Nifty
Sensex
:
:
25114.00
81904.70
108.50 (0.43%)
355.97 (0.44%)

Plastic Products - Consumer

Rating :
45/99

BSE: 523385 | NSE: NILKAMAL

1547.30
12-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1549.1
  •  1564.5
  •  1531.8
  •  1541.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6353
  •  9812683.8
  •  2069.05
  •  1494.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,312.99
  • 22.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,546.07
  • 1.29%
  • 1.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.54%
  • 1.10%
  • 16.83%
  • FII
  • DII
  • Others
  • 1%
  • 14.29%
  • 2.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 9.63
  • 1.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 2.18
  • -1.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.02
  • -0.89
  • -7.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.79
  • 26.13
  • 24.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.41
  • 2.38
  • 2.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 10.92
  • 10.37

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
883.14
742.69
18.91%
894.01
834.19
7.17%
854.28
803.45
6.33%
821.76
775.60
5.95%
Expenses
825.14
686.35
20.22%
808.81
752.71
7.45%
790.90
730.67
8.24%
744.33
713.80
4.28%
EBITDA
58.00
56.35
2.93%
85.20
81.48
4.57%
63.38
72.78
-12.92%
77.42
61.80
25.28%
EBIDTM
6.57%
7.59%
9.53%
9.77%
7.42%
9.06%
9.42%
7.97%
Other Income
3.80
3.71
2.43%
2.21
2.04
8.33%
3.14
2.19
43.38%
2.62
6.25
-58.08%
Interest
11.12
9.26
20.09%
11.26
8.95
25.81%
10.66
9.69
10.01%
9.59
9.20
4.24%
Depreciation
33.61
29.07
15.62%
31.09
28.63
8.59%
30.27
29.38
3.03%
29.68
29.05
2.17%
PBT
17.07
21.72
-21.41%
45.06
45.94
-1.92%
25.59
35.90
-28.72%
40.77
29.80
36.81%
Tax
4.21
5.36
-21.46%
11.99
12.41
-3.38%
6.42
8.59
-25.26%
10.21
7.27
40.44%
PAT
12.86
16.36
-21.39%
33.07
33.52
-1.34%
19.18
27.31
-29.77%
30.56
22.53
35.64%
PATM
1.46%
2.20%
3.70%
4.02%
2.24%
3.40%
3.72%
2.90%
EPS
10.21
12.25
-16.65%
22.87
23.79
-3.87%
14.40
19.64
-26.68%
21.80
16.76
30.07%

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
3,453.19
3,312.74
3,196.33
3,130.88
2,730.09
2,092.20
2,257.19
2,362.36
2,124.04
2,023.96
1,926.46
Net Sales Growth
9.42%
3.64%
2.09%
14.68%
30.49%
-7.31%
-4.45%
11.22%
4.94%
5.06%
 
