Nifty

:

25637.80

Sensex

:

84058.90

88.80 (0.35%)
303.03 (0.36%)

Login

Nifty
Sensex

:
:

25637.80
84058.90

88.80 (0.35%)
303.03 (0.36%)

Nirlon Ltd.

Construction - Real Estate

Rating :

73/99

BSE: 500307 | NSE: NIRLON

Watchlist

NSE BSE

504.90

27-Jun-2025

Open
High
Low
Previous Close

509
512
502.15
505.60

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

11342
5744110
512
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,550.06
20.85
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,522.50
5.15%
12.75

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.70
14.24
16.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.03
15.63
9.92

PAT CAGR (%)

10 Years
5 Years
3 Years

20.23
13.43
22.87

P:E (Median)

8 Years
5 Years
3 Years

24.91
21.09
20.88

P:BV (Average)

8 Years
5 Years
3 Years

7.27
7.43
8.92

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.30
12.69
10.65

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 22.81 24.21
P/E Ratio 22.14 20.86
Revenue 597 636
EBITDA 496 521
Net Income 206 218
ROA 9.7 10
P/B Ratio 12.20 12.75
ROE 53.06 59.78
FCFF 271 441
FCFF Yield 4.74 7.73
Net Debt 1092 972
BVPS 41.4 39.61

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 158.03 153.36 3.05% 161.34 152.09 6.08% 160.21 149.42 7.22% 156.51 148.26 5.56%
Expenses 35.01 31.66 10.58% 30.41 32.29 -5.82% 31.59 29.77 6.11% 36.22 32.19 12.52%
EBITDA 123.02 121.70 1.08% 130.93 119.79 9.30% 128.62 119.65 7.50% 120.28 116.06 3.64%
EBIDTM 77.85% 79.36% 81.15% 78.77% 80.28% 80.08% 76.86% 78.28%
Other Income 2.63 0.99 165.66% 2.56 1.24 106.45% 2.32 1.20 93.33% 1.39 0.81 71.60%
Interest 28.27 32.67 -13.47% 29.35 30.41 -3.49% 29.74 30.26 -1.72% 29.67 30.15 -1.59%
Depreciation 13.46 14.63 -8.00% 14.41 14.05 2.56% 14.37 13.89 3.46% 14.10 13.84 1.88%
PBT 83.91 75.39 11.30% 89.73 76.58 17.17% 86.84 76.69 13.24% 77.90 72.88 6.89%
Tax 30.37 24.21 25.44% 31.43 24.46 28.50% 30.35 24.21 25.36% 28.07 23.10 21.52%
PAT 53.54 51.18 4.61% 58.30 52.11 11.88% 56.49 52.48 7.64% 49.83 49.78 0.10%
PATM 33.88% 33.37% 36.13% 34.26% 35.26% 35.13% 31.84% 33.58%
EPS 5.94 5.68 4.58% 6.47 5.78 11.94% 6.27 5.83 7.55% 5.53 5.53 0.00%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 636.09 603.12 572.65 383.94 316.91 310.00 298.67 290.78 287.66 288.86 238.98 Net Sales Growth 5.46% 5.32% 49.15% 21.15% 2.23% 3.79% 2.71% 1.08% -0.42% 20.87% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 636.08 603.12 572.65 383.94 316.91 310.00 298.67 290.78 287.66 288.86 238.98 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 133.23 125.91 114.62 86.58 79.72 79.13 72.57 70.53 65.89 65.46 55.42 Power & Fuel Cost - 0.30 0.41 0.38 0.03 0.31 0.69 0.25 0.86 0.79 1.05 % Of Sales - 0.05% 0.07% 0.10% 0.01% 0.10% 0.23% 0.09% 0.30% 0.27% 0.44% Employee Cost - 5.36 5.02 4.81 4.90 5.30 4.73 5.72 5.70 7.67 6.33 % Of Sales - 0.89% 0.88% 1.25% 1.55% 1.71% 1.58% 1.97% 1.98% 2.66% 2.65% Manufacturing Exp. - 71.62 62.39 5.04 0.35 0.99 1.08 0.99 0.86 0.02 0.02 % Of Sales - 11.87% 10.89% 1.31% 0.11% 0.32% 0.36% 0.34% 0.30% 0.01% 0.01% General & Admin Exp. - 22.78 21.86 46.24 45.76 48.63 45.32 46.67 43.69 49.77 41.98 % Of Sales - 3.78% 3.82% 12.04% 14.44% 15.69% 15.17% 16.05% 15.19% 17.23% 17.57% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.73 4.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 1.64% 1.68% Miscellaneous Exp. - 25.85 24.93 30.11 28.68 23.88 20.74 16.91 14.78 2.46 4.01 % Of Sales - 4.29% 4.35% 7.84% 9.05% 7.70% 6.94% 5.82% 5.14% 0.85% 0.85% EBITDA 502.85 477.21 458.03 297.36 237.19 230.87 226.10 220.25 221.77 223.40 183.56 EBITDA Margin 79.05% 79.12% 79.98% 77.45% 74.84% 74.47% 75.70% 75.74% 77.09% 77.34% 76.81% Other Income 8.90 4.24 2.96 2.78 2.46 0.99 1.30 2.79 4.90 1.00 1.84 Interest 117.03 123.49 125.68 34.59 14.03 32.13 69.72 65.56 77.96 72.25 75.55 Depreciation 56.34 56.42 102.78 75.49 48.70 53.25 58.88 72.22 70.66 80.49 68.65 PBT 338.38 301.53 232.54 190.06 176.92 146.49 98.80 85.26 78.05 71.66 41.20 Tax 120.22 95.98 74.62 79.25 49.51 37.02 35.12 29.57 26.97 25.51 15.28 Tax Rate 35.53% 31.83% 32.09% 41.70% 27.98% 25.27% 35.55% 34.68% 34.55% 36.93% 31.92% PAT 218.16 205.56 157.92 110.81 127.40 109.48 63.68 55.69 51.08 43.57 32.58 PAT before Minority Interest 218.16 205.56 157.92 110.81 127.40 109.48 63.68 55.69 51.08 43.57 32.58 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 34.30% 34.08% 27.58% 28.86% 40.20% 35.32% 21.32% 19.15% 17.76% 15.08% 13.63% PAT Growth 6.13% 30.17% 42.51% -13.02% 16.37% 71.92% 14.35% 9.03% 17.24% 33.73% EPS 24.21 22.81 17.53 12.30 14.14 12.15 7.07 6.18 5.67 4.84 3.62

