Nifty

:

22620.40

Sensex

:

73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22620.40
73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Nava Ltd.

Power Generation/Distribution

Rating :

62/99

BSE: 513023 | NSE: NAVA

Watchlist

NSE BSE

501.00

26-Apr-2024

Open
High
Low
Previous Close

500.60
503.45
495.55
498.35

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

126779
634.86
539.00
220.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,184.66
7.30
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,221.58
1.21%
1.05

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.40
2.69
11.45

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.09
3.55
7.92

PAT CAGR (%)

10 Years
5 Years
3 Years

12.71
27.38
29.44

P:E (Median)

8 Years
5 Years
3 Years

4.96
4.01
4.81

P:BV (Average)

8 Years
5 Years
3 Years

0.55
0.48
0.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.61
3.61
3.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 308.38 335.19 -8.00% 342.43 307.76 11.27% 425.93 523.92 -18.70% 433.45 463.84 -6.55%
Expenses 265.07 302.25 -12.30% 304.36 246.05 23.70% 330.36 330.17 0.06% 347.54 310.30 12.00%
EBITDA 43.31 32.93 31.52% 38.07 61.71 -38.31% 95.57 193.75 -50.67% 85.91 153.54 -44.05%
EBIDTM 14.04% 9.82% 11.12% 20.05% 22.44% 36.98% 19.82% 33.10%
Other Income 27.43 11.41 140.40% 12.56 16.58 -24.25% 12.67 18.65 -32.06% 16.78 38.54 -56.46%
Interest 0.76 3.19 -76.18% 2.22 3.35 -33.73% 2.74 2.87 -4.53% 3.25 3.22 0.93%
Depreciation 7.96 7.97 -0.13% 7.97 7.96 0.13% 7.95 7.96 -0.13% 7.97 8.45 -5.68%
PBT 62.02 33.18 86.92% 40.43 66.99 -39.65% 97.55 201.57 -51.60% 91.47 180.41 -49.30%
Tax 16.46 10.06 63.62% 9.52 16.02 -40.57% 25.73 25.20 2.10% 21.10 56.07 -62.37%
PAT 45.56 23.12 97.06% 30.91 50.96 -39.34% 71.82 176.37 -59.28% 70.37 124.34 -43.41%
PATM 14.77% 6.90% 9.03% 16.56% 16.86% 33.66% 16.23% 26.81%
EPS 3.14 1.59 97.48% 2.13 3.51 -39.32% 4.95 12.15 -59.26% 4.85 8.57 -43.41%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 929.95 880.01 5.67% 921.99 741.68 24.31% 1,042.28 1,025.02 1.68% 881.44 1,016.47 -13.28%
Expenses 519.74 480.59 8.15% 562.88 470.69 19.59% 506.04 562.36 -10.01% 534.22 613.74 -12.96%
EBITDA 410.20 399.42 2.70% 359.10 270.99 32.51% 536.24 462.66 15.90% 347.22 402.73 -13.78%
EBIDTM 44.11% 45.39% 38.95% 36.54% 51.45% 45.14% 39.39% 39.62%
Other Income 65.03 140.80 -53.81% 39.82 138.68 -71.29% 36.12 88.89 -59.37% 118.94 122.83 -3.17%
Interest 46.35 109.56 -57.69% 95.35 107.61 -11.39% 80.08 89.30 -10.32% 90.70 82.66 9.73%
Depreciation 80.55 78.09 3.15% 77.98 74.74 4.34% 77.69 75.11 3.43% 78.27 76.28 2.61%
PBT 464.13 352.57 31.64% 225.59 227.31 -0.76% 414.60 387.14 7.09% 297.19 412.64 -27.98%
Tax -1.34 -9.51 - 32.86 51.56 -36.27% 72.83 48.35 50.63% -46.37 57.81 -
PAT 465.47 362.08 28.55% 192.74 175.75 9.67% 341.76 338.79 0.88% 343.56 354.83 -3.18%
PATM 50.05% 41.14% 20.90% 23.70% 32.79% 33.05% 38.98% 34.91%
EPS 22.61 16.88 33.95% 10.21 9.46 7.93% 17.98 20.57 -12.59% 16.99 18.78 -9.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

