Nifty
:
16945.05
Sensex
:
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)
Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

India Nippon Electricals Ltd.

Auto Ancillary

Rating :
54/99

BSE: 532240 | NSE: INDNIPPON

NSE BSE
338.55
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 344.45
  • 344.95
  • 337.50
  • 344.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13915
  •  47.34
  •  506.00
  •  319.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 764.94
  • 14.47
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 728.35
  • 1.85%
  • 1.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.39%
  • 2.12%
  • 24.87%
  • FII
  • DII
  • Others
  • 0.11%
  • 0.00%
  • 2.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 4.59
  • 5.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.70
  • -5.60
  • -3.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.65
  • -0.39
  • -4.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.77
  • 19.18
  • 19.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.33
  • 2.14
  • 1.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.82
  • 11.97
  • 12.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
156.19
148.04
5.51%
186.39
158.52
17.58%
155.70
110.49
40.92%
149.23
150.06
-0.55%
Expenses
143.91
135.13
6.50%
167.45
137.62
21.68%
146.16
106.85
36.79%
137.09
133.75
2.50%
EBITDA
12.28
12.91
-4.88%
18.94
20.90
-9.38%
9.54
3.64
162.09%
12.14
16.31
-25.57%
EBIDTM
7.86%
8.72%
10.16%
13.18%
6.13%
3.29%
8.14%
10.87%
Other Income
6.35
2.36
169.07%
5.41
4.26
27.00%
3.00
3.80
-21.05%
14.87
4.17
256.59%
Interest
0.09
0.12
-25.00%
0.10
0.12
-16.67%
0.14
0.14
0.00%
0.11
0.13
-15.38%
Depreciation
3.68
3.28
12.20%
3.62
3.00
20.67%
3.51
2.92
20.21%
3.65
2.78
31.29%
PBT
14.86
11.87
25.19%
20.63
22.04
-6.40%
8.89
4.38
102.97%
23.25
17.57
32.33%
Tax
1.30
2.24
-41.96%
3.89
4.12
-5.58%
5.18
0.89
482.02%
4.05
3.96
2.27%
PAT
13.56
9.63
40.81%
16.74
17.92
-6.58%
3.71
3.49
6.30%
19.20
13.61
41.07%
PATM
8.68%
6.50%
8.98%
11.30%
2.38%
3.16%
12.87%
9.07%
EPS
5.99
4.26
40.61%
7.40
7.92
-6.57%
1.64
1.54
6.49%
8.49
6.02
41.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
647.51
566.27
481.23
478.81
525.21
452.39
351.08
335.87
327.73
262.67
269.00
Net Sales Growth
14.18%
17.67%
0.51%
-8.83%
16.10%
28.86%
4.53%
2.48%
24.77%
-2.35%
 
