Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

India Nippon Electricals Ltd.

Auto Ancillary

Rating :
64/99

BSE: 532240 | NSE: INDNIPPON

NSE BSE
804.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  812.80
  •  818.45
  •  798.00
  •  812.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39878
  •  321.00
  •  848.80
  •  428.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,820.91
  • 30.71
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,802.00
  • 1.15%
  • 2.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.37%
  • 1.52%
  • 25.07%
  • FII
  • DII
  • Others
  • 0.14%
  • 0.00%
  • 2.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.59
  • 4.56
  • 10.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.08
  • -7.26
  • 3.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • -4.14
  • 6.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.19
  • 19.53
  • 19.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.36
  • 1.91
  • 2.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 12.40
  • 13.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
195.68
157.97
23.87%
178.86
156.19
14.51%
189.70
186.39
1.78%
159.84
155.70
2.66%
Expenses
174.07
143.07
21.67%
163.66
143.91
13.72%
170.05
167.45
1.55%
149.91
146.16
2.57%
EBITDA
21.61
14.90
45.03%
15.20
12.28
23.78%
19.65
18.94
3.75%
9.93
9.54
4.09%
EBIDTM
11.04%
9.43%
8.50%
7.86%
10.36%
10.16%
6.21%
6.13%
Other Income
8.31
5.04
64.88%
5.93
6.35
-6.61%
5.02
5.41
-7.21%
5.61
3.00
87.00%
Interest
0.09
0.09
0.00%
0.10
0.09
11.11%
0.10
0.10
0.00%
0.10
0.14
-28.57%
Depreciation
3.82
3.81
0.26%
3.72
3.68
1.09%
3.78
3.62
4.42%
3.77
3.51
7.41%
PBT
26.01
16.04
62.16%
17.31
14.86
16.49%
20.79
20.63
0.78%
11.67
8.89
31.27%
Tax
5.59
1.83
205.46%
5.23
1.30
302.31%
3.25
3.89
-16.45%
2.41
5.18
-53.47%
PAT
20.42
14.21
43.70%
12.08
13.56
-10.91%
17.54
16.74
4.78%
9.26
3.71
149.60%
PATM
10.44%
9.00%
6.75%
8.68%
9.25%
8.98%
5.79%
2.38%
EPS
9.03
6.28
43.79%
5.34
5.99
-10.85%
7.75
7.40
4.73%
4.09
1.64
149.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
724.08
656.25
566.27
481.23
478.81
525.21
452.39
351.08
335.87
327.73
262.67
Net Sales Growth
10.34%
15.89%
17.67%
0.51%
-8.83%
16.10%
28.86%
4.53%
2.48%
24.77%
 