Cost Of Goods Sold
1,974.14
1,883.29
1,846.44
1,884.57
1,661.22
1,177.20
1,247.06
1,392.02
1,193.54
1,163.97
1,110.58
Gross Profit
1,479.05
1,429.45
1,349.89
1,246.31
1,068.87
915.00
1,010.14
970.34
930.50
860.00
815.88
GP Margin
42.83%
43.15%
42.23%
39.81%
39.15%
43.73%
44.75%
41.08%
43.81%
42.49%
42.35%
Total Expenditure
3,169.18
3,027.77
2,902.75
2,819.37
2,506.30
1,836.39
1,973.26
2,146.47
1,881.88
1,789.58
1,693.86
Power & Fuel Cost
-
78.05
70.81
63.54
51.06
40.17
47.52
49.23
44.59
45.06
47.05
% Of Sales
-
2.36%
2.22%
2.03%
1.87%
1.92%
2.11%
2.08%
2.10%
2.23%
2.44%
Employee Cost
-
278.50
249.42
221.64
196.72
173.87
190.69
186.66
173.08
154.57
143.35
% Of Sales
-
8.41%
7.80%
7.08%
7.21%
8.31%
8.45%
7.90%
8.15%
7.64%
7.44%
Manufacturing Exp.
-
321.17
306.44
268.21
256.42
185.70
189.19
185.63
163.36
143.32
134.94
% Of Sales
-
9.69%
9.59%
8.57%
9.39%
8.88%
8.38%
7.86%
7.69%
7.08%
7.00%
General & Admin Exp.
-
134.35
121.19
101.58
88.82
71.47
84.78
121.96
117.89
115.19
115.39
% Of Sales
-
4.06%
3.79%
3.24%
3.25%
3.42%
3.76%
5.16%
5.55%
5.69%
5.99%
Selling & Distn. Exp.
-
317.67
298.06
265.24
233.37
179.22
200.04
201.33
184.64
161.18
134.46
% Of Sales
-
9.59%
9.33%
8.47%
8.55%
8.57%
8.86%
8.52%
8.69%
7.96%
6.98%
Miscellaneous Exp.
-
14.74
10.39
14.59
18.69
8.75
14.00
9.64
4.78
6.30
134.46
% Of Sales
-
0.44%
0.33%
0.47%
0.68%
0.42%
0.62%
0.41%
0.23%
0.31%
0.42%
EBITDA
284.00
284.97
293.58
311.51
223.79
255.81
283.93
215.89
242.16
234.38
232.60
EBITDA Margin
8.22%
8.60%
9.18%
9.95%
8.20%
12.23%
12.58%
9.14%
11.40%
11.58%
12.07%
Other Income
11.77
11.69
13.29
11.02
11.86
16.02
14.42
12.99
3.98
3.31
3.26
Interest
42.63
43.39
40.10
39.88
30.85
26.20
28.84
18.33
15.55
14.37
20.76
Depreciation
124.65
120.12
115.41
113.39
101.02
97.16
94.21
51.66
50.48
50.54
55.01
PBT
128.49
133.15
151.37
169.27
103.78
148.47
175.30
158.89
180.10
172.78
160.08
Tax
32.83
33.98
38.23
43.00
26.06
36.98
39.15
48.26
62.95
53.63
51.56
Tax Rate
25.55%
25.52%
25.26%
25.40%
25.11%
24.91%
22.33%
30.37%
34.95%
31.04%
32.21%
PAT
95.67
106.43
122.25
133.95
83.35
111.28
135.81
110.28
116.76
117.34
106.62
PAT before Minority Interest
95.26
106.81
122.43
134.00
83.42
111.49
136.15
110.64
117.15
119.15
108.52
Minority Interest
-0.41
-0.38
-0.18
-0.05
-0.07
-0.21
-0.34
-0.36
-0.39
-1.81
-1.90
PAT Margin
2.77%
3.21%
3.82%
4.28%
3.05%
5.32%
6.02%
4.67%
5.50%
5.80%
5.53%
PAT Growth
-4.06%
-12.94%
-8.73%
60.71%
-25.10%
-18.06%
23.15%
-5.55%
-0.49%
10.05%
 
EPS
64.21
71.43
82.05
89.90
55.94
74.68
91.15
74.01
78.36
78.75
71.56

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
1,487.20
1,409.89
1,314.22
1,201.51
1,139.38
1,032.09
941.18
848.58
741.93
627.52
Share Capital
14.92
14.92
14.92
14.92
14.92
14.92
14.92
14.92
14.92
14.92
Total Reserves
1,472.27
1,394.97
1,299.29
1,186.59
1,124.45
1,017.17
926.26
833.65
727.00
612.59
Non-Current Liabilities
442.55
357.36
389.00
348.65
266.13
251.72
129.29
73.61
62.99
65.80
Secured Loans
206.50
126.55
160.33
116.96
28.54
47.90
44.42
0.00
0.09
8.79
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
8.45
7.25
6.16
6.67
6.57
7.10
7.35
7.20
7.31
6.61
Current Liabilities
613.39
452.59
371.41
402.41
317.25
266.21
216.01
318.75
280.98
297.20
Trade Payables
297.19
215.24
225.53
221.00
192.57
153.03
133.79
171.06
111.41
111.91
Other Current Liabilities
157.42
176.27
123.88
130.09
110.80
102.02
64.20
40.04
61.31
84.68
Short Term Borrowings
136.07
40.98
9.26
39.33
2.18
0.02
7.01
93.17
82.81
74.45
Short Term Provisions
22.71
20.11
12.73
11.99
11.70
11.14
11.01
14.49
25.46
26.17
Total Liabilities
2,544.43
2,220.82
2,075.38
1,953.28
1,723.80
1,550.92
1,293.71
1,248.18
1,093.13
997.73
Net Block
936.40
774.58
782.35
694.77
634.22
592.37
398.53
344.05
270.74
272.77
Gross Block
1,706.14
1,439.16
1,341.13
1,155.18
1,002.36
877.69
594.67
490.84
370.16
326.53
Accumulated Depreciation
769.74
664.58
558.78
460.40
368.13
285.32
196.14
146.79
99.42
53.76
Non Current Assets
1,137.54
960.63
887.06
808.17
725.02
691.07
514.23
444.93
391.18
362.49
Capital Work in Progress
74.83
38.11
22.20
26.39
18.42
26.62
13.84
8.78
31.99
4.51
Non Current Investment
45.11
37.89
27.39
21.17
19.15
17.59
50.26
44.78
38.41
34.39
Long Term Loans & Adv.
72.49
94.97
52.40
63.24
49.38
50.43
47.02
42.21
42.59
39.98
Other Non Current Assets
8.71
15.08
2.73
2.59
3.86
4.06
4.57
5.11
7.46
10.83
Current Assets
1,406.89
1,260.19
1,188.31
1,145.12
998.78
859.86
779.49
803.24
701.95
635.24
Current Investments
1.55
32.66
4.58
14.25
15.72
16.68
0.96
1.91
3.16
9.12
Inventories
688.62
595.87
656.05
661.30
497.96
406.35
392.90
379.38
336.05
304.60
Sundry Debtors
462.23
463.66
433.42
313.91
308.09
325.01
309.02
340.09
300.96
269.09
Cash & Bank
139.48
84.54
24.04
68.38
90.53
24.03
16.65
20.41
14.11
15.89
Other Current Assets
115.00
29.77
17.40
18.07
86.49
87.80
59.95
61.44
47.68
36.54
Short Term Loans & Adv.
70.41
53.69
52.82
69.21
59.68
65.73
42.22
45.82
37.13
27.69
Net Current Assets
793.50
807.60
816.90
742.71
681.53
593.65
563.48
484.49
420.97
338.04
Total Assets
2,544.43
2,220.82
2,075.37
1,953.29
1,723.80
1,550.93
1,293.72
1,248.17
1,093.13
997.73