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 373.05 401.80 477.98 574.43 453.79 352.46 296.91 372.87 1,455.75 1,420.16 Share Capital 90.12 90.12 90.12 90.12 90.12 90.12 90.12 90.11 90.12 90.12 Total Reserves 282.93 311.68 387.86 484.32 363.67 262.34 206.79 282.77 1,365.63 1,330.08 Non-Current Liabilities 1,558.58 1,497.46 1,507.74 1,307.64 1,293.69 1,056.02 785.45 693.54 662.56 690.75 Secured Loans 1,145.58 1,145.02 1,093.88 978.39 963.39 853.39 610.87 514.00 580.57 615.35 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 0.31 0.27 85.12 106.26 73.19 45.53 36.26 24.99 1.42 1.23 Current Liabilities 194.59 201.96 348.84 129.85 130.65 111.23 90.57 164.79 252.94 275.85 Trade Payables 13.34 16.66 25.57 7.03 8.64 7.73 8.41 6.73 9.37 9.62 Other Current Liabilities 167.74 184.97 266.52 122.67 78.75 85.91 64.49 125.54 188.01 203.88 Short Term Borrowings 0.00 0.00 0.00 0.00 25.60 0.00 0.00 14.88 15.22 31.65 Short Term Provisions 13.50 0.33 56.75 0.15 17.66 17.60 17.67 17.65 40.34 30.70 Total Liabilities 2,126.22 2,101.22 2,334.56 2,011.92 1,878.13 1,519.71 1,172.93 1,231.20 2,371.25 2,386.76 Net Block 0.43 0.44 0.45 0.45 0.47 0.53 0.55 0.63 2,250.56 2,299.39 Gross Block 0.81 0.81 0.81 0.77 0.81 0.81 0.79 0.79 2,607.78 2,576.18 Accumulated Depreciation 0.39 0.37 0.37 0.33 0.34 0.29 0.24 0.16 357.22 276.78 Non Current Assets 2,047.98 2,061.45 2,167.77 1,990.28 1,826.11 1,479.32 1,098.38 1,183.76 2,316.19 2,338.06 Capital Work in Progress 2.62 6.05 13.16 1,140.22 948.21 559.33 141.23 55.38 26.20 7.25 Non Current Investment 0.00 0.00 0.00 705.01 740.70 790.93 834.64 1,025.68 0.00 0.00 Long Term Loans & Adv. 38.01 22.59 92.42 121.80 103.60 86.13 69.40 37.32 39.05 24.37 Other Non Current Assets 97.39 100.60 76.65 22.80 33.12 42.41 52.56 64.75 0.38 7.05 Current Assets 78.24 39.77 166.77 21.65 52.03 40.40 74.55 47.44 50.37 48.71 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 3.20 2.85 3.15 1.88 3.92 2.37 2.57 3.84 4.10 2.99 Cash & Bank 60.95 23.00 100.19 2.84 12.65 5.04 37.80 17.37 3.51 9.46 Other Current Assets 14.09 13.39 11.19 16.33 35.45 32.98 34.19 26.23 42.76 36.26 Short Term Loans & Adv. 2.37 0.53 52.25 0.60 24.38 17.98 19.02 16.13 37.41 30.66 Net Current Assets -116.35 -162.19 -182.06 -108.20 -78.63 -70.84 -16.02 -117.34 -202.56 -227.14 Total Assets 2,126.22 2,101.22 2,334.54 2,011.93 1,878.14 1,519.72 1,172.93 1,231.20 2,371.24 2,386.77

