Nifty

:

26053.90

Sensex

:

84997.13

117.70 (0.45%)
368.97 (0.44%)

Login

Nifty
Sensex

:
:

26053.90
84997.13

117.70 (0.45%)
368.97 (0.44%)

Nissan Copper Ltd.

Metal - Non Ferrous

Rating :

N/A

BSE: 532789 | NSE: NCOPPER

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4.71
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

272.60
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Net Sales - 4.64 57.04 281.48 284.90 179.48 134.64 128.66 94.55 78.07 55.95 Net Sales Growth - -91.87% -79.74% -1.20% 58.74% 33.30% 4.65% 36.08% 21.11% 39.54% Cost Of Goods Sold - 8.01 64.69 237.72 240.46 146.76 112.25 105.05 79.79 65.49 48.63 Gross Profit - -3.37 -7.65 43.76 44.44 32.72 22.39 23.61 14.76 12.58 7.32 GP Margin - -72.63% -13.41% 15.55% 15.60% 18.23% 16.63% 18.35% 15.61% 16.11% 13.08% Total Expenditure - 180.95 79.49 251.33 256.05 156.40 119.56 112.39 85.27 70.86 51.63 Power & Fuel Cost - 1.10 1.13 2.78 2.13 1.96 1.65 1.84 1.89 1.58 0.68 % Of Sales - 23.71% 1.98% 0.99% 0.75% 1.09% 1.23% 1.43% 2.00% 2.02% 1.22% Employee Cost - 1.37 2.21 3.90 3.85 1.81 1.49 2.06 1.03 0.70 0.35 % Of Sales - 29.53% 3.87% 1.39% 1.35% 1.01% 1.11% 1.60% 1.09% 0.90% 0.63% Manufacturing Exp. - 0.38 0.38 2.75 2.41 2.39 1.58 1.66 1.25 1.66 1.38 % Of Sales - 8.19% 0.67% 0.98% 0.85% 1.33% 1.17% 1.29% 1.32% 2.13% 2.47% General & Admin Exp. - 1.66 2.60 2.77 6.14 2.90 2.07 1.02 0.80 0.34 0.45 % Of Sales - 35.78% 4.56% 0.98% 2.16% 1.62% 1.54% 0.79% 0.85% 0.44% 0.80% Selling & Distn. Exp. - 0.02 7.15 0.19 0.43 0.33 0.18 0.44 0.30 0.82 0.13 % Of Sales - 0.43% 12.54% 0.07% 0.15% 0.18% 0.13% 0.34% 0.32% 1.05% 0.23% Miscellaneous Exp. - 168.41 1.34 1.22 0.64 0.25 0.33 0.31 0.21 0.27 0.13 % Of Sales - 3629.53% 2.35% 0.43% 0.22% 0.14% 0.25% 0.24% 0.22% 0.35% 0% EBITDA - -176.31 -22.45 30.15 28.85 23.08 15.08 16.27 9.28 7.21 4.32 EBITDA Margin - -3799.78% -39.36% 10.71% 10.13% 12.86% 11.20% 12.65% 9.81% 9.24% 7.72% Other Income - 1.46 4.74 5.56 4.66 1.11 0.20 1.18 0.87 0.20 0.02 Interest - 9.17 28.58 26.53 11.61 8.03 7.85 4.11 2.83 2.03 1.38 Depreciation - 13.34 15.66 10.36 4.71 4.07 4.65 2.73 1.29 1.40 1.61 PBT - -197.37 -61.96 -1.19 17.18 12.09 2.78 10.61 6.02 3.97 1.36 Tax - 1.02 7.26 0.73 4.64 2.96 0.65 1.19 0.13 0.23 0.47 Tax Rate - -0.52% -11.21% -61.34% 27.01% 24.48% 23.38% 11.22% 2.16% 5.79% 34.56% PAT - -198.38 -72.02 -1.92 12.54 9.13 2.13 9.42 5.89 3.74 0.89 PAT before Minority Interest - -198.38 -72.02 -1.92 12.54 9.13 2.13 9.42 5.89 3.74 0.89 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -4275.43% -126.26% -0.68% 4.40% 5.09% 1.58% 7.32% 6.23% 4.79% 1.59% PAT Growth - - - - 37.35% 328.64% -77.39% 59.93% 57.49% 320.22% EPS - -31.54 -11.45 -0.31 1.99 1.45 0.34 1.50 0.94 0.59 0.14