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 1,510.19 1,600.31 1,678.47 1,026.99 1,207.73 1,358.71 1,308.64 990.37 1,026.34 1,152.94 1,100.55 Net Sales Growth -7.39% -4.66% 63.44% -14.97% -11.11% 3.83% 32.14% -3.50% -10.98% 4.76% Cost Of Goods Sold 898.25 -143.81 20.53 1.04 5.40 -31.07 3.40 18.23 61.98 -26.52 15.20 Gross Profit 611.94 1,744.12 1,657.94 1,025.95 1,202.33 1,389.78 1,305.24 972.15 964.36 1,179.45 1,085.35 GP Margin 40.52% 108.99% 98.78% 99.90% 99.55% 102.29% 99.74% 98.16% 93.96% 102.30% 98.62% Total Expenditure 1,247.33 1,223.48 1,116.21 780.35 1,002.61 1,117.52 1,065.23 845.04 900.90 986.29 847.25 Power & Fuel Cost - 998.90 766.92 537.41 700.61 833.28 774.72 566.05 592.90 762.51 602.43 % Of Sales - 62.42% 45.69% 52.33% 58.01% 61.33% 59.20% 57.16% 57.77% 66.14% 54.74% Employee Cost - 99.91 102.69 82.25 100.29 93.92 89.80 82.29 78.92 72.82 74.72 % Of Sales - 6.24% 6.12% 8.01% 8.30% 6.91% 6.86% 8.31% 7.69% 6.32% 6.79% Manufacturing Exp. - 197.62 156.88 112.37 128.56 141.89 131.24 99.29 105.26 121.77 105.99 % Of Sales - 12.35% 9.35% 10.94% 10.64% 10.44% 10.03% 10.03% 10.26% 10.56% 9.63% General & Admin Exp. - 60.43 64.19 39.10 62.59 59.39 48.03 57.87 56.83 50.74 47.40 % Of Sales - 3.78% 3.82% 3.81% 5.18% 4.37% 3.67% 5.84% 5.54% 4.40% 4.31% Selling & Distn. Exp. - 0.22 0.03 0.08 0.12 0.06 0.11 0.10 0.20 0.26 0.20 % Of Sales - 0.01% 0.00% 0.01% 0.01% 0.00% 0.01% 0.01% 0.02% 0.02% 0.02% Miscellaneous Exp. - 10.21 4.98 8.09 5.05 20.05 17.93 21.22 4.81 4.72 0.20 % Of Sales - 0.64% 0.30% 0.79% 0.42% 1.48% 1.37% 2.14% 0.47% 0.41% 0.12% EBITDA 262.86 376.83 562.26 246.64 205.12 241.19 243.41 145.33 125.44 166.65 253.30 EBITDA Margin 17.41% 23.55% 33.50% 24.02% 16.98% 17.75% 18.60% 14.67% 12.22% 14.45% 23.02% Other Income 69.44 60.89 77.89 40.22 53.21 79.07 46.48 50.97 62.41 51.00 54.11 Interest 8.97 12.65 12.29 13.62 26.04 24.64 15.31 36.67 31.72 28.24 18.24 Depreciation 31.85 31.86 32.75 32.20 37.07 36.94 37.43 37.08 33.92 36.28 61.58 PBT 291.47 393.20 595.11 241.04 195.21 258.67 237.15 122.56 122.20 153.13 227.58 Tax 72.81 72.39 189.45 83.82 66.65 92.48 75.59 42.96 4.64 10.24 30.11 Tax Rate 24.98% 18.41% 33.60% 34.61% 34.14% 35.75% 31.87% 35.05% 3.80% 6.71% 13.49% PAT 218.66 320.82 374.46 158.38 128.56 166.19 161.56 79.60 117.56 142.47 193.10 PAT before Minority Interest 218.66 320.82 374.46 158.38 128.56 166.19 161.56 79.60 117.56 142.47 193.10 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 14.48% 20.05% 22.31% 15.42% 10.64% 12.23% 12.35% 8.04% 11.45% 12.36% 17.55% PAT Growth -41.66% -14.32% 136.43% 23.20% -22.64% 2.87% 102.96% -32.29% -17.48% -26.22% EPS 15.07 22.11 25.81 10.92 8.86 11.45 11.13 5.49 8.10 9.82 13.31

