01 0.01 Other Current Liabilities 0.74 2.71 0.60 0.65 0.17 0.04 0.01 0.01 0.01 0.01 Short Term Borrowings 0.00 0.00 7.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.13 0.10 0.01 0.01 0.55 0.01 0.00 0.00 0.00 0.00 Total Liabilities 7.66 4.62 8.34 2.19 2.13 1.41 1.29 1.33 1.38 1.76 Net Block 0.11 0.01 0.01 0.01 0.01 0.02 0.01 0.01 0.01 0.02 Gross Block 0.32 0.21 0.21 0.21 0.21 0.21 0.20 0.22 0.22 0.22 Accumulated Depreciation 0.20 0.20 0.20 0.20 0.19 0.19 0.19 0.21 0.21 0.21 Non Current Assets 6.10 3.37 8.25 1.11 1.04 0.99 0.98 0.98 0.77 1.15 Capital Work in Progress 0.16 0.16 0.16 0.16 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1.09 0.31 7.31 0.32 0.00 0.22 0.22 0.22 0.22 0.56 Long Term Loans & Adv. 4.03 2.89 0.77 0.62 1.03 0.75 0.75 0.75 0.53 0.57 Other Non Current Assets 0.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1.55 1.25 0.09 1.08 1.09 0.42 0.30 0.35 0.61 0.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.10 0.00 0.00 0.00 0.00 0.00 0.02 0.04 0.02 0.00 Sundry Debtors 1.03 0.66 0.01 0.84 1.03 0.41 0.25 0.25 0.55 0.60 Cash & Bank 0.13 0.06 0.01 0.17 0.00 0.01 0.03 0.06 0.04 0.01 Other Current Assets 0.29 0.08 0.00 0.00 0.05 0.00 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 0.27 0.45 0.07 0.07 0.05 0.00 0.00 0.00 0.00 0.00 Net Current Assets 0.69 -1.56 -7.54 0.23 0.28 0.30 0.29 0.33 0.59 0.59 Total Assets 7.65 4.62 8.34 2.19 2.13 1.41 1.28 1.33 1.38 1.76

Description Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 1.23 1.23 6.87 1.52 Share Capital 3.01 3.01 3.01 3.01 Total Reserves -1.77 -1.78 3.86 -1.49 Non-Current Liabilities 7.61 3.05 4.57 3.13 Secured Loans 0.14 0.00 0.00 0.00 Unsecured Loans 7.54 3.05 4.32 3.13 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 10.01 7.30 16.75 6.79 Trade Payables 5.06 1.42 1.45 1.15 Other Current Liabilities 4.59 5.27 8.98 4.54 Short Term Borrowings 0.00 0.47 5.57 1.07 Short Term Provisions 0.36 0.13 0.75 0.03 Total Liabilities 18.85 11.58 28.19 11.44 Net Block 0.56 0.30 9.07 0.18 Gross Block 1.74 1.38 9.30 0.40 Accumulated Depreciation 1.18 1.08 0.23 0.22 Non Current Assets 5.43 4.39 12.86 1.87 Capital Work in Progress 0.61 0.61 0.48 0.48 Non Current Investment 0.59 0.59 0.00 0.59 Long Term Loans & Adv. 2.93 2.89 3.31 0.63 Other Non Current Assets 0.74 0.00 0.00 0.00 Current Assets 13.42 7.18 15.33 9.56 Current Investments 0.00 0.00 0.00 0.00 Inventories 0.38 0.20 6.30 0.20 Sundry Debtors 3.14 3.71 4.86 6.89 Cash & Bank 0.26 0.32 1.74 0.35 Other Current Assets 9.63 0.30 0.22 0.71 Short Term Loans & Adv. 9.27 2.65 2.22 1.41 Net Current Assets 3.41 -0.11 -1.42 2.78 Total Assets 18.85 11.57 28.19 11.43