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 424.76 376.63 340.22 209.42 310.91 223.98 212.30 217.24 205.30 204.93 PBT 301.53 232.54 190.06 176.92 146.49 98.80 85.26 78.05 69.08 47.86 Adjustment 177.86 186.35 124.06 75.52 96.56 134.67 140.88 148.44 153.75 144.20 Changes in Working Capital 0.39 13.10 56.45 -11.27 96.28 17.46 6.75 5.93 -2.20 24.80 Cash after chg. in Working capital 479.79 431.98 370.57 241.17 339.33 250.92 232.89 232.43 220.63 216.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -55.03 -55.35 -30.35 -31.74 -28.42 -26.94 -20.59 -15.19 -15.34 -11.94 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 -50.68 -90.45 -159.38 -119.80 -325.32 -404.86 -118.12 -63.34 -74.93 -162.33 Net Fixed Assets 3.43 7.11 1,127.02 -191.97 -388.88 -418.12 -85.85 2,577.81 -50.55 192.76 Net Investments 0.00 0.00 705.01 35.69 50.23 43.71 191.04 -1,025.68 0.00 0.00 Others -54.11 -97.56 -1,991.41 36.48 13.33 -30.45 -223.31 -1,615.47 -24.38 -355.09 Cash from Financing Activity -337.41 -365.17 -86.22 -99.60 22.07 147.70 -73.69 -140.32 -136.31 -38.86 Net Cash Inflow / Outflow 36.68 -79.00 94.63 -9.97 7.66 -33.18 20.49 13.58 -5.95 3.75 Opening Cash & Equivalents 17.25 96.25 1.62 11.60 3.93 37.12 16.63 3.05 9.46 5.72 Closing Cash & Equivalent 53.93 17.25 96.25 1.62 11.60 3.93 37.12 16.63 3.51 9.46

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 41.40 44.59 53.04 63.74 50.36 39.11 32.95 41.38 30.59 27.17 ROA 9.72% 7.12% 5.10% 6.55% 6.44% 4.73% 4.63% 2.84% 1.83% 1.31% ROE 53.06% 35.90% 21.06% 24.78% 27.16% 19.61% 16.63% 15.75% 16.74% 14.14% ROCE 27.73% 22.37% 14.00% 12.75% 13.49% 15.95% 15.97% 16.25% 14.89% 13.44% Fixed Asset Turnover 742.03 704.54 484.29 399.49 380.93 371.68 366.54 0.22 0.11 0.09 Receivable days 1.83 1.91 2.39 3.34 3.71 3.02 4.02 5.04 4.48 4.76 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 48.39 44.06 34.28 37.02 36.58 44.89 Cash Conversion Cycle 1.83 1.91 2.39 3.34 -44.69 -41.04 -30.26 -31.98 -32.10 -40.13 Total Debt/Equity 3.07 2.85 2.47 1.70 2.18 2.42 2.06 1.63 2.40 2.92 Interest Cover 3.44 2.85 6.49 13.61 5.56 2.42 2.30 2.00 1.96 1.63

Top Investors:

bsrep iv fpi two holdings difc ltd.

icici prudential multicap fund

tvf fund limited

gulu chainrai waney

nihar nandan nilekani

investor eduction and protection fund authority ministry of corporate affairs

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