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3,775.66 3,528.15 3,347.66 2,548.50 2,886.46 3,090.09 2,347.78 1,386.71 1,612.50 1,813.82 1,727.56 Net Sales Growth 3.07% 5.39% 31.36% -11.71% -6.59% 31.62% 69.31% -14.00% -11.10% 4.99% Cost Of Goods Sold 1,193.24 -141.70 14.20 -3.85 14.15 26.18 58.72 3.90 37.04 -26.26 15.14 Gross Profit 2,582.42 3,669.85 3,333.46 2,552.35 2,872.31 3,063.91 2,289.07 1,382.82 1,575.46 1,840.08 1,712.42 GP Margin 68.40% 104.02% 99.58% 100.15% 99.51% 99.15% 97.50% 99.72% 97.70% 101.45% 99.12% Total Expenditure 2,122.88 1,962.69 2,028.80 1,479.21 1,802.43 1,775.39 1,554.80 1,213.19 1,248.10 1,503.50 1,269.99 Power & Fuel Cost - 1,117.13 910.49 559.72 875.06 1,041.13 978.85 715.31 826.89 1,124.04 931.00 % Of Sales - 31.66% 27.20% 21.96% 30.32% 33.69% 41.69% 51.58% 51.28% 61.97% 53.89% Employee Cost - 215.12 198.79 161.34 179.08 173.54 147.86 131.67 112.69 106.68 104.19 % Of Sales - 6.10% 5.94% 6.33% 6.20% 5.62% 6.30% 9.50% 6.99% 5.88% 6.03% Manufacturing Exp. - 561.62 412.98 310.32 331.24 308.44 231.98 194.50 167.19 150.50 133.89 % Of Sales - 15.92% 12.34% 12.18% 11.48% 9.98% 9.88% 14.03% 10.37% 8.30% 7.75% General & Admin Exp. - 193.35 159.39 106.96 127.32 119.94 112.90 122.38 92.05 93.78 64.20 % Of Sales - 5.48% 4.76% 4.20% 4.41% 3.88% 4.81% 8.83% 5.71% 5.17% 3.72% Selling & Distn. Exp. - 2.74 2.03 1.25 1.34 0.96 0.19 1.07 3.01 0.35 0.36 % Of Sales - 0.08% 0.06% 0.05% 0.05% 0.03% 0.01% 0.08% 0.19% 0.02% 0.02% Miscellaneous Exp. - 14.43 330.92 343.48 274.25 105.22 24.30 44.36 9.24 54.40 0.36 % Of Sales - 0.41% 9.89% 13.48% 9.50% 3.41% 1.04% 3.20% 0.57% 3.00% 1.23% EBITDA 1,652.76 1,565.46 1,318.86 1,069.29 1,084.03 1,314.70 792.98 173.52 364.40 310.32 457.57 EBITDA Margin 43.77% 44.37% 39.40% 41.96% 37.56% 42.55% 33.78% 12.51% 22.60% 17.11% 26.49% Other Income 259.91 402.14 297.76 249.02 123.20 91.68 69.39 69.40 86.82 113.78 96.73 Interest 312.48 397.18 338.08 348.15 324.29 366.67 246.34 72.17 87.68 111.68 126.27 Depreciation 314.49 306.21 295.32 299.78 293.83 281.50 228.42 90.40 83.71 78.76 111.94 PBT 1,401.51 1,264.20 983.22 670.39 589.10 758.20 387.62 80.35 279.82 233.67 316.09 Tax 57.98 44.03 323.11 117.09 58.34 419.18 109.64 66.09 -16.72 24.23 35.49 Tax Rate 4.14% 3.48% 36.35% 17.44% 9.90% 55.29% 28.29% 41.58% -5.98% 10.39% 11.39% PAT 1,343.53 926.15 510.26 427.02 395.45 276.19 238.02 87.00 283.64 206.04 279.90 PAT before Minority Interest 985.25 1,220.17 565.84 554.46 530.75 339.02 277.98 92.86 296.55 209.03 276.22 Minority Interest -358.28 -294.02 -55.58 -127.44 -135.30 -62.83 -39.96 -5.86 -12.91 -2.99 3.68 PAT Margin 35.58% 26.25% 15.24% 16.76% 13.70% 8.94% 10.14% 6.27% 17.59% 11.36% 16.20% PAT Growth 9.10% 81.51% 19.49% 7.98% 43.18% 16.04% 173.59% -69.33% 37.66% -26.39% EPS 92.59 63.83 35.17 29.43 27.25 19.03 16.40 6.00 19.55 14.20 19.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

