Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
36/99

BSE: 532722 | NSE: NITCO

17.25
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  17.50
  •  17.50
  •  16.95
  •  16.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16003
  •  2.76
  •  34.20
  •  10.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 123.60
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 948.44
  • N/A
  • -8.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.00%
  • 0.00%
  • 15.66%
  • FII
  • DII
  • Others
  • 0%
  • 0.14%
  • 31.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.82
  • -7.59
  • -5.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.72
  • -
  • -19.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.84
  • -14.77
  • 17.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.11
  • 1.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 178.50
  • 252.76
  • 317.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
23.53
139.66
-83.15%
79.75
170.01
-53.09%
115.11
167.43
-31.25%
128.48
134.43
-4.43%
Expenses
39.42
143.63
-72.55%
94.85
168.96
-43.86%
130.04
164.63
-21.01%
144.06
136.15
5.81%
EBITDA
-15.90
-3.98
-
-15.10
1.04
-
-14.93
2.80
-
-15.58
-1.72
-
EBIDTM
-67.55%
-2.85%
-18.94%
0.61%
-12.97%
1.67%
-12.12%
-1.28%
Other Income
1.52
3.93
-61.32%
3.67
0.65
464.62%
0.88
0.43
104.65%
0.61
0.59
3.39%
Interest
12.63
5.14
145.72%
7.70
5.22
47.51%
5.56
5.72
-2.80%
5.55
6.33
-12.32%
Depreciation
9.45
9.67
-2.28%
9.56
9.73
-1.75%
9.68
9.87
-1.93%
9.74
9.89
-1.52%
PBT
-36.46
-14.87
-
3.44
-13.25
-
-29.29
-12.37
-
-30.26
-17.35
-
Tax
0.00
-1.12
-
2.58
-1.31
-
-0.08
0.00
-
-0.14
0.00
-
PAT
-36.46
-13.74
-
0.87
-11.94
-
-29.21
-12.37
-
-30.12
-17.35
-
PATM
-154.97%
-9.84%
1.08%
-7.02%
-25.38%
-7.39%
-23.44%
-12.91%
EPS
-5.07
-1.91
-
0.12
-1.66
-
-4.06
-1.72
-
-4.19
-2.41
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
346.87
596.46
609.57
715.75
831.58
885.03
831.17
853.61
939.37
714.01
451.56
Net Sales Growth
-43.28%
-2.15%
-14.83%
-13.93%
-6.04%
6.48%
-2.63%
-9.13%
31.56%
58.12%
 
