Nifty
Sensex
:
:
18534.40
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)

Textile - Spinning

Rating :
46/99

BSE: 519136 | NSE: NAHARINDUS

106.60
31-May-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 110.90
  • 110.90
  • 105.75
  • 108.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30660
  •  32.87
  •  151.95
  •  84.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 461.22
  • 4.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,159.79
  • N/A
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.24%
  • 0.92%
  • 21.65%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.33%
  • 5.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.61
  • 2.67
  • 8.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.32
  • 15.54
  • 27.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.12
  • 56.01
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 3.05
  • 3.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.43
  • 0.36
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.77
  • 7.47
  • 7.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
398.01
579.25
-31.29%
451.91
530.14
-14.76%
468.63
480.30
-2.43%
455.31
416.66
9.28%
Expenses
381.12
500.44
-23.84%
423.80
434.65
-2.50%
424.14
412.11
2.92%
399.79
353.99
12.94%
EBITDA
16.90
78.81
-78.56%
28.11
95.50
-70.57%
44.49
68.19
-34.76%
55.52
62.68
-11.42%
EBIDTM
4.25%
13.61%
6.22%
18.01%
9.49%
14.20%
12.19%
15.04%
Other Income
15.38
2.92
426.71%
7.02
5.59
25.58%
16.68
4.83
245.34%
4.17
2.47
68.83%
Interest
2.69
13.36
-79.87%
8.07
14.28
-43.49%
12.78
13.75
-7.05%
14.12
14.19
-0.49%
Depreciation
13.77
13.43
2.53%
12.00
12.45
-3.61%
11.38
12.01
-5.25%
11.19
11.94
-6.28%
PBT
14.66
54.93
-73.31%
15.07
74.34
-79.73%
37.00
47.26
-21.71%
34.38
39.01
-11.87%
Tax
0.86
16.01
-94.63%
4.84
26.47
-81.72%
8.71
12.21
-28.67%
7.43
4.22
76.07%
PAT
13.80
38.92
-64.54%
10.22
47.87
-78.65%
28.29
35.05
-19.29%
26.95
34.79
-22.54%
PATM
3.47%
6.72%
2.26%
9.03%
6.04%
7.30%
5.92%
8.35%
EPS
3.35
9.78
-65.75%
2.46
11.98
-79.47%
7.10
8.91
-20.31%
6.61
8.74
-24.37%

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 07
Net Sales
1,773.86
2,006.36
1,418.03
1,572.73
1,866.16
1,758.77
1,722.24
1,770.01
1,802.95
915.52
Net Sales Growth
-11.59%
41.49%
-9.84%
-15.72%
6.11%
2.12%
-2.70%
-1.83%
96.93%
 
