Nifty
:
24894.25
Sensex
:
81207.17
57.95 (0.23%)
223.86 (0.28%)
Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

National Aluminium Company Ltd.

Aluminium & Aluminium Products

Rating :
74/99

BSE: 532234 | NSE: NATIONALUM

NSE BSE
221.16
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  214.5
  •  224.6
  •  214.5
  •  214.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25070995
  •  5542449192
  •  262.99
  •  137.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40,617.11
  • 6.88
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 35,314.60
  • 4.75%
  • 2.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 1.38%
  • 15.14%
  • FII
  • DII
  • Others
  • 15.06%
  • 15.73%
  • 1.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.43
  • 13.39
  • 5.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.94
  • 37.88
  • 25.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.94
  • 32.30
  • 54.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.72
  • 11.22
  • 11.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.37
  • 1.58
  • 1.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.55
  • 6.02
  • 6.22

Earnings Forecasts:

(Updated: 27-09-2025)
Description
2024
2025
2026
2027
Adj EPS
28.68
20.51
22.17
26.05
P/E Ratio
7.71
10.78
9.98
8.49
Revenue
16662.2
14940.6
16191.1
11981.3
EBITDA
7564.64
5449.8
5784.32
3446.46
Net Income
5267.94
3778.3
3956.1
4511.75
ROA
25.02
16.91
15.72
P/B Ratio
2.28
1.98
1.73
1.54
ROE
32.73
18.78
18.04
18.35
FCFF
4516.23
2644.43
3037.51
2629.81
FCFF Yield
14.07
8.24
9.47
8.19
Net Debt
-5759.91
-7176.15
-7754.4
-9097.35
BVPS
96.95
111.46
127.71
143.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
3,806.94
2,856.10
33.29%
5,267.83
3,579.05
47.19%
4,662.22
3,347.58
39.27%
4,001.48
3,043.83
31.46%
Expenses
2,314.80
1,921.90
20.44%
2,513.95
2,471.54
1.72%
2,334.68
2,573.77
-9.29%
2,452.46
2,646.91
-7.35%
EBITDA
1,492.14
934.20
59.72%
2,753.88
1,107.51
148.66%
2,327.54
773.81
200.79%
1,549.02
396.92
290.26%
EBIDTM
39.20%
32.71%
52.28%
30.94%
49.92%
23.12%
38.71%
13.04%
Other Income
123.51
60.52
104.08%
125.61
84.04
49.46%
99.09
50.29
97.04%
71.79
68.19
5.28%
Interest
8.04
3.41
135.78%
32.05
8.86
261.74%
19.08
2.10
808.57%
4.43
3.99
11.03%
Depreciation
178.34
174.30
2.32%
87.80
240.02
-63.42%
285.65
153.79
85.74%
179.83
186.15
-3.40%
PBT
1,429.27
817.01
74.94%
2,759.64
1,369.48
101.51%
2,121.90
668.21
217.55%
1,436.55
274.97
422.44%
Tax
365.41
215.79
69.34%
681.27
353.65
92.64%
539.00
179.74
199.88%
374.37
68.71
444.86%
PAT
1,063.86
601.22
76.95%
2,078.37
1,015.83
104.60%
1,582.90
488.47
224.05%
1,062.18
206.26
414.97%
PATM
27.95%
21.05%
39.45%
28.38%
33.95%
14.59%
26.54%
6.78%
EPS
5.71
3.20
78.44%
11.26
5.43
107.37%
8.53
2.56
233.20%
5.70
1.02
458.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
17,738.47
16,787.63
13,149.15
14,256.85
14,214.58
8,955.79
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
Net Sales Growth
38.29%
27.67%
-7.77%
0.30%
58.72%
5.71%
-26.33%
20.93%
26.07%
10.65%
 