Cost Of Goods Sold
278.08
347.20
307.68
399.53
444.06
468.42
428.32
486.08
532.89
400.67
231.90
Gross Profit
68.79
249.26
301.89
316.21
387.52
416.62
402.85
367.53
406.49
313.34
219.66
GP Margin
19.83%
41.79%
49.53%
44.18%
46.60%
47.07%
48.47%
43.06%
43.27%
43.88%
48.64%
Total Expenditure
408.37
597.53
606.00
692.01
813.06
882.86
844.83
889.84
854.26
637.26
424.12
Power & Fuel Cost
-
68.22
97.04
84.04
95.20
137.21
130.78
75.95
39.91
27.70
30.76
% Of Sales
-
11.44%
15.92%
11.74%
11.45%
15.50%
15.73%
8.90%
4.25%
3.88%
6.81%
Employee Cost
-
84.30
85.27
81.25
77.66
74.25
70.72
70.90
48.30
36.55
31.17
% Of Sales
-
14.13%
13.99%
11.35%
9.34%
8.39%
8.51%
8.31%
5.14%
5.12%
6.90%
Manufacturing Exp.
-
34.08
50.44
49.88
69.62
56.10
51.57
39.28
29.89
19.56
7.79
% Of Sales
-
5.71%
8.27%
6.97%
8.37%
6.34%
6.20%
4.60%
3.18%
2.74%
1.73%
General & Admin Exp.
-
28.08
27.88
29.63
33.69
33.94
37.56
50.45
31.43
31.23
21.47
% Of Sales
-
4.71%
4.57%
4.14%
4.05%
3.83%
4.52%
5.91%
3.35%
4.37%
4.75%
Selling & Distn. Exp.
-
31.63
32.20
42.66
87.58
109.43
118.35
166.45
169.57
119.41
99.67
% Of Sales
-
5.30%
5.28%
5.96%
10.53%
12.36%
14.24%
19.50%
18.05%
16.72%
22.07%
Miscellaneous Exp.
-
4.04
5.48
5.01
5.25
3.51
7.53
0.71
2.27
2.13
99.67
% Of Sales
-
0.68%
0.90%
0.70%
0.63%
0.40%
0.91%
0.08%
0.24%
0.30%
0.30%
EBITDA
-61.51
-1.07
3.57
23.74
18.52
2.17
-13.66
-36.23
85.11
76.75
27.44
EBITDA Margin
-17.73%
-0.18%
0.59%
3.32%
2.23%
0.25%
-1.64%
-4.24%
9.06%
10.75%
6.08%
Other Income
6.68
2.00
5.07
1.87
1.50
2.00
1.83
1.68
0.37
1.16
0.84
Interest
31.44
23.07
14.13
8.31
12.07
50.31
150.05
154.05
75.13
28.13
15.65
Depreciation
38.43
39.23
80.53
49.67
62.54
69.78
47.43
42.18
32.70
22.93
21.37
PBT
-92.57
-61.37
-86.03
-32.37
-54.60
-115.91
-209.31
-230.78
-22.34
26.86
-8.74
Tax
2.36
-1.32
-22.92
1.19
1.20
2.30
1.57
4.86
0.04
2.08
0.06
Tax Rate
-2.55%
2.15%
-14.16%
-3.68%
-2.10%
-1.98%
-0.75%
-2.11%
-0.07%
7.74%
-0.69%
PAT
-94.92
-53.66
188.89
-33.36
-60.18
-119.33
-211.06
-235.64
-56.85
24.78
-8.78
PAT before Minority Interest
-91.35
-60.06
184.76
-33.55
-58.33
-118.22
-210.88
-235.64
-56.85
24.78
-8.79
Minority Interest
3.57
6.40
4.13
0.19
-1.85
-1.11
-0.18
0.00
0.00
0.00
0.01
PAT Margin
-27.36%
-9.00%
30.99%
-4.66%
-7.24%
-13.48%
-25.39%
-27.61%
-6.05%
3.47%
-1.94%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-13.20
-7.46
26.27
-4.64
-8.37
-16.60
-29.35
-32.77
-7.91
3.45
-1.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
111.72
165.22
-129.32
-98.03
-37.56
90.20
271.84
478.45
535.70
511.48
Share Capital
71.86
71.86
54.70
54.70
54.70
54.70
32.60
32.60
32.12
32.12
Total Reserves
22.36
75.87
-184.02
-152.73
-92.26
35.50
211.24
445.85
503.10
479.36
Non-Current Liabilities
750.80
823.13
496.46
692.75
823.14
960.05
1,234.54
355.81
322.78
473.80
Secured Loans
748.97
819.88
470.36
0.00
0.00
866.84
1,133.56
272.70
244.23
390.36
Unsecured Loans
0.00
0.00
0.00
661.37
792.12
21.62
23.18
38.00
0.00
65.14
Long Term Provisions
1.79
1.90
1.83
2.36
2.32
2.85
0.00
0.00
0.00
0.00
Current Liabilities
434.42
342.34
1,097.19
917.20
747.05
588.90
178.43
935.87
630.74
212.97
Trade Payables
207.09
166.12
166.35
182.33
165.95
145.56
88.37
494.03
243.43
189.73
Other Current Liabilities
208.44
157.34
799.76
601.71
483.88
379.03
51.47
119.11
101.68
23.05
Short Term Borrowings
15.49
15.25
129.23
130.20
94.77
62.90
37.47
321.59
283.61
0.00
Short Term Provisions
3.40
3.63
1.85
2.95
2.45
1.41
1.12
1.14
2.02
0.18
Total Liabilities
1,307.54
1,347.69
1,485.46
1,531.09
1,549.96
1,655.37
1,700.84
1,770.13
1,490.18
1,199.33
Net Block
517.12
548.08
624.07
665.63
712.34
781.83
817.95
741.45
563.40
375.08
Gross Block
1,041.55
1,034.45
1,031.12
1,023.54
1,026.71
1,022.04
1,011.05
893.57
683.31
472.19
Accumulated Depreciation
524.43
486.37
407.06
357.92
314.37
240.20
193.10
152.12
119.91
97.11