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 3,533.40 3,298.56 2,976.76 2,953.34 2,906.99 2,770.25 2,625.47 2,651.41 2,534.65 2,448.87 Share Capital 29.03 29.03 29.60 35.26 35.73 35.73 35.73 17.87 17.87 17.87 Total Reserves 3,504.37 3,269.53 2,947.16 2,918.09 2,871.26 2,734.52 2,589.75 2,633.54 2,516.78 2,431.00 Non-Current Liabilities 152.39 207.35 153.35 117.42 134.29 50.64 30.23 279.31 76.05 93.22 Secured Loans 65.52 98.60 138.96 139.48 196.41 148.69 150.15 243.97 28.49 53.99 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.30 Long Term Provisions 10.59 13.14 11.91 16.90 8.90 9.28 11.82 7.81 17.89 10.30 Current Liabilities 246.37 277.60 182.98 277.43 294.92 328.85 289.97 346.28 317.49 272.53 Trade Payables 93.42 52.15 41.20 50.95 81.00 81.10 71.38 85.59 75.55 74.79 Other Current Liabilities 90.17 128.81 104.29 127.30 167.57 172.75 148.51 134.91 128.03 98.87 Short Term Borrowings 33.64 61.17 5.67 88.01 33.04 62.90 63.11 114.81 63.17 41.85 Short Term Provisions 29.13 35.46 31.81 11.17 13.31 12.10 6.97 10.97 50.74 57.02 Total Liabilities 3,932.16 3,783.51 3,313.09 3,348.19 3,336.20 3,149.74 2,945.67 3,277.00 2,928.19 2,814.62 Net Block 655.38 664.40 692.65 702.71 790.28 811.02 835.32 849.73 826.18 851.15 Gross Block 900.67 881.81 878.35 851.53 930.01 916.34 903.42 1,363.22 1,306.62 1,291.14 Accumulated Depreciation 245.29 217.42 185.70 148.82 139.73 105.32 68.10 513.49 480.44 439.98 Non Current Assets 2,648.08 2,616.91 2,610.47 2,635.79 2,702.09 2,499.19 2,425.18 2,517.08 2,146.10 2,037.74 Capital Work in Progress 26.77 6.93 1.60 8.36 1.81 6.28 7.35 4.75 6.76 6.33 Non Current Investment 1,878.10 1,828.75 1,776.75 1,765.95 1,235.78 1,215.54 1,095.15 1,095.77 1,057.81 954.09 Long Term Loans & Adv. 78.82 100.70 123.83 149.57 619.67 442.84 484.76 543.51 236.70 210.05 Other Non Current Assets 6.80 13.88 15.64 9.21 54.54 23.52 2.59 23.33 18.65 16.12 Current Assets 1,266.19 1,139.16 702.62 712.40 634.10 650.54 520.49 759.92 782.09 776.88 Current Investments 227.80 293.19 110.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 505.73 277.13 192.24 324.76 337.17 287.89 233.35 215.60 343.84 321.71 Sundry Debtors 219.89 201.97 156.53 193.67 189.94 172.61 97.94 170.90 220.13 159.70 Cash & Bank 129.57 200.83 75.90 40.10 29.10 32.13 36.03 2.64 37.12 117.11 Other Current Assets 183.20 12.80 56.42 78.29 77.88 157.90 153.17 370.77 181.01 178.36 Short Term Loans & Adv. 166.76 153.22 111.05 75.58 64.32 142.67 99.42 297.22 178.02 169.52 Net Current Assets 1,019.83 861.56 519.65 434.97 339.18 321.70 230.52 413.64 464.60 504.35 Total Assets 3,914.27 3,756.07 3,313.09 3,348.19 3,336.19 3,149.73 2,945.67 3,277.00 2,928.19 2,814.62

