Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Construction - Real Estate

Rating :
76/99

BSE: 530377 | NSE: NILAINFRA

11.60
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  11.60
  •  11.60
  •  11.60
  •  11.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  140011
  •  16.24
  •  14.50
  •  4.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 451.00
  • 75.90
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 503.58
  • N/A
  • 3.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.90%
  • 3.75%
  • 28.67%
  • FII
  • DII
  • Others
  • 0.94%
  • 0.00%
  • 4.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.70
  • -11.65
  • 5.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.80
  • -40.88
  • -22.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.37
  • -42.35
  • 30.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.39
  • 7.93
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 1.79
  • 1.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.14
  • 16.01
  • 20.26

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
34.31
28.46
20.56%
39.16
29.97
30.66%
24.43
13.51
80.83%
43.15
20.83
107.15%
Expenses
30.24
27.75
8.97%
36.80
29.32
25.51%
24.72
12.85
92.37%
42.58
19.34
120.17%
EBITDA
4.07
0.70
481.43%
2.37
0.65
264.62%
-0.29
0.66
-
0.57
1.49
-61.74%
EBIDTM
11.85%
2.47%
6.04%
2.17%
-1.20%
4.89%
1.32%
7.16%
Other Income
2.25
3.03
-25.74%
3.60
3.02
19.21%
3.32
2.93
13.31%
3.03
3.52
-13.92%
Interest
1.98
2.76
-28.26%
1.98
2.64
-25.00%
1.98
2.92
-32.19%
2.88
3.19
-9.72%
Depreciation
0.33
0.35
-5.71%
0.32
0.35
-8.57%
0.37
0.46
-19.57%
0.33
0.43
-23.26%
PBT
4.00
0.63
534.92%
3.67
0.67
447.76%
0.68
0.21
223.81%
0.38
1.40
-72.86%
Tax
1.01
0.23
339.13%
0.93
0.19
389.47%
0.24
0.16
50.00%
0.12
0.38
-68.42%
PAT
2.99
0.40
647.50%
2.74
0.48
470.83%
0.44
0.06
633.33%
0.27
1.01
-73.27%
PATM
8.72%
1.41%
6.99%
1.60%
1.79%
0.42%
0.62%
4.86%
EPS
0.08
0.00
0
0.06
0.00
0
0.01
-0.01
-
0.00
-0.03
-

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
141.05
115.09
83.32
96.85
243.54
213.78
202.25
194.65
183.13
124.40
97.19
Net Sales Growth
52.04%
38.13%
-13.97%
-60.23%
13.92%
5.70%
3.90%
6.29%
47.21%
28.00%
 
Cost Of Goods Sold
127.21
16.78
-9.21
15.12
93.51
43.27
39.29
43.54
52.57
32.57
33.35
Gross Profit
13.84
98.31
92.52
81.73
150.03
170.51
162.95
151.12
130.57
91.83
63.84
GP Margin
9.81%
85.42%
111.04%
84.39%
61.60%
79.76%
80.57%
77.64%
71.30%
73.82%
65.69%
Total Expenditure
134.34
112.50
76.19
87.87
215.01
177.91
166.49
166.99
155.80
101.80
73.67
Power & Fuel Cost
-
0.78
0.97
1.27
1.27
2.32
1.81
1.21
1.01
0.66
0.79
% Of Sales
-
0.68%
1.16%
1.31%
0.52%
1.09%
0.89%
0.62%
0.55%
0.53%
0.81%
Employee Cost
-
3.36
3.01
3.07
4.59
4.94
5.46
3.92
3.78
2.60
2.29
% Of Sales
-
2.92%
3.61%
3.17%
1.88%
2.31%
2.70%
2.01%
2.06%
2.09%
2.36%
Manufacturing Exp.
-
83.78
76.97
63.54
106.02
118.31
113.43
110.87
91.80
59.85
32.05
% Of Sales
-
72.80%
92.38%
65.61%
43.53%
55.34%
56.08%
56.96%
50.13%
48.11%
32.98%
General & Admin Exp.
-
3.98
3.55
4.04
5.98
5.90
4.94
5.75
5.20
2.54
2.33
% Of Sales
-
3.46%
4.26%
4.17%
2.46%
2.76%
2.44%
2.95%
2.84%
2.04%
2.40%
Selling & Distn. Exp.
-
0.07
0.11
0.05
0.10
0.15
0.37
0.91
0.78
2.47
1.86
% Of Sales
-
0.06%
0.13%
0.05%
0.04%
0.07%
0.18%
0.47%
0.43%
1.99%
1.91%
Miscellaneous Exp.
-
3.76
0.77
0.78
3.54
3.04
1.19
0.79
0.66
1.12
1.86
% Of Sales
-
3.27%
0.92%
0.81%
1.45%
1.42%
0.59%
0.41%
0.36%
0.90%
1.03%
EBITDA
6.72
2.59
7.13
8.98
28.53
35.87
35.76
27.66
27.33
22.60
23.52
EBITDA Margin
4.76%
2.25%
8.56%
9.27%
11.71%
16.78%
17.68%
14.21%
14.92%
18.17%
24.20%
Other Income
12.20
12.01
11.03
9.82
11.61
6.01
5.50
5.88
11.94
7.38
3.50
Interest
8.82
11.20
14.52
16.09
16.90
12.99
11.10
8.90
14.53
10.06
7.93
Depreciation
1.35
1.49
1.87
1.78
1.75
1.86
1.72
1.62
1.42
1.31
0.94
PBT
8.73
1.90
1.77
0.94
21.49
27.02
28.44
23.02
23.33
18.60
18.15
Tax
2.30
0.69
0.56
0.39
4.77
8.02
9.03
8.30
8.83
6.64
6.34
Tax Rate
26.35%
36.32%
31.64%
41.49%
22.20%
29.68%
31.75%
36.06%
37.85%
35.70%
34.93%
PAT
6.44
1.21
1.21
0.55
16.72
19.00
19.41
14.71
14.49
11.97
11.81
PAT before Minority Interest
6.44
1.21
1.21
0.55
16.72
19.00
19.41
14.71
14.49
11.97
11.81
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
4.57%
1.05%
1.45%
0.57%
6.87%
8.89%
9.60%
7.56%
7.91%
9.62%
12.15%
PAT Growth
230.26%
0.00%
120.00%
-96.71%
-12.00%
-2.11%
31.95%
1.52%
21.05%
1.35%
 