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -1.92 -4.83 6.99 0.23 0.00 -0.02 -0.03 0.02 0.04 0.05 PBT 0.24 0.01 -0.63 0.01 0.04 0.02 -0.05 -0.04 -0.04 0.01 Adjustment 0.02 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Changes in Working Capital -2.17 -4.85 7.62 0.21 -0.05 -0.04 0.02 0.06 0.07 0.03 Cash after chg. in Working capital -1.91 -4.83 6.99 0.23 0.00 -0.02 -0.03 0.02 0.04 0.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -2.75 4.88 -7.14 -0.07 0.00 -0.01 0.00 0.00 0.00 0.00 Net Fixed Assets -0.11 0.00 0.00 -0.16 0.00 -0.01 0.02 0.00 0.00 0.00 Net Investments -0.78 7.00 -6.99 -0.32 0.22 0.00 0.00 0.00 0.34 0.00 Others -1.86 -2.12 -0.15 0.41 -0.22 0.00 -0.02 0.00 -0.34 0.00 Cash from Financing Activity 4.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 -0.06 Net Cash Inflow / Outflow 0.07 0.05 -0.16 0.16 0.00 -0.03 -0.02 0.02 0.03 -0.01 Opening Cash & Equivalents 0.06 0.01 0.17 0.00 0.01 0.03 0.06 0.04 0.01 0.02 Closing Cash & Equivalent 0.13 0.06 0.01 0.17 0.00 0.01 0.03 0.06 0.04 0.01

Description Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity -3.59 -2.94 6.69 -0.40 PBT 0.29 0.02 0.83 0.19 Adjustment 0.12 0.00 0.02 0.00 Changes in Working Capital -3.88 -2.97 5.83 -0.60 Cash after chg. in Working capital -3.47 -2.94 6.69 -0.40 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.13 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.14 2.80 -6.48 -0.07 Net Fixed Assets -0.11 0.00 0.00 Net Investments -0.78 7.00 -6.99 Others -0.25 -4.20 0.51 Cash from Financing Activity 4.67 -1.27 1.18 0.64 Net Cash Inflow / Outflow -0.06 -1.41 1.39 0.16 Opening Cash & Equivalents 0.32 1.74 0.35 0.18 Closing Cash & Equivalent 0.26 0.32 1.74 0.35

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 3.55 2.38 2.36 4.46 4.42 4.28 4.22 4.38 4.52 5.76 ROA 3.88% 0.09% -11.98% 0.59% 2.45% 1.30% -3.71% -3.23% -23.70% 0.75% ROE 26.73% 0.79% -61.51% 0.96% 3.31% 1.37% -3.75% -3.27% -24.04% 0.77% ROCE 5.53% 0.64% -13.89% 0.99% 3.33% 1.33% -3.74% -3.27% -23.96% 0.76% Fixed Asset Turnover 7.74 2.13 0.00 2.45 1.76 0.93 0.49 0.20 0.21 1.40 Receivable days 152.71 278.24 0.00 677.11 725.19 641.62 881.78 3321.16 4405.91 683.31 Inventory Days 17.86 0.00 0.00 0.00 0.00 0.00 117.29 255.97 137.51 0.00 Payable days 0.00 0.00 0.00 152.86 120.23 522.41 11.53 38.38 62.56 9.91 Cash Conversion Cycle 170.57 278.24 0.00 524.25 604.96 119.21 987.54 3538.76 4480.86 673.41 Total Debt/Equity 5.52 1.53 9.88 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Interest Cover 45.70 1.89 -661.79 29.61 204.85 30.52 -515.62 -1210.14 -7401.02 214.47

Description Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 4.10 4.08 22.86 5.05 ROA 1.82% 0.12% 2.74% 1.65% ROE 22.56% 0.58% 12.96% 12.43% ROCE 4.91% 0.51% 11.25% 3.52% Fixed Asset Turnover 4.20 0.51 2.11 40.45 Receivable days 190.86 570.92 209.24 154.21 Inventory Days 16.32 432.98 115.81 4.51 Payable days 348.43 263.89 199.49 27.61 Cash Conversion Cycle -141.26 740.01 125.55 131.11 Total Debt/Equity 6.23 2.87 1.44 2.77 Interest Cover 7.66 3.18 2.94 15.37

Top Investors:

auj investments & consultants private limited

Annual Reports:

News Update:

NMS Global - Quarterly Results
14th Aug 2024, 15:33 PM

Read More
NMS Global bags work order worth Rs 2.33 crore
25th Jun 2024, 10:14 AM

The entire work shall be completed within 15 months from the date of commencement of work
Read More

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