Description TTM Mar 14 Mar 13 Mar 12 Mar 11
Net Sales - 4.64 57.04 289.56 317.16 Net Sales Growth - -91.87% -80.30% -8.70% Cost Of Goods Sold - 8.01 64.69 245.45 270.87 Gross Profit - -3.37 -7.65 44.12 46.29 GP Margin - -72.63% -13.41% 15.24% 14.60% Total Expenditure - 203.72 79.64 259.17 286.56 Power & Fuel Cost - 1.10 1.13 2.78 2.13 % Of Sales - 23.71% 1.98% 0.96% 0.67% Employee Cost - 1.51 2.28 3.96 3.90 % Of Sales - 32.54% 4.00% 1.37% 1.23% Manufacturing Exp. - 0.38 0.38 2.75 2.41 % Of Sales - 8.19% 0.67% 0.95% 0.76% General & Admin Exp. - 1.67 2.66 2.82 6.17 % Of Sales - 35.99% 4.66% 0.97% 1.95% Selling & Distn. Exp. - 0.04 7.16 0.19 0.43 % Of Sales - 0.86% 12.55% 0.07% 0.14% Miscellaneous Exp. - 191.02 1.34 1.22 0.66 % Of Sales - 4116.81% 2.35% 0.42% 0.21% EBITDA - -199.08 -22.60 30.39 30.60 EBITDA Margin - -4290.52% -39.62% 10.50% 9.65% Other Income - 0.59 1.64 2.89 4.04 Interest - 9.17 28.59 26.54 11.63 Depreciation - 13.34 15.66 10.36 4.71 PBT - -221.00 -65.21 -3.62 18.30 Tax - 1.02 7.26 0.73 4.64 Tax Rate - -0.46% -10.67% -20.17% 25.36% PAT - -222.02 -75.27 -4.36 13.66 PAT before Minority Interest - -222.02 -75.27 -4.36 13.66 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - -4784.91% -131.96% -1.51% 4.31% PAT Growth - - - - EPS - -35.30 -11.97 -0.69 2.17

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Shareholder's Funds -64.54 155.75 220.45 204.14 87.20 55.19 50.69 42.12 10.98 7.24 Share Capital 62.86 62.86 62.86 62.86 28.98 14.56 14.56 14.56 1.76 1.76 Total Reserves -127.40 92.90 157.59 141.29 53.83 40.63 36.13 27.57 9.22 5.48 Non-Current Liabilities 167.14 167.42 63.91 55.22 82.88 47.25 43.58 13.00 22.14 16.76 Secured Loans 144.58 145.87 52.65 44.71 81.14 47.01 34.57 11.91 20.52 15.61 Unsecured Loans 0.00 0.00 0.07 0.00 1.65 0.00 8.60 0.67 1.12 0.64 Long Term Provisions 21.86 21.86 10.34 10.39 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 135.25 193.75 226.57 183.80 50.34 24.69 28.50 17.79 10.36 12.93 Trade Payables 6.20 93.19 65.40 41.10 41.44 20.83 25.32 16.16 10.13 12.86 Other Current Liabilities 33.36 29.22 31.82 49.65 1.67 0.69 0.83 0.38 0.04 0.06 Short Term Borrowings 94.93 67.79 127.30 87.76 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.75 3.54 2.06 5.29 7.23 3.18 2.36 1.25 0.19 0.00 Total Liabilities 237.85 516.92 510.93 443.16 220.42 127.13 122.77 72.91 43.48 36.93 Net Block 86.43 99.83 115.44 48.35 23.56 26.82 29.44 8.34 8.70 10.10 Gross Block 146.89 147.21 147.16 69.80 40.59 39.89 37.93 14.68 13.79 13.90 Accumulated Depreciation 60.46 47.38 31.72 21.45 17.03 13.07 8.49 6.34 5.09 3.79 Non Current Assets 105.40 247.23 250.84 204.22 52.83 28.04 30.80 21.91 9.62 10.10 Capital Work in Progress 0.00 0.00 0.00 55.54 29.02 0.97 1.11 13.56 0.89 0.00 Non Current Investment 0.23 0.23 0.23 0.23 0.25 0.25 0.25 0.00 0.02 0.00 Long Term Loans & Adv. 18.74 147.18 135.17 94.31 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 5.79 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 129.92 266.07 255.39 238.95 166.33 97.60 90.27 49.10 33.85 26.81 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 53.90 52.27 60.47 50.83 40.80 25.16 24.93 18.53 13.98 8.87 Sundry Debtors 45.71 171.22 147.29 113.30 59.79 50.27 45.73 17.92 16.11 13.95 Cash & Bank 0.46 1.86 6.58 30.48 5.72 2.68 1.69 2.16 1.31 0.44 Other Current Assets 29.84 1.09 1.09 10.45 60.02 19.49 17.91 10.49 2.46 3.54 Short Term Loans & Adv. 28.75 39.62 39.96 33.90 60.02 19.49 17.91 10.49 2.46 3.54 Net Current Assets -5.33 72.32 28.82 55.14 115.99 72.91 61.77 31.31 23.49 13.88 Total Assets 237.85 516.92 510.94 443.17 220.43 127.12 122.77 72.92 43.49 36.93