Cost Of Goods Sold
453.32
395.44
324.93
314.60
341.80
297.13
234.42
233.20
227.14
184.37
184.03
Gross Profit
194.19
170.83
156.30
164.21
183.41
155.26
116.66
102.67
100.59
78.30
84.98
GP Margin
29.99%
30.17%
32.48%
34.30%
34.92%
34.32%
33.23%
30.57%
30.69%
29.81%
31.59%
Total Expenditure
594.61
518.07
435.88
422.22
448.09
388.08
313.63
300.66
294.40
238.35
235.49
Power & Fuel Cost
-
6.46
5.99
5.98
6.51
5.88
5.49
5.59
5.32
4.82
5.55
% Of Sales
-
1.14%
1.24%
1.25%
1.24%
1.30%
1.56%
1.66%
1.62%
1.84%
2.06%
Employee Cost
-
67.89
66.14
60.40
57.49
51.63
43.40
39.23
34.58
29.51
26.74
% Of Sales
-
11.99%
13.74%
12.61%
10.95%
11.41%
12.36%
11.68%
10.55%
11.23%
9.94%
Manufacturing Exp.
-
19.27
15.72
16.98
16.18
14.87
11.35
9.60
11.43
8.69
9.45
% Of Sales
-
3.40%
3.27%
3.55%
3.08%
3.29%
3.23%
2.86%
3.49%
3.31%
3.51%
General & Admin Exp.
-
16.50
12.38
15.94
17.70
11.99
16.01
10.48
8.90
7.17
6.35
% Of Sales
-
2.91%
2.57%
3.33%
3.37%
2.65%
4.56%
3.12%
2.72%
2.73%
2.36%
Selling & Distn. Exp.
-
6.08
5.49
5.10
4.12
3.91
2.27
1.69
5.87
3.39
2.96
% Of Sales
-
1.07%
1.14%
1.07%
0.78%
0.86%
0.65%
0.50%
1.79%
1.29%
1.10%
Miscellaneous Exp.
-
6.44
5.23
3.22
4.28
2.67
0.70
0.88
1.15
0.41
2.96
% Of Sales
-
1.14%
1.09%
0.67%
0.81%
0.59%
0.20%
0.26%
0.35%
0.16%
0.15%
EBITDA
52.90
48.20
45.35
56.59
77.12
64.31
37.45
35.21
33.33
24.32
33.51
EBITDA Margin
8.17%
8.51%
9.42%
11.82%
14.68%
14.22%
10.67%
10.48%
10.17%
9.26%
12.46%
Other Income
29.63
25.29
16.17
26.29
14.67
12.68
13.67
10.33
6.82
8.54
8.22
Interest
0.44
0.49
0.56
0.56
0.08
0.07
0.06
0.13
0.16
0.12
0.18
Depreciation
14.46
12.85
10.35
9.41
7.73
5.97
4.17
4.18
7.99
5.86
6.37
PBT
67.63
60.15
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
Tax
14.42
10.94
10.97
16.90
24.41
20.74
14.68
10.75
9.21
6.42
6.78
Tax Rate
21.32%
18.19%
21.68%
23.18%
29.07%
29.24%
31.30%
26.07%
28.77%
23.90%
19.27%
PAT
53.21
49.22
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
PAT before Minority Interest
53.21
49.22
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
28.40
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
8.22%
8.69%
8.24%
11.70%
11.34%
11.09%
9.17%
9.07%
6.95%
7.79%
10.56%
PAT Growth
19.17%
24.20%
-29.23%
-5.99%
18.69%
55.82%
5.68%
33.74%
11.44%
-27.99%
 