Cost Of Goods Sold
2,212.87
1,973.12
2,645.84
3,155.46
1,854.30
1,309.67
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
Gross Profit
15,525.60
14,814.51
10,503.31
11,101.39
12,360.28
7,646.12
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
GP Margin
87.53%
88.25%
79.88%
77.87%
86.95%
85.38%
84.22%
83.35%
84.09%
85.61%
83.93%
Total Expenditure
9,615.89
9,222.99
10,373.95
11,815.68
9,666.03
7,437.50
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
Power & Fuel Cost
-
3,206.52
3,587.30
4,728.24
3,048.00
2,256.87
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
% Of Sales
-
19.10%
27.28%
33.16%
21.44%
25.20%
30.65%
22.18%
24.96%
27.28%
25.71%
Employee Cost
-
1,786.47
2,034.65
1,832.06
2,355.80
1,930.24
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
% Of Sales
-
10.64%
15.47%
12.85%
16.57%
21.55%
23.54%
18.02%
23.78%
20.38%
20.51%
Manufacturing Exp.
-
1,609.33
1,455.19
1,478.54
1,243.71
848.27
829.47
850.24
772.84
679.45
683.80
% Of Sales
-
9.59%
11.07%
10.37%
8.75%
9.47%
9.79%
7.39%
8.13%
9.01%
10.03%
General & Admin Exp.
-
327.57
305.25
305.48
651.41
687.58
706.10
660.20
644.80
417.14
337.98
% Of Sales
-
1.95%
2.32%
2.14%
4.58%
7.68%
8.33%
5.74%
6.78%
5.53%
4.96%
Selling & Distn. Exp.
-
159.56
167.24
155.07
324.80
307.38
267.03
289.47
294.58
293.96
279.64
% Of Sales
-
0.95%
1.27%
1.09%
2.28%
3.43%
3.15%
2.52%
3.10%
3.90%
4.10%
Miscellaneous Exp.
-
160.42
178.48
160.83
188.01
97.49
253.70
275.69
254.90
392.82
279.64
% Of Sales
-
0.96%
1.36%
1.13%
1.32%
1.09%
2.99%
2.40%
2.68%
5.21%
4.55%
EBITDA
8,122.58
7,564.64
2,775.20
2,441.17
4,548.55
1,518.29
487.88
2,886.86
1,394.46
1,079.65
959.46
EBITDA Margin
45.79%
45.06%
21.11%
17.12%
32.00%
16.95%
5.76%
25.10%
14.66%
14.31%
14.07%
Other Income
420.00
357.01
348.42
247.59
266.04
411.13
273.93
331.54
302.64
408.27
605.13
Interest
63.60
58.97
17.21
17.97
23.13
7.08
5.74
2.38
1.95
2.69
3.27
Depreciation
731.62
727.58
749.65
715.80
836.59
605.82
529.83
476.10
480.40
480.36
426.12
PBT
7,747.36
7,135.10
2,356.76
1,954.99
3,954.87
1,316.52
226.24
2,739.92
1,214.75
1,004.87
1,135.20
Tax
1,960.05
1,810.43
723.62
410.50
1,002.90
16.99
88.01
1,007.52
696.42
296.19
401.54
Tax Rate
25.30%
25.37%
26.00%
21.00%
25.36%
1.29%
38.90%
36.77%
34.16%
30.70%
33.78%
PAT
5,787.31
5,267.94
1,988.46
1,434.66
2,951.41
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
PAT before Minority Interest
5,787.31
5,267.94
1,988.46
1,434.66
2,951.41
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
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
32.63%
31.38%
15.12%
10.06%
20.76%
14.51%
1.63%
15.07%
14.12%
8.86%
11.55%
PAT Growth
150.34%
164.93%
38.60%
-51.39%
127.11%
840.12%
-92.02%
29.05%
100.80%
-15.07%
 