Cost Of Goods Sold
499.53
454.49
395.44
324.93
314.60
341.80
297.13
234.42
233.20
227.14
184.37
Gross Profit
224.55
201.76
170.83
156.30
164.21
183.41
155.26
116.66
102.67
100.59
78.30
GP Margin
31.01%
30.74%
30.17%
32.48%
34.30%
34.92%
34.32%
33.23%
30.57%
30.69%
29.81%
Total Expenditure
657.69
603.35
516.68
435.88
422.22
448.09
388.08
313.63
300.66
294.40
238.35
Power & Fuel Cost
-
8.21
6.46
5.99
5.98
6.51
5.88
5.49
5.59
5.32
4.82
% Of Sales
-
1.25%
1.14%
1.24%
1.25%
1.24%
1.30%
1.56%
1.66%
1.62%
1.84%
Employee Cost
-
79.71
67.89
66.14
60.40
57.49
51.63
43.40
39.23
34.58
29.51
% Of Sales
-
12.15%
11.99%
13.74%
12.61%
10.95%
11.41%
12.36%
11.68%
10.55%
11.23%
Manufacturing Exp.
-
20.83
19.26
15.72
16.98
16.18
14.87
11.35
9.60
11.43
8.69
% Of Sales
-
3.17%
3.40%
3.27%
3.55%
3.08%
3.29%
3.23%
2.86%
3.49%
3.31%
General & Admin Exp.
-
16.77
13.06
12.38
15.94
17.70
11.99
16.01
10.48
8.90
7.17
% Of Sales
-
2.56%
2.31%
2.57%
3.33%
3.37%
2.65%
4.56%
3.12%
2.72%
2.73%
Selling & Distn. Exp.
-
15.03
6.09
5.49
5.10
4.12
3.91
2.27
1.69
5.87
3.39
% Of Sales
-
2.29%
1.08%
1.14%
1.07%
0.78%
0.86%
0.65%
0.50%
1.79%
1.29%
Miscellaneous Exp.
-
8.31
8.48
5.23
3.22
4.28
2.67
0.70
0.88
1.15
3.39
% Of Sales
-
1.27%
1.50%
1.09%
0.67%
0.81%
0.59%
0.20%
0.26%
0.35%
0.16%
EBITDA
66.39
52.90
49.59
45.35
56.59
77.12
64.31
37.45
35.21
33.33
24.32
EBITDA Margin
9.17%
8.06%
8.76%
9.42%
11.82%
14.68%
14.22%
10.67%
10.48%
10.17%
9.26%
Other Income
24.87
22.56
25.29
16.17
26.29
14.67
12.68
13.67
10.33
6.82
8.54
Interest
0.39
0.42
0.49
0.56
0.56
0.08
0.07
0.06
0.13
0.16
0.12
Depreciation
15.09
14.62
12.85
10.35
9.41
7.73
5.97
4.17
4.18
7.99
5.86
PBT
75.78
60.42
61.54
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
Tax
16.48
12.19
11.29
10.97
16.90
24.41
20.74
14.68
10.75
9.21
6.42
Tax Rate
21.75%
20.18%
18.35%
21.68%
23.18%
29.07%
29.24%
31.30%
26.07%
28.77%
23.90%
PAT
59.30
48.23
50.25
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
PAT before Minority Interest
59.30
48.23
50.25
39.63
56.00
59.57
50.19
32.21
30.48
22.79
20.45
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
8.19%
7.35%
8.87%
8.24%
11.70%
11.34%
11.09%
9.17%
9.07%
6.95%
7.79%
PAT Growth
22.98%
-4.02%
26.80%
-29.23%
-5.99%
18.69%
55.82%
5.68%
33.74%
11.44%
 