Description Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds -64.68 150.94 218.95 205.26 Share Capital 62.86 62.86 62.86 62.86 Total Reserves -127.53 88.08 156.10 142.41 Non-Current Liabilities 167.14 167.42 63.91 55.22 Secured Loans 144.58 145.87 52.65 44.71 Unsecured Loans 0.00 0.00 0.07 0.00 Long Term Provisions 21.86 21.86 10.34 10.39 Current Liabilities 135.26 193.75 226.62 183.81 Trade Payables 6.20 93.19 65.40 41.10 Other Current Liabilities 33.37 29.22 31.85 49.65 Short Term Borrowings 94.93 67.79 127.30 87.76 Short Term Provisions 0.76 3.55 2.07 5.30 Total Liabilities 237.72 512.11 509.48 444.29 Net Block 86.43 99.83 115.44 48.35 Gross Block 146.89 147.21 147.16 69.80 Accumulated Depreciation 60.46 47.38 31.72 21.45 Non Current Assets 105.17 120.52 134.55 126.98 Capital Work in Progress 0.00 0.00 0.00 55.54 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 18.74 20.69 19.11 17.29 Other Non Current Assets 0.00 0.00 0.00 5.79 Current Assets 130.02 387.96 370.23 317.32 Current Investments 0.00 0.00 0.00 0.00 Inventories 53.90 52.27 60.47 53.90 Sundry Debtors 45.71 214.36 187.88 145.47 Cash & Bank 0.56 1.89 6.60 30.63 Other Current Assets 29.85 1.10 1.13 10.45 Short Term Loans & Adv. 28.76 118.33 114.16 76.87 Net Current Assets -5.23 194.21 143.61 133.51 Total Assets 237.72 512.10 509.49 444.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Cash From Operating Activity -6.29 -5.63 7.56 -14.70 -16.37 7.22 13.94 -5.31 3.59 3.15 PBT -197.37 -61.96 -1.19 17.18 12.09 2.78 10.61 6.02 3.97 1.36 Adjustment 22.34 40.83 32.34 9.85 9.93 10.70 6.26 3.75 3.15 2.69 Changes in Working Capital 168.71 14.85 -16.86 -35.15 -36.36 -6.26 -2.93 -15.09 -3.53 -0.90 Cash after chg. in Working capital -6.32 -6.28 14.29 -8.12 -14.35 7.22 13.94 -5.31 3.59 3.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.03 0.65 -6.73 -6.58 -2.02 0.00 0.00 0.00 0.00 0.00 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 -19.62 4.94 -28.69 -130.34 -28.26 -1.89 -11.57 -15.68 -0.96 -5.08 Net Fixed Assets 0.32 -0.05 -21.82 -55.73 -28.75 -1.82 -10.80 -13.56 -0.78 Net Investments 0.00 0.00 0.00 0.02 0.00 0.00 -0.25 0.02 -0.02 Others -19.94 4.99 -6.87 -74.63 0.49 -0.07 -0.52 -2.14 -0.16 Cash from Financing Activity 25.56 -0.24 -2.54 167.40 47.66 -4.34 -2.84 21.85 -1.77 2.14 Net Cash Inflow / Outflow -0.36 -0.93 -23.67 22.35 3.04 0.99 -0.48 0.86 0.87 0.21 Opening Cash & Equivalents 0.52 1.46 25.12 2.77 2.68 1.69 2.16 1.31 0.44 0.23 Closing Cash & Equivalent 0.16 0.52 1.46 25.12 5.72 2.68 1.69 2.16 1.31 0.44