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 6,025.43 4,953.24 4,411.46 4,185.15 3,689.19 3,384.68 3,162.23 3,222.46 2,911.92 3,027.33 Share Capital 29.03 29.03 29.60 35.26 35.73 35.73 35.73 17.87 17.87 17.87 Total Reserves 5,996.39 4,924.21 4,381.86 4,149.89 3,653.46 3,348.95 3,126.51 3,204.59 2,892.25 2,714.83 Non-Current Liabilities 2,075.78 2,761.63 2,749.55 2,893.33 3,131.80 3,215.80 3,640.03 3,428.13 373.97 449.04 Secured Loans 1,203.03 1,587.91 1,983.84 2,356.27 2,624.11 3,151.32 3,576.37 3,235.32 315.10 383.29 Unsecured Loans 371.86 267.65 258.95 199.62 183.12 172.58 0.00 0.00 0.00 0.30 Long Term Provisions 60.52 60.84 55.81 57.76 74.24 52.06 51.18 21.49 19.38 11.48 Current Liabilities 1,930.62 2,263.06 1,810.29 1,653.33 1,143.10 1,146.78 1,156.79 795.31 2,379.55 1,556.12 Trade Payables 155.76 85.90 73.15 106.21 140.65 129.47 89.11 150.16 816.61 567.37 Other Current Liabilities 1,655.59 1,977.68 1,584.32 1,329.22 842.09 871.86 942.84 482.10 1,031.05 463.87 Short Term Borrowings 83.04 148.37 81.83 191.92 131.49 125.21 112.33 147.45 480.60 467.78 Short Term Provisions 36.22 51.11 70.99 25.98 28.88 20.24 12.51 15.60 51.29 57.09 Total Liabilities 11,114.03 10,700.93 9,635.50 9,282.52 8,339.74 8,065.86 8,234.73 7,720.86 5,912.41 4,944.93 Net Block 5,616.48 5,498.15 5,590.30 5,969.07 5,941.61 6,120.16 2,124.94 2,156.18 2,065.01 2,047.52 Gross Block 7,698.91 7,192.46 6,977.04 7,075.55 6,730.10 6,617.70 2,380.89 2,862.15 2,665.57 2,563.39 Accumulated Depreciation 2,082.43 1,694.31 1,386.73 1,106.48 788.49 497.55 255.96 705.97 600.56 515.88 Non Current Assets 6,952.87 8,159.71 7,588.73 6,084.23 6,036.93 6,223.01 6,240.97 6,189.91 4,734.62 3,702.64 Capital Work in Progress 47.45 16.63 16.62 16.86 6.22 9.69 3,969.29 3,573.99 2,246.51 1,320.98 Non Current Investment 38.34 31.22 66.32 61.53 33.57 39.05 39.68 19.74 14.04 14.60 Long Term Loans & Adv. 1,193.83 2,551.99 1,901.76 29.52 48.63 51.55 56.45 416.43 370.69 276.90 Other Non Current Assets 9.57 13.59 13.73 7.25 6.91 2.55 50.61 23.58 38.38 42.63 Current Assets 4,143.27 2,513.78 2,046.77 3,198.29 2,302.81 1,842.86 1,993.77 1,530.95 1,177.80 1,242.29 Current Investments 411.25 497.80 296.82 112.65 144.50 158.78 394.13 37.59 91.70 162.62 Inventories 688.70 370.67 295.34 398.63 419.67 404.28 399.78 406.77 631.78 538.66 Sundry Debtors 2,337.19 1,074.99 914.24 2,193.43 1,378.48 725.50 166.23 208.44 135.32 111.05 Cash & Bank 435.52 342.08 359.14 291.57 248.85 318.55 646.55 662.34 165.76 198.22 Other Current Assets 270.62 30.05 60.02 77.80 111.31 235.75 387.08 215.81 153.24 231.73 Short Term Loans & Adv. 198.35 198.19 121.21 124.20 95.44 201.92 182.23 189.96 138.73 183.49 Net Current Assets 2,212.65 250.71 236.48 1,544.96 1,159.71 696.07 836.97 735.64 -1,201.75 -313.82 Total Assets 11,096.14 10,673.49 9,635.50 9,282.52 8,339.74 8,065.87 8,234.74 7,720.86 5,912.42 4,944.93