EPS
23.54
21.78
17.54
24.78
26.36
22.21
14.25
13.49
10.08
9.05
12.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
504.15
450.98
419.79
400.41
342.40
275.42
256.56
222.81
212.98
204.27
Share Capital
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
Total Reserves
492.84
439.67
408.48
389.10
331.08
264.11
245.25
211.50
201.67
192.96
Non-Current Liabilities
27.39
17.73
14.56
6.08
0.15
-5.03
-7.35
-2.16
27.96
21.14
Secured Loans
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
Long Term Provisions
2.57
2.45
3.77
3.46
2.61
1.40
2.01
1.71
30.87
23.73
Current Liabilities
313.49
301.61
272.46
103.20
142.78
109.33
67.75
85.76
50.06
39.67
Trade Payables
90.07
92.08
76.04
75.27
76.39
62.46
38.59
29.88
31.64
29.93
Other Current Liabilities
18.96
31.23
16.77
25.33
17.94
17.71
24.05
14.92
10.59
1.32
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
204.46
178.31
179.66
2.60
48.45
29.15
5.11
40.97
7.84
8.42
Total Liabilities
845.04
770.32
706.81
509.69
485.33
379.72
316.97
306.41
291.00
265.08
Net Block
130.14
85.84
75.98
60.80
63.82
57.01
49.79
46.88
44.80
42.35
Gross Block
183.27
126.50
106.70
82.31
78.01
65.36
53.97
112.81
105.75
100.94
Accumulated Depreciation
53.13
40.65
30.72
21.51
14.20
8.34
4.18
65.93
60.95
58.59
Non Current Assets
287.46
257.27
219.06
211.52
190.42
136.10
129.26
115.50
143.41
146.43
Capital Work in Progress
5.09
33.87
13.24
6.85
6.94
3.22
2.06
0.61
0.54
3.01
Non Current Investment
145.61
133.74
123.86
131.47
116.70
73.84
75.49
67.40
66.99
75.52
Long Term Loans & Adv.
2.63
3.35
5.55
2.74
2.57
1.67
1.45
0.55
31.01
24.03
Other Non Current Assets
3.99
0.46
0.43
9.66
0.39
0.37
0.47
0.07
0.07
1.51
Current Assets
557.57
513.07
487.76
298.17
294.91
243.62
187.71
190.91
147.61
118.66
Current Investments
132.67
132.48
143.08
134.77
109.36
115.35
78.19
59.05
36.53
17.77
Inventories
49.60
43.77
38.68
35.34
31.27
22.42
24.92
18.05
16.99
15.14
Sundry Debtors
118.06
109.40
88.13
103.98
93.35
66.39
60.69
63.34
59.12
49.96
Cash & Bank
36.59
32.67
28.42
13.83
14.36
10.08
17.61
10.98
17.98
29.67
Other Current Assets
220.65
10.34
7.47
8.14
46.58
29.38
6.30
39.49
16.99
6.12
Short Term Loans & Adv.
214.25
184.40
181.96
2.11
44.59
27.38
3.93
37.58
15.09
3.84
Net Current Assets
244.08
211.45
215.29
194.97
152.12
134.29
119.96
105.15
97.54
78.98
Total Assets
845.03
770.34
706.82
509.69
485.33
379.72
316.97
306.41
291.02
265.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
7.05
38.25
51.69
36.31
26.66
41.73
33.02
29.72
18.00
24.76
PBT
60.15
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
35.19
Adjustment
-10.86
-2.18
-12.99
-4.02
-5.72
-6.39
-5.44
1.51
-1.66
-1.63
Changes in Working Capital
-32.89
0.85
9.22
-19.28
-20.20
12.54
5.82
4.63
-0.29
-1.53
Cash after chg. in Working capital
16.40
49.27
69.14
60.69
45.02
53.05
41.61
38.15
24.91
32.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.35
-11.03
-17.45
-24.38
-18.36
-11.31
-8.59
-8.43
-6.91
-7.27
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
28.08
-33.54
-6.58
-16.68
-16.99
-36.49
-13.76
-17.35
-18.08
-16.16
Net Fixed Assets
-28.00
-40.42
-30.78
-9.47
-16.53
-12.69
57.58
-7.65
-2.70
-8.20
Net Investments
-17.68
1.20
0.42
-33.39
-26.70
-38.14
-34.30
-22.65
-9.44
-16.24
Others
73.76
5.68
23.78
26.18
26.24
14.34
-37.04
12.95
-5.94
8.28
Cash from Financing Activity
-15.27
-14.68
-37.51
-17.81
-8.24
-6.66
-17.23
-11.40
-11.91
-11.83
Net Cash Inflow / Outflow
19.86
-9.97
7.59
1.82
1.43
-1.41
2.03
0.97
-11.99
-3.23
Opening Cash & Equivalents
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25
13.25
32.59
Closing Cash & Equivalent
23.58
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25
29.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
222.86
199.36
185.57
177.01
151.36
121.75
113.42
96.75
92.40
88.55
ROA
6.09%
5.37%
9.21%
11.97%
11.60%
9.25%
9.78%
7.63%
7.35%
11.12%
ROE
10.31%
9.10%
13.66%
16.04%
16.25%
12.11%
12.82%
10.65%
9.99%
14.84%
ROCE
12.70%
11.75%
17.91%
22.63%
22.99%
17.65%
17.40%
15.03%
13.19%
18.48%
Fixed Asset Turnover
3.69
4.15
5.11
6.63
6.57
6.69
4.58
3.35
2.83
3.17
Receivable days
72.57
74.51
72.60
67.74
61.89
58.13
59.24
61.05
68.13
58.29
Inventory Days
29.79
31.10
27.97
22.87
20.80
21.66
20.52
17.47
20.06
20.03
Payable days
84.06
94.43
66.61
63.16
66.07
60.94
42.16
38.00
47.41
47.81
Cash Conversion Cycle
18.30
11.19
33.96
27.45
16.62
18.85
37.60
40.52
40.78
30.51
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
123.66
91.17
131.24
1018.91
983.46
776.15
309.12
206.30
216.94
193.91

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • India Nipon Electric - Quarterly Results
    14th Feb 2023, 14:34 PM

    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.