Cost Of Goods Sold
1,052.01
1,055.54
858.12
900.72
1,093.51
1,012.06
930.93
952.24
1,002.31
420.05
Gross Profit
721.85
950.82
559.91
672.01
772.65
746.71
791.31
817.76
800.65
495.47
GP Margin
40.69%
47.39%
39.49%
42.73%
41.40%
42.46%
45.95%
46.20%
44.41%
54.12%
Total Expenditure
1,628.85
1,701.19
1,324.49
1,482.41
1,743.92
1,610.56
1,512.74
1,551.09
1,603.74
737.40
Power & Fuel Cost
-
251.22
182.90
200.48
241.96
220.26
201.45
222.65
235.87
116.73
% Of Sales
-
12.52%
12.90%
12.75%
12.97%
12.52%
11.70%
12.58%
13.08%
12.75%
Employee Cost
-
163.13
130.22
176.68
198.00
185.51
174.93
169.68
159.08
54.45
% Of Sales
-
8.13%
9.18%
11.23%
10.61%
10.55%
10.16%
9.59%
8.82%
5.95%
Manufacturing Exp.
-
162.31
108.11
157.32
169.62
147.90
145.63
151.08
147.11
104.94
% Of Sales
-
8.09%
7.62%
10.00%
9.09%
8.41%
8.46%
8.54%
8.16%
11.46%
General & Admin Exp.
-
24.93
16.26
19.62
16.71
19.13
17.97
16.16
14.12
13.56
% Of Sales
-
1.24%
1.15%
1.25%
0.90%
1.09%
1.04%
0.91%
0.78%
1.48%
Selling & Distn. Exp.
-
35.55
25.27
21.18
22.00
23.38
33.29
35.25
42.05
23.34
% Of Sales
-
1.77%
1.78%
1.35%
1.18%
1.33%
1.93%
1.99%
2.33%
2.55%
Miscellaneous Exp.
-
8.52
3.60
6.40
2.12
2.32
8.55
4.04
3.20
4.34
% Of Sales
-
0.42%
0.25%
0.41%
0.11%
0.13%
0.50%
0.23%
0.18%
0.47%
EBITDA
145.02
305.17
93.54
90.32
122.24
148.21
209.50
218.92
199.21
178.12
EBITDA Margin
8.18%
15.21%
6.60%
5.74%
6.55%
8.43%
12.16%
12.37%
11.05%
19.46%
Other Income
43.25
16.85
8.77
12.21
12.58
6.10
5.62
4.87
5.66
21.67
Interest
37.66
56.63
57.60
64.69
67.12
70.73
59.82
78.81
104.88
32.84
Depreciation
48.34
49.84
57.62
70.98
78.58
65.77
69.19
89.98
135.24
63.85
PBT
101.11
215.55
-12.91
-33.14
-10.87
17.81
86.11
54.99
-35.24
103.10
Tax
21.84
58.92
-3.62
-7.74
4.06
0.86
15.80
12.02
-7.23
28.15
Tax Rate
21.60%
27.33%
28.04%
23.36%
-23.17%
4.83%
18.35%
21.86%
20.52%
27.30%
PAT
79.26
156.64
-9.29
-25.40
-21.58
16.95
70.31
42.97
-28.01
74.94
PAT before Minority Interest
79.26
156.64
-9.29
-25.40
-21.58
16.95
70.31
42.97
-28.01
74.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.47%
7.81%
-0.66%
-1.62%
-1.16%
0.96%
4.08%
2.43%
-1.55%
8.19%
PAT Growth
-49.40%
-
-
-
-
-75.89%
63.63%
-
-
 
EPS
18.35
36.26
-2.15
-5.88
-5.00
3.92
16.28
9.95
-6.48
17.35

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 07
Shareholder's Funds
897.09
742.76
742.91
702.17
704.82
697.05
614.02
579.68
542.38
Share Capital
40.03
40.03
40.03
40.03
40.03
40.03
40.03
40.03
50.03
Total Reserves
857.05
702.73
702.88
662.13
664.79
657.02
573.99
539.65
492.35
Non-Current Liabilities
104.31
134.41
153.49
247.94
323.74
351.79
367.07
456.11
1,000.47
Secured Loans
56.17
85.72
125.40
187.27
240.25
271.11
295.10
370.33
796.50
Unsecured Loans
24.16
43.72
18.52
42.33
62.71
60.33
54.02
50.54
195.07
Long Term Provisions
0.20
0.00
1.66
5.73
9.25
6.42
4.80
5.71
0.00
Current Liabilities
827.41
700.49
754.87
839.99
891.96
722.49
716.48
712.65
70.95
Trade Payables
155.68
91.77
146.93
179.56
174.37
93.37
50.29
104.70
27.01
Other Current Liabilities
78.22
89.55
109.92
146.29
138.54
129.14
137.69
191.27
39.26
Short Term Borrowings
592.62
517.77
498.00
514.07
574.86
469.43
499.25
409.34
0.00
Short Term Provisions
0.89
1.41
0.03
0.07
4.19
30.55
29.25
7.33
4.68
Total Liabilities
1,828.81
1,577.66
1,651.27
1,790.10
1,920.52
1,771.33
1,697.57
1,748.44
1,613.80
Net Block
467.38
487.65
526.10
567.36
543.35
533.23
542.00
614.73
496.25
Gross Block
1,913.03
1,957.72
1,953.39
2,000.39
1,955.16
1,910.85
1,859.43
1,848.40
1,005.97
Accumulated Depreciation
1,445.64
1,470.07
1,427.29
1,433.03
1,411.80
1,377.62
1,317.44
1,233.67
509.72
Non Current Assets
646.15
647.19
684.51
713.56
754.46
759.78
718.15
804.57
769.44
Capital Work in Progress
5.03
11.53
17.19
24.04
45.15
55.58
18.31
39.87
172.23
Non Current Investment
155.77
137.07
126.81
107.35
153.66
158.56
144.03
138.57
100.96
Long Term Loans & Adv.
15.60
10.73
14.13
13.39
10.67
10.55
13.20
11.40
0.00
Other Non Current Assets
2.36
0.20
0.28
1.41
1.63
1.87
0.61
0.00
0.00
Current Assets
1,182.65
930.46
966.77
1,076.53
1,166.06
1,011.55
979.42
943.87
837.40
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
733.23
514.31
593.88
658.96
802.88
643.46
656.36
639.68
391.94
Sundry Debtors
276.80
197.94
203.55
241.96
180.12
209.37
183.98
174.18
133.62
Cash & Bank
5.49
1.23
2.56
1.75
2.00
2.77
3.44
3.44
212.49
Other Current Assets
167.13
34.30
37.36
34.97
181.06
155.94
135.66
126.57
99.33
Short Term Loans & Adv.
130.77
182.68
129.41
138.89
131.17
87.00
77.54
59.62
99.33
Net Current Assets
355.24
229.98
211.89
236.54
274.10
289.06
262.95
231.22
766.44
Total Assets
1,828.80
1,577.65
1,651.28
1,790.09
1,920.52
1,771.33
1,697.57
1,748.44
1,613.81