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

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 48.28 322.82 376.25 151.82 201.49 59.01 172.38 320.20 126.51 152.44 PBT 395.23 575.36 236.39 195.21 258.67 237.15 122.56 122.20 152.71 223.21 Adjustment -3.67 7.96 41.54 11.28 -0.89 21.80 36.18 35.26 39.97 47.64 Changes in Working Capital -244.12 -158.68 133.94 -15.00 -0.71 -151.52 45.15 192.59 -22.53 -69.63 Cash after chg. in Working capital 147.44 424.64 411.87 191.49 257.07 107.43 203.89 350.04 170.16 201.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -99.17 -101.81 -35.62 -39.67 -55.58 -48.42 -31.51 -29.84 -43.65 -48.79 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 21.54 -148.54 -83.54 -6.72 -146.93 -66.81 51.39 -542.59 -141.23 -464.76 Net Fixed Assets -38.70 -8.79 -20.06 71.93 -9.20 -11.85 457.20 -54.59 -15.91 -11.98 Net Investments 16.04 -234.70 -121.29 -530.17 -20.24 -120.39 0.62 -37.96 -103.72 -479.77 Others 44.20 94.95 57.81 451.52 -117.49 65.43 -406.43 -450.04 -21.60 26.99 Cash from Financing Activity -157.31 -53.31 -255.52 -133.52 -58.96 5.65 -204.35 200.28 -65.27 -34.28 Net Cash Inflow / Outflow -87.50 120.98 37.19 11.58 -4.40 -2.15 19.43 -22.11 -79.99 -346.60 Opening Cash & Equivalents 186.53 63.66 27.13 14.78 19.18 21.33 1.90 24.01 117.11 463.71 Closing Cash & Equivalent 100.92 186.53 63.66 27.13 14.78 19.18 21.33 1.90 37.12 117.11