EPS
0.16
0.03
0.03
0.01
0.42
0.48
0.49
0.37
0.37
0.30
0.30

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
132.63
133.06
134.96
135.52
118.34
103.31
58.75
165.70
156.53
109.26
Share Capital
39.39
39.39
39.39
39.39
39.39
39.39
39.34
37.02
37.02
29.52
Total Reserves
93.24
93.67
95.57
96.13
78.95
63.92
18.42
125.86
116.69
79.74
Non-Current Liabilities
28.47
94.17
121.55
109.92
98.21
70.59
73.38
141.84
116.24
76.09
Secured Loans
14.47
69.93
88.88
78.48
83.71
50.30
34.05
95.29
60.27
40.76
Unsecured Loans
6.49
17.59
26.73
21.43
4.92
10.44
23.88
40.13
45.71
33.06
Long Term Provisions
0.75
0.70
0.90
0.99
0.73
1.12
0.62
0.33
0.27
0.18
Current Liabilities
656.96
191.71
107.27
99.38
99.61
102.77
108.77
71.44
78.94
44.02
Trade Payables
41.19
31.72
48.45
42.72
46.41
40.92
25.45
20.17
12.44
10.47
Other Current Liabilities
613.72
154.60
47.41
46.09
33.71
52.35
76.02
39.45
48.11
14.35
Short Term Borrowings
0.80
4.41
10.50
9.82
18.52
6.63
5.50
4.91
7.04
9.38
Short Term Provisions
1.26
0.98
0.92
0.76
0.96
2.86
1.81
6.91
11.35
9.82
Total Liabilities
818.06
418.94
363.78
344.82
316.16
276.67
240.90
379.03
351.76
229.42
Net Block
2.86
4.42
5.60
6.81
7.27
8.99
9.16
33.36
33.07
32.31
Gross Block
7.69
9.16
10.35
10.67
10.16
11.31
10.24
39.46
37.77
36.10
Accumulated Depreciation
4.83
4.75
4.75
3.86
2.89
2.32
1.08
6.10
4.70
3.80
Non Current Assets
163.51
167.26
131.43
117.52
97.16
98.83
113.63
92.00
48.12
43.48
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
22.30
0.00
0.00
0.00
Non Current Investment
78.17
71.34
7.44
29.97
29.14
31.41
35.05
9.59
6.93
6.95
Long Term Loans & Adv.
46.92
52.60
83.26
75.65
57.08
51.39
34.91
44.29
4.90
2.82
Other Non Current Assets
4.56
7.10
2.51
5.09
3.66
7.04
12.21
4.75
3.22
1.39
Current Assets
654.55
251.68
232.34
227.30
219.00
177.84
127.27
287.03
303.64
185.94
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
67.14
61.91
47.16
48.50
80.01
64.02
59.99
142.66
147.15
98.13
Sundry Debtors
19.70
37.46
65.04
64.12
31.79
34.74
30.02
36.42
31.13
28.60
Cash & Bank
3.14
0.72
18.99
6.27
7.04
6.58
7.25
3.26
5.41
4.17
Other Current Assets
564.57
0.59
51.39
44.02
100.15
72.49
30.01
104.68
119.95
55.04
Short Term Loans & Adv.
563.97
151.01
49.77
64.40
8.59
23.64
18.33
100.54
119.84
54.95
Net Current Assets
-2.41
59.96
125.07
127.92
119.39
75.07
18.49
215.58
224.70
141.92
Total Assets
818.06
418.94
363.77
344.82
316.16
276.67
240.90
379.03
351.76
229.42