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 07
Cash From Operating Activity
84.60
75.04
172.48
202.92
49.56
218.66
115.92
294.29
-365.42
PBT
215.89
-12.39
-32.45
-17.64
18.63
84.85
51.49
-35.01
103.10
Adjustment
92.47
107.52
131.39
144.45
132.88
131.46
170.25
235.51
78.99
Changes in Working Capital
-185.26
-19.13
74.34
78.86
-98.80
22.84
-93.10
96.25
-554.49
Cash after chg. in Working capital
123.10
76.00
173.28
205.66
52.71
239.14
128.63
296.75
-372.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.50
-0.96
-0.80
-2.74
-3.16
-20.48
-12.71
-2.46
6.98
Other Direct Exp. Paid
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
Cash From Investing Activity
-32.81
-15.30
-33.58
-28.52
-64.73
-93.06
-7.25
-52.19
-813.14
Net Fixed Assets
51.19
1.33
53.85
-24.12
-33.88
-88.69
10.53
-710.62
Net Investments
-18.49
-9.80
-19.47
46.13
5.62
-15.88
5.47
-31.37
Others
-65.51
-6.83
-67.96
-50.53
-36.47
11.51
-23.25
689.80
Cash from Financing Activity
-51.29
-60.20
-138.93
-174.46
14.41
-126.26
-108.68
-241.15
1,391.06
Net Cash Inflow / Outflow
0.50
-0.47
-0.04
-0.07
-0.77
-0.66
-0.01
0.96
212.49
Opening Cash & Equivalents
0.15
0.62
0.66
0.72
2.77
3.44
3.44
2.48
0.00
Closing Cash & Equivalent
0.65
0.15
0.62
0.66
2.00
2.77
3.44
3.44
212.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 07
Book Value (Rs.)
225.15
186.41
186.45
176.22
176.89
174.93
154.09
145.47
131.24
ROA
9.20%
-0.58%
-1.48%
-1.16%
0.92%
4.05%
2.49%
-1.67%
4.64%
ROE
19.11%
-1.25%
-3.52%
-3.07%
2.42%
10.73%
7.20%
-5.07%
14.26%
ROCE
17.91%
3.09%
2.10%
3.08%
5.44%
9.31%
8.61%
4.52%
8.90%
Fixed Asset Turnover
1.04
0.73
0.80
0.94
0.91
0.92
0.96
1.27
0.92
Receivable days
43.18
51.67
51.70
41.28
40.33
41.46
36.78
31.08
52.52
Inventory Days
113.48
142.62
145.38
142.96
149.74
136.99
133.11
104.17
154.05
Payable days
42.78
50.76
40.44
35.75
28.25
16.26
17.92
14.16
11.73
Cash Conversion Cycle
113.88
143.53
156.64
148.49
161.82
162.19
151.97
121.09
194.84
Total Debt/Equity
0.78
0.94
0.95
1.20
1.38
1.26
1.53
1.68
1.85
Interest Cover
4.81
0.78
0.49
0.74
1.25
2.44
1.70
0.66
4.14

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.