EPS
31.51
28.68
10.83
7.81
16.07
7.08
0.75
9.43
7.31
3.64
4.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
17,805.44
14,388.09
13,126.37
12,552.39
10,679.01
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
Share Capital
918.32
918.32
918.32
918.32
918.32
932.81
932.81
966.46
966.46
1,288.62
Total Reserves
16,887.12
13,469.77
12,208.05
11,634.07
9,760.69
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
Non-Current Liabilities
1,578.52
1,607.38
1,614.59
1,689.05
1,980.08
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
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
252.14
170.57
100.83
326.02
633.34
628.80
530.93
436.09
328.11
301.12
Current Liabilities
3,498.20
3,239.56
2,885.65
3,310.18
2,174.35
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
Trade Payables
738.10
720.96
1,263.34
1,457.10
939.54
772.93
1,285.77
961.74
844.46
639.56
Other Current Liabilities
2,360.31
2,252.07
1,395.60
1,494.42
904.69
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
Short Term Borrowings
124.22
39.16
47.75
20.67
46.11
12.31
66.79
44.99
51.09
0.00
Short Term Provisions
275.57
227.37
178.96
337.99
284.01
178.44
165.51
375.88
117.07
87.15
Total Liabilities
22,882.16
19,235.03
17,626.61
17,551.62
14,833.44
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
Net Block
7,748.24
7,382.73
7,302.83
7,343.21
7,660.46
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
Gross Block
13,541.21
12,496.32
11,691.75
11,048.62
10,550.51
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
Accumulated Depreciation
5,420.78
4,769.92
4,033.63
3,705.41
2,890.05
2,331.24
1,829.64
1,362.71
904.44
425.34
Non Current Assets
13,742.84
13,103.55
12,325.47
11,070.99
10,402.56
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
Capital Work in Progress
4,936.20
4,573.08
3,268.92
2,234.82
1,575.45
1,426.70
882.71
915.22
566.00
687.70
Non Current Investment
259.29
168.68
213.17
311.00
311.56
275.68
176.21
116.75
38.91
944.53
Long Term Loans & Adv.
777.30
956.67
1,518.62
1,166.46
838.46
784.81
804.98
770.20
1,063.76
1,097.45
Other Non Current Assets
21.81
22.39
21.93
15.50
16.63
18.29
397.01
161.83
32.12
41.35
Current Assets
9,139.32
6,131.48
5,300.50
6,480.06
4,430.88
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
Current Investments
514.92
172.91
145.58
64.01
248.38
55.01
80.81
592.96
1,221.13
66.00
Inventories
1,908.83
1,831.32
1,840.22
1,645.60
1,476.32
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
Sundry Debtors
186.39
153.50
91.33
75.25
147.39
140.09
240.52
258.13
184.25
235.21
Cash & Bank
5,426.73
2,575.15
2,117.50
3,706.07
1,749.78
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
Other Current Assets
1,102.45
493.45
85.67
112.39
809.01
685.27
573.01
695.36
807.25
884.28
Short Term Loans & Adv.
809.62
905.15
1,020.20
876.74
632.65
508.93
409.35
553.71
656.88
640.05
Net Current Assets
5,641.12
2,891.92
2,414.85
3,169.88
2,256.53
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
Total Assets
22,882.16
19,235.03
17,625.97
17,551.05
14,833.44
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
5,806.11
2,727.08
908.24
4,049.61
2,199.40
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
7,078.37
2,712.08
1,845.16
3,954.31
1,316.52
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
522.10
650.37
692.29
692.29
557.22
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
-75.28
-0.61
-882.52
158.52
423.18
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
7,525.19
3,361.84
1,654.93
4,805.12
2,296.92
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,719.08
-634.76
-746.69
-755.51
-97.52
-100.46
-1,020.89
-482.49
-218.43
-359.78
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
-3,970.54
-1,999.64
-334.25
-2,735.92
-1,403.70
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-1,408.01
-2,108.73
-1,677.23
-1,157.48
-883.25
-1,244.58
-580.74
-802.52
-906.15
Net Investments
-489.37
-54.33
-93.57
184.37
-229.37
-75.67
453.98
550.11
-250.32
Others
-2,073.16
163.42
1,436.55
-1,762.81
-291.08
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-1,757.66
-747.24
-923.50
-1,114.41
-600.65
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
77.91
-19.80
-349.51
199.28
195.05
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
43.49
63.29
412.80
213.52
18.47
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
121.40
43.49
63.29
412.80
213.52
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
96.95
78.34
71.47
68.34
58.14
53.53
56.20
54.34
52.80
51.20
ROA
25.02%
10.79%
8.16%
18.23%
8.85%
0.93%
11.64%
9.22%
4.28%
4.79%
ROE
32.73%
14.45%
11.17%
25.41%
12.58%
1.35%
16.51%
12.96%
5.71%
6.06%
ROCE
44.12%
19.78%
14.47%
34.14%
12.77%
2.26%
25.99%
19.62%
8.25%
9.17%
Fixed Asset Turnover
1.29
1.09
1.25
1.32
0.88
0.90
1.31
1.16
1.07
0.65
Receivable days
3.69
3.40
2.13
2.86
5.86
8.20
7.91
8.39
9.51
8.94
Inventory Days
40.66
50.96
44.62
40.08
64.66
62.62
38.15
44.59
50.12
55.75
Payable days
134.95
136.87
157.34
235.88
238.63
47.66
50.05
43.33
43.61
35.00
Cash Conversion Cycle
-90.60
-82.51
-110.59
-192.94
-168.11
23.16
-3.98
9.65
16.02
29.69
Total Debt/Equity
0.01
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.01
0.00
Interest Cover
121.03
158.59
103.68
171.96
186.95
40.41
1152.23
1046.55
359.63
364.50

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Nalco planning JV with Coal India, NTPC
    29th Aug 2025, 10:00 AM

    Both the power plant and the smelter unit are part of its long-term expansion plans

    Read More
  • National Aluminium - Quarterly Results
    7th Aug 2025, 15:29 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.