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
58.05
64.15
18.31
28.72
-18.21
2.72
33.85
-10.85
-76.08
-2.40
PBT
1.90
1.77
0.94
21.49
28.03
29.02
23.17
23.33
18.60
18.15
Adjustment
3.77
6.11
8.59
8.76
13.34
11.17
2.06
4.00
4.62
5.48
Changes in Working Capital
53.77
58.16
10.79
5.14
-48.26
-25.99
15.90
-29.21
-91.09
-19.95
Cash after chg. in Working capital
59.44
66.04
20.32
35.39
-6.89
14.21
41.13
-1.88
-67.87
3.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.39
-1.89
-2.01
-6.67
-11.32
-11.49
-7.28
-8.97
-8.21
-6.07
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
-3.06
-25.75
-15.71
-9.46
16.84
-12.19
-21.85
7.85
-12.72
0.87
Net Fixed Assets
1.47
1.19
0.32
-0.51
1.15
21.23
6.91
-1.70
-1.67
Net Investments
-9.19
-67.22
21.33
0.70
-2.10
0.25
-18.24
-1.60
-15.11
Others
4.66
40.28
-37.36
-9.65
17.79
-33.67
-10.52
11.15
4.06
Cash from Financing Activity
-53.66
-51.23
9.88
-19.38
0.82
8.05
-10.13
1.62
88.42
3.27
Net Cash Inflow / Outflow
1.34
-12.83
12.48
-0.12
-0.54
-1.42
1.87
-1.39
-0.38
1.74
Opening Cash & Equivalents
0.32
13.15
0.67
0.79
1.33
2.75
0.88
2.36
2.74
1.00
Closing Cash & Equivalent
1.66
0.32
13.15
0.67
0.79
1.33
2.75
0.97
2.36
2.74

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.)
3.37
3.38
3.43
3.44
3.00
2.62
1.47
4.40
4.15
3.70
ROA
0.19%
0.31%
0.15%
5.06%
6.41%
7.50%
4.75%
3.97%
4.12%
5.15%
ROE
0.91%
0.90%
0.41%
13.17%
17.14%
24.10%
13.34%
9.15%
9.10%
10.81%
ROCE
5.96%
6.25%
6.37%
15.53%
17.95%
23.04%
13.82%
12.03%
11.33%
12.95%
Fixed Asset Turnover
13.66
8.54
9.21
23.38
19.92
18.78
7.83
4.74
3.37
2.69
Receivable days
90.64
224.52
243.38
71.87
56.80
58.44
62.30
67.32
87.62
107.39
Inventory Days
204.64
238.90
180.25
96.30
122.96
111.91
190.01
288.81
359.85
368.52
Payable days
792.94
-1590.08
1100.42
78.17
92.83
74.40
51.20
42.83
41.11
37.59
Cash Conversion Cycle
-497.66
2053.49
-676.80
90.00
86.94
95.95
201.11
313.30
406.37
438.33
Total Debt/Equity
0.50
0.81
1.07
0.88
1.03
0.99
1.36
0.98
0.96
0.84
Interest Cover
1.17
1.12
1.06
2.27
3.08
3.56
3.59
2.61
2.85
3.29

News Update:


  • Nila Infrastructures - Quarterly Results
    9th Feb 2024, 12:37 PM

    Read More
  • Nila Infrastructures gets LoI worth Rs 10.92 crore
    7th Feb 2024, 10:40 AM

    The order is to be executed within 18 months

    Read More
  • Nila Infrastructures gets LoI worth Rs 99.08 crore
    6th Feb 2024, 11:59 AM

    The order is to be executed within 24 months

    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.