Description Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -33.69 -12.86 -28.78 -91.18 PBT -221.00 -65.21 -3.62 18.30 Adjustment 23.21 43.92 35.01 10.46 Changes in Working Capital 164.08 7.77 -53.44 -113.36 Cash after chg. in Working capital -33.71 -13.51 -22.05 -84.59 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid 0.03 0.65 -6.73 -6.58 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 7.83 12.19 7.51 -53.71 Net Fixed Assets 0.32 -0.05 -21.82 Net Investments 0.00 0.00 0.00 Others 7.51 12.24 29.33 Cash from Financing Activity 25.56 -0.24 -2.54 167.40 Net Cash Inflow / Outflow -0.30 -0.92 -23.80 22.51 Opening Cash & Equivalents 0.56 1.47 25.28 2.77 Closing Cash & Equivalent 0.26 0.56 1.47 25.28

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07 Mar 06 Mar 05
Book Value (Rs.) -10.67 24.20 34.32 32.48 28.14 36.90 33.66 27.63 15.56 10.25 ROA -52.57% -14.01% -0.40% 3.78% 5.25% 1.71% 9.62% 10.12% 9.30% 3.13% ROE -466.42% -39.16% -0.91% 8.78% 13.50% 4.16% 21.11% 23.02% 41.13% 14.53% ROCE -63.64% -9.01% 6.55% 10.87% 14.94% 11.02% 20.32% 20.74% 21.40% 14.60% Fixed Asset Turnover 0.03 0.39 2.66 5.42 4.69 3.72 5.37 7.41 6.40 6.06 Receivable days 8148.38 1006.02 164.69 105.63 106.39 120.92 82.17 58.87 61.87 61.20 Inventory Days 3988.20 356.11 70.34 55.91 63.76 63.10 56.10 56.23 47.02 41.90 Payable days 778.21 292.58 75.37 55.73 51.62 42.92 42.48 42.93 50.71 41.68 Cash Conversion Cycle 11358.38 1069.55 159.65 105.81 118.53 141.10 95.79 72.16 58.18 61.42 Total Debt/Equity -4.00 1.56 0.92 0.77 1.02 0.88 0.88 0.31 1.97 2.25 Interest Cover -20.52 -1.27 0.96 2.48 2.50 1.35 3.58 3.13 2.95 1.99

Description Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) -10.69 23.44 34.09 32.66 ROA -59.22% -14.74% -0.91% 3.08% ROE -554.24% -41.64% -2.08% 6.66% ROCE -72.24% -9.89% 5.92% 8.27% Fixed Asset Turnover 0.03 0.39 2.74 4.75 Receivable days 9769.03 1270.50 204.94 160.25 Inventory Days 3988.20 356.11 70.31 59.38 Payable days 773.35 292.33 74.02 53.92 Cash Conversion Cycle 12983.88 1334.29 201.23 165.71 Total Debt/Equity -3.99 1.61 0.92 0.76 Interest Cover -23.10 -1.38 0.86 2.57

Annual Reports:

News Update:

No Latest News!

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