EPS
26.24
21.34
22.23
17.54
24.78
26.36
22.21
14.25
13.49
10.08
9.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
560.33
505.17
450.98
419.79
400.41
342.40
275.42
256.56
222.81
212.98
Share Capital
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
11.31
Total Reserves
549.02
493.86
439.67
408.48
389.10
331.08
264.11
245.25
211.50
201.67
Non-Current Liabilities
36.00
27.39
17.73
14.56
6.08
0.15
-5.03
-7.35
-2.16
27.96
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
3.21
2.57
2.45
3.77
3.46
2.61
1.40
2.01
1.71
30.87
Current Liabilities
121.42
108.53
301.61
272.46
103.20
142.78
109.33
67.75
85.76
50.06
Trade Payables
95.51
90.07
92.08
76.04
75.27
76.39
62.46
38.59
29.88
31.64
Other Current Liabilities
25.06
17.57
31.23
16.77
25.33
17.94
17.71
24.05
14.92
10.59
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
0.85
0.89
178.31
179.66
2.60
48.45
29.15
5.11
40.97
7.84
Total Liabilities
717.75
641.11
770.32
706.81
509.69
485.33
379.72
316.97
306.41
291.00
Net Block
134.44
130.13
85.84
75.98
60.80
63.82
57.01
49.79
46.88
44.80
Gross Block
201.55
183.27
126.50
106.70
82.31
78.01
65.36
53.97
112.81
105.75
Accumulated Depreciation
67.11
53.14
40.65
30.72
21.51
14.20
8.34
4.18
65.93
60.95
Non Current Assets
352.07
287.45
257.27
219.06
211.52
190.42
136.10
129.26
115.50
143.41
Capital Work in Progress
12.80
5.08
33.87
13.24
6.85
6.94
3.22
2.06
0.61
0.54
Non Current Investment
202.74
145.61
133.74
123.86
131.47
116.70
73.84
75.49
67.40
66.99
Long Term Loans & Adv.
2.08
2.64
3.35
5.55
2.74
2.57
1.67
1.45
0.55
31.01
Other Non Current Assets
0.01
3.99
0.46
0.43
9.66
0.39
0.37
0.47
0.07
0.07
Current Assets
365.68
353.66
513.07
487.76
298.17
294.91
243.62
187.71
190.91
147.61
Current Investments
152.28
132.67
132.48
143.08
134.77
109.36
115.35
78.19
59.05
36.53
Inventories
56.06
49.61
43.77
38.68
35.34
31.27
22.42
24.92
18.05
16.99
Sundry Debtors
119.47
118.06
109.40
88.13
103.98
93.35
66.39
60.69
63.34
59.12
Cash & Bank
22.82
36.59
32.67
28.42
13.83
14.36
10.08
17.61
10.98
17.98
Other Current Assets
15.05
6.40
10.34
7.47
10.25
46.58
29.38
6.30
39.49
16.99
Short Term Loans & Adv.
8.88
10.33
184.40
181.96
2.11
44.59
27.38
3.93
37.58
15.09
Net Current Assets
244.26
245.13
211.45
215.29
194.97
152.12
134.29
119.96
105.15
97.54
Total Assets
717.75
641.11
770.34
706.82
509.69
485.33
379.72
316.97
306.41
291.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
56.86
7.05
38.25
51.69
36.31
26.66
41.73
33.02
29.72
18.00
PBT
60.42
61.54
50.60
72.91
83.98
70.93
46.90
41.23
32.01
26.86
Adjustment
-3.05
-10.86
-2.18
-12.99
-4.02
-5.72
-6.39
-5.44
1.51
-1.66
Changes in Working Capital
10.51
-34.28
0.85
9.22
-19.28
-20.20
12.54
5.82
4.63
-0.29
Cash after chg. in Working capital
67.88
16.40
49.27
69.14
60.69
45.02
53.05
41.61
38.15
24.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.02
-9.35
-11.03
-17.45
-24.38
-18.36
-11.31
-8.59
-8.43
-6.91
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
-45.67
28.08
-33.54
-6.58
-16.68
-16.99
-36.49
-13.76
-17.35
-18.08
Net Fixed Assets
-26.00
-27.99
-40.42
-30.78
-9.47
-16.53
-12.69
57.58
-7.65
-2.70
Net Investments
-68.70
-17.68
1.20
0.42
-33.39
-26.70
-38.14
-34.30
-22.65
-9.44
Others
49.03
73.75
5.68
23.78
26.18
26.24
14.34
-37.04
12.95
-5.94
Cash from Financing Activity
-21.91
-15.27
-14.68
-37.51
-17.81
-8.24
-6.66
-17.23
-11.40
-11.91
Net Cash Inflow / Outflow
-10.72
19.86
-9.97
7.59
1.82
1.43
-1.41
2.03
0.97
-11.99
Opening Cash & Equivalents
23.58
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25
13.25
Closing Cash & Equivalent
12.86
23.58
3.72
13.69
6.10
4.28
2.85
4.26
2.23
1.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
247.71
223.33
199.36
185.57
177.01
151.36
121.75
113.42
96.75
92.40
ROA
7.10%
7.12%
5.37%
9.21%
11.97%
11.60%
9.25%
9.78%
7.63%
7.35%
ROE
9.05%
10.51%
9.10%
13.66%
16.04%
16.25%
12.11%
12.82%
10.65%
9.99%
ROCE
11.42%
12.97%
11.75%
17.91%
22.63%
22.99%
17.65%
17.40%
15.03%
13.19%
Fixed Asset Turnover
3.45
3.69
4.15
5.11
6.63
6.57
6.69
4.58
3.35
2.83
Receivable days
65.25
72.57
74.51
72.60
67.74
61.89
58.13
59.24
61.05
68.13
Inventory Days
29.03
29.79
31.10
27.97
22.87
20.80
21.66
20.52
17.47
20.06
Payable days
74.52
84.06
94.43
66.61
63.16
66.07
60.94
42.16
38.00
47.41
Cash Conversion Cycle
19.75
18.30
11.19
33.96
27.45
16.62
18.85
37.60
40.52
40.78
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
144.86
126.59
91.17
131.24
1018.91
983.46
776.15
309.12
206.30
216.94

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • India Nipon Electric - Quarterly Results
    30th May 2024, 16:50 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.