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
247.45
250.08
190.01
69.07
202.96
251.95
174.83
120.70
111.53
182.61
PBT
133.15
151.37
169.27
103.78
148.47
175.30
158.89
180.10
172.78
160.08
Adjustment
152.65
143.98
143.12
120.69
112.43
107.91
66.06
64.32
62.56
78.47
Changes in Working Capital
-5.62
-15.41
-81.90
-130.23
-24.09
19.07
-3.68
-67.46
-66.06
-4.46
Cash after chg. in Working capital
280.18
279.94
230.49
94.25
236.81
302.27
221.28
176.97
169.29
234.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.72
-29.86
-40.47
-25.18
-33.85
-50.33
-46.45
-56.27
-57.76
-51.49
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
-225.19
-160.33
-164.58
-88.88
-120.89
-152.37
-106.46
-95.65
-70.23
-41.37
Net Fixed Assets
-302.77
-111.93
-182.14
-203.04
-119.10
-259.23
-109.19
-92.52
-67.10
400.13
Net Investments
30.03
-30.22
0.00
83.31
5.13
-66.29
-0.04
0.00
-0.06
-0.06
Others
47.55
-18.18
17.56
30.85
-6.92
173.15
2.77
-3.13
-3.07
-441.44
Cash from Financing Activity
33.57
-31.70
-71.45
59.59
-70.60
-99.71
-72.54
-20.29
-38.24
-141.95
Net Cash Inflow / Outflow
55.83
58.04
-46.02
39.77
11.47
-0.13
-4.17
4.75
3.05
-0.71
Opening Cash & Equivalents
81.94
19.96
65.34
31.08
18.41
13.17
17.45
13.29
12.95
14.48
Closing Cash & Equivalent
138.97
81.94
19.96
65.34
31.08
18.41
13.17
17.45
13.29
12.95

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.)
996.61
944.81
880.69
805.17
763.53
691.63
630.71
568.66
497.19
420.52
ROA
4.48%
5.70%
6.65%
4.54%
6.81%
9.57%
8.70%
10.01%
11.40%
11.03%
ROE
7.37%
8.99%
10.65%
7.13%
10.27%
13.80%
12.36%
14.73%
17.40%
18.83%
ROCE
10.47%
12.71%
15.07%
10.95%
15.28%
19.46%
18.25%
22.15%
24.03%
24.66%
Fixed Asset Turnover
2.23
2.46
2.69
2.53
2.23
3.07
4.35
5.02
6.21
3.74
Receivable days
48.08
47.93
40.66
41.58
55.22
51.26
50.15
54.14
48.12
45.74
Inventory Days
66.70
66.88
71.67
77.49
78.88
64.62
59.66
60.42
54.08
52.89
Payable days
49.66
43.56
43.24
45.43
53.58
26.45
26.35
28.42
23.38
23.19
Cash Conversion Cycle
65.12
71.25
69.08
73.64
80.53
89.43
83.46
86.14
78.81
75.44
Total Debt/Equity
0.25
0.18
0.14
0.15
0.04
0.06
0.06
0.11
0.11
0.17
Interest Cover
4.24
5.01
5.44
4.55
6.67
7.08
9.67
12.58
13.02
8.71

News Update:


  • Nilkamal - Quarterly Results
    29th Jul 2025, 17:05 PM

    Read More
  • Nilkamal executes deed of assignment with Imedfurns
    15th Jul 2025, 10:52 AM

    The Board of Directors of the company, in the board meeting held on May 14, 2025, had approved the same

    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.