Non Current Assets
580.43
604.44
681.92
724.91
775.39
839.11
877.50
799.11
695.83
490.49
Capital Work in Progress
6.05
4.29
2.97
2.96
6.41
9.64
6.94
6.31
77.64
110.13
Non Current Investment
0.25
0.25
0.25
0.25
0.25
0.26
0.26
0.26
5.26
5.28
Long Term Loans & Adv.
33.05
28.09
31.34
56.07
56.39
47.38
52.35
51.08
49.52
0.00
Other Non Current Assets
23.95
23.73
23.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
727.12
743.26
803.55
806.18
774.56
816.25
823.35
971.02
794.35
708.84
Current Investments
0.00
0.00
0.00
0.00
0.00
0.11
0.09
0.10
0.10
0.18
Inventories
343.87
359.38
499.84
499.16
498.80
528.14
556.10
700.29
598.36
374.51
Sundry Debtors
209.76
202.61
150.20
156.77
124.75
129.67
95.43
95.54
109.40
90.54
Cash & Bank
60.16
66.57
20.81
24.59
24.73
28.82
38.07
58.22
26.40
22.64
Other Current Assets
113.33
6.02
19.57
45.59
126.29
129.51
133.66
116.88
60.08
220.98
Short Term Loans & Adv.
107.25
108.67
113.13
80.07
89.38
84.92
81.63
70.56
49.67
220.98
Net Current Assets
292.70
400.92
-293.64
-111.02
27.51
227.36
644.92
35.15
163.61
495.87
Total Assets
1,307.55
1,347.70
1,485.47
1,531.09
1,549.95
1,655.36
1,700.85
1,770.13
1,490.18
1,199.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
30.95
369.81
31.00
8.58
11.22
50.71
-279.11
142.76
94.49
-62.73
PBT
-53.50
188.69
-33.52
-57.13
-115.91
-209.31
-232.53
-56.82
26.86
-8.73
Adjustment
62.40
94.49
57.65
76.76
119.90
197.66
196.53
108.20
50.72
37.34
Changes in Working Capital
23.37
109.56
5.88
-10.25
10.12
66.03
-240.77
92.64
20.69
-88.30
Cash after chg. in Working capital
32.26
392.73
30.01
9.39
14.11
54.37
-276.76
144.03
98.28
-59.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.32
-22.92
1.00
-0.82
-2.89
-3.66
-2.35
-1.27
-3.79
-3.04
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
-10.13
-5.96
-9.57
-11.00
-0.18
-14.20
-119.58
-139.80
-180.54
-68.91
Net Fixed Assets
-8.62
-4.00
-6.88
14.27
-2.97
-4.93
-10.84
-137.93
-177.79
-68.80
Net Investments
0.00
0.00
0.00
0.00
3.99
-0.01
-19.39
-2.10
-0.68
-0.59
Others
-1.51
-1.96
-2.69
-25.27
-1.20
-9.26
-89.35
0.23
-2.07
0.48
Cash from Financing Activity
-22.30
-366.87
-25.09
3.72
-14.55
-45.60
395.78
55.39
89.82
145.00
Net Cash Inflow / Outflow
-1.48
-3.02
-3.66
1.30
-3.51
-9.09
-2.91
58.35
3.77
13.36
Opening Cash & Equivalents
18.06
20.80
24.58
24.73
28.82
38.07
58.22
9.97
22.64
9.27
Closing Cash & Equivalent
15.93
18.06
20.80
24.59
24.73
28.82
38.07
58.22
26.40
22.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
13.11
20.56
-23.64
-17.92
-6.87
16.49
74.80
146.76
166.61
159.22
ROA
-4.52%
13.04%
-2.22%
-3.79%
-7.38%
-12.57%
-13.58%
-3.49%
1.84%
-0.80%
ROE
-49.65%
2007.78%
0.00%
0.00%
-449.18%
-126.26%
-65.25%
-11.22%
4.73%
-1.70%
ROCE
-3.75%
15.65%
-1.96%
-3.53%
-4.88%
-4.11%
-5.68%
1.56%
5.22%
0.78%
Fixed Asset Turnover
0.57
0.60
0.73
0.84
0.90
0.85
0.93
1.22
1.26
1.02
Receivable days
126.17
104.35
75.21
59.37
50.62
47.52
39.49
38.90
49.93
77.03
Inventory Days
215.18
254.14
244.76
210.46
204.31
228.89
259.82
246.47
242.97
242.23
Payable days
113.11
96.56
88.88
74.77
64.39
52.21
148.31
140.95
118.29
121.60
Cash Conversion Cycle
228.24
261.93
231.09
195.06
190.54
224.20
151.00
144.42
174.60
197.66
Total Debt/Equity
9.39
5.95
-10.32
-13.78
-35.58
14.39
5.01
1.53
1.13
0.89
Interest Cover
-1.66
12.45
-2.90
-3.73
-1.30
-0.39
-0.50
0.24
1.96
0.44

News Update:


  • NITCO inks pact to sell entire stake in NVVPL
    31st Aug 2020, 09:37 AM

    Accordingly, NVVPL shall cease to be subsidiary of the company from the date of completion of sale

    Read More
  • NITCO forays into US tile market
    30th Jul 2020, 09:18 AM

    It has secured the largest export business order on the strength of its design and quality, garnering an entry across more than 1000 stores in US

    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.