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 1,223.44 608.17 757.68 526.52 824.45 200.83 38.90 -126.02 890.86 716.19 PBT 1,266.23 900.40 665.74 589.10 758.20 387.62 158.94 279.82 230.27 319.77 Adjustment 387.92 737.53 845.24 751.39 631.57 420.06 32.20 96.87 85.11 140.53 Changes in Working Capital -283.84 -813.51 -674.36 -739.79 -502.29 -538.23 -104.52 -432.90 655.38 330.93 Cash after chg. in Working capital 1,370.31 824.41 836.62 600.69 887.48 269.45 86.63 -56.21 970.75 791.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -146.87 -216.24 -78.94 -74.17 -63.03 -68.62 -47.73 -69.81 -79.89 -70.67 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 17.78 -221.89 -209.67 -12.16 -15.11 266.12 -678.06 -1,390.46 -866.24 -1,167.53 Net Fixed Assets -38.70 -8.79 -20.06 71.93 -9.20 -11.85 457.20 -54.59 -15.91 -11.98 Net Investments 16.04 -234.70 -121.29 -530.17 -20.24 -120.39 0.62 -37.96 -103.72 -479.77 Others 40.44 21.60 -68.32 446.08 14.33 398.36 -1,135.88 -1,297.91 -746.61 -675.78 Cash from Financing Activity -1,184.29 -415.00 -473.05 -481.57 -877.61 -813.13 647.58 2,016.07 -57.09 47.96 Net Cash Inflow / Outflow 56.93 -28.72 74.95 32.79 -68.27 -346.18 8.42 499.60 -32.46 -403.38 Opening Cash & Equivalents 327.57 346.75 278.14 226.19 278.04 622.95 625.99 115.57 198.22 601.60 Closing Cash & Equivalent 394.74 327.57 346.75 278.14 226.19 278.04 622.95 625.99 165.76 198.22

Financial Ratios

Consolidated /

Standalone

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.) 243.51 227.33 201.24 167.60 162.79 155.13 147.02 148.48 141.94 137.13 ROA 8.32% 10.55% 4.76% 3.85% 5.12% 5.30% 2.56% 3.79% 4.96% 7.05% ROE 9.39% 11.93% 5.34% 4.39% 5.85% 5.99% 3.02% 4.53% 5.72% 8.12% ROCE 11.34% 17.35% 7.99% 6.83% 8.95% 8.38% 5.30% 5.32% 6.80% 9.51% Fixed Asset Turnover 1.80 1.91 1.19 1.36 1.47 1.44 0.87 0.77 0.91 0.97 Receivable days 48.11 38.98 62.23 57.97 48.70 37.73 49.54 69.53 58.56 52.91 Inventory Days 89.40 51.03 91.87 100.02 83.96 72.69 82.73 99.48 102.61 99.82 Payable days -184.74 829.95 0.00 24.79 26.74 26.78 36.07 36.49 27.53 31.79 Cash Conversion Cycle 322.25 -739.94 154.10 133.20 105.91 83.64 96.20 132.52 133.63 120.94 Total Debt/Equity 0.04 0.06 0.06 0.10 0.11 0.12 0.11 0.16 0.07 0.07 Interest Cover 32.08 46.90 18.78 8.50 11.50 16.49 4.34 4.85 6.41 13.24

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 415.26 341.37 298.23 237.50 206.59 189.54 177.08 180.45 162.96 153.03 ROA 11.19% 5.56% 5.86% 6.02% 4.13% 3.41% 1.16% 4.35% 3.85% 6.00% ROE 22.23% 12.08% 12.90% 13.48% 9.59% 8.49% 2.91% 9.67% 7.41% 10.64% ROCE 18.85% 15.03% 13.18% 12.34% 15.50% 8.48% 3.19% 6.46% 7.97% 11.03% Fixed Asset Turnover 0.47 0.47 0.36 0.42 0.46 0.52 0.53 0.58 0.71 0.85 Receivable days 176.50 108.44 222.54 225.84 124.26 69.32 49.31 38.91 24.37 21.52 Inventory Days 54.85 36.31 49.70 51.74 48.66 62.50 106.15 117.54 115.80 104.16 Payable days -311.25 2044.50 -8511.07 26.34 26.95 24.73 38.07 151.25 172.20 96.63 Cash Conversion Cycle 542.61 -1899.75 8783.31 251.24 145.98 107.09 117.38 5.20 -32.03 29.05 Total Debt/Equity 0.51 0.72 0.77 0.83 0.93 1.18 1.39 1.15 0.53 0.43 Interest Cover 4.18 3.63 2.93 2.82 3.07 2.57 3.20 4.19 3.09 3.47

Top Investors:

sunitha vemulapalli

investor education and protection fund (iepf)

Annual Reports:

News Update:

Nava - Quarterly Results
2nd Feb 2024, 13:57 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.

Feedback