Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
35/99

BSE: 532722 | NSE: NITCO

22.50
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 22.60
  • 22.75
  • 22.40
  • 22.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32303
  •  7.30
  •  42.80
  •  20.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 159.53
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 958.01
  • N/A
  • -0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.02%
  • 2.25%
  • 16.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 27.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.06
  • -7.60
  • -3.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.81
  • -
  • -16.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.06
  • -
  • 38.53

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -9.62
  • -14.75
  • -24.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 171.82
  • 178.36
  • 110.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
91.00
79.80
14.04%
120.52
119.21
1.10%
120.47
107.08
12.50%
89.82
77.14
16.44%
Expenses
98.35
89.47
9.93%
134.69
141.87
-5.06%
127.11
109.35
16.24%
98.63
85.74
15.03%
EBITDA
-7.35
-9.66
-
-14.18
-22.67
-
-6.64
-2.27
-
-8.80
-8.59
-
EBIDTM
-8.08%
-12.11%
-11.77%
-19.01%
-5.51%
-2.12%
-9.80%
-11.14%
Other Income
1.76
1.03
70.87%
0.75
1.23
-39.02%
0.34
0.15
126.67%
5.36
0.81
561.73%
Interest
17.02
15.42
10.38%
16.44
14.52
13.22%
16.69
13.47
23.90%
15.78
12.99
21.48%
Depreciation
7.38
7.50
-1.60%
7.37
8.61
-14.40%
7.54
7.30
3.29%
7.59
7.40
2.57%
PBT
-38.51
-31.56
-
-37.24
-44.58
-
-30.52
-22.89
-
-26.81
-28.18
-
Tax
0.00
0.00
0
0.00
3.76
-100.00%
0.00
0.00
0
0.00
0.00
0
PAT
-38.51
-31.56
-
-37.25
-48.34
-
-30.52
-22.89
-
-26.81
-28.18
-
PATM
-42.32%
-39.55%
-30.91%
-40.55%
-25.34%
-21.38%
-29.85%
-36.52%
EPS
-5.36
-4.39
-
-5.18
-6.73
-
-4.25
-3.33
-
-3.73
-4.07
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
421.81
410.61
326.96
460.41
594.51
609.57
715.75
831.58
885.03
831.17
853.61
Net Sales Growth
10.07%
25.58%
-28.99%
-22.56%
-2.47%
-14.83%
-13.93%
-6.04%
6.48%
-2.63%
 
Cost Of Goods Sold
338.89
327.46
251.98
347.60
347.20
307.68
399.53
444.06
468.42
428.32
486.08
Gross Profit
82.92
83.15
74.98
112.80
247.31
301.89
316.21
387.52
416.62
402.85
367.53
GP Margin
19.66%
20.25%
22.93%
24.50%
41.60%
49.53%
44.18%
46.60%
47.07%
48.47%
43.06%
Total Expenditure
458.78
449.89
375.63
557.00
596.23
606.00
692.01
813.06
882.86
844.83
889.84
Power & Fuel Cost
-
2.78
2.66
12.48
68.22
97.04
84.04
95.20
137.21
130.78
75.95
% Of Sales
-
0.68%
0.81%
2.71%
11.47%
15.92%
11.74%
11.45%
15.50%
15.73%
8.90%
Employee Cost
-
53.35
50.97
79.14
84.30
85.27
81.25
77.66
74.25
70.72
70.90
% Of Sales
-
12.99%
15.59%
17.19%
14.18%
13.99%
11.35%
9.34%
8.39%
8.51%
8.31%
Manufacturing Exp.
-
6.28
3.60
9.45
33.70
50.44
49.88
69.62
56.10
51.57
39.28
% Of Sales
-
1.53%
1.10%
2.05%
5.67%
8.27%
6.97%
8.37%
6.34%
6.20%
4.60%
General & Admin Exp.
-
19.09
14.28
25.75
28.07
27.88
29.63
33.69
33.94
37.56
50.45
% Of Sales
-
4.65%
4.37%
5.59%
4.72%
4.57%
4.14%
4.05%
3.83%
4.52%
5.91%
Selling & Distn. Exp.
-
27.74
20.37
25.16
29.68
32.20
42.66
87.58
109.43
118.35
166.45
% Of Sales
-
6.76%
6.23%
5.46%
4.99%
5.28%
5.96%
10.53%
12.36%
14.24%
19.50%
Miscellaneous Exp.
-
13.19
31.76
57.42
5.06
5.48
5.01
5.25
3.51
7.53
166.45
% Of Sales
-
3.21%
9.71%
12.47%
0.85%
0.90%
0.70%
0.63%
0.40%
0.91%
0.08%
EBITDA
-36.97
-39.28
-48.67
-96.59
-1.72
3.57
23.74
18.52
2.17
-13.66
-36.23
EBITDA Margin
-8.76%
-9.57%
-14.89%
-20.98%
-0.29%
0.59%
3.32%
2.23%
0.25%
-1.64%
-4.24%
Other Income
8.21
7.47
3.12
8.93
2.00
5.07
1.87
1.50
2.00
1.83
1.68
Interest
65.93
64.33
53.62
23.22
22.42
14.13
8.31
12.07
50.31
150.05
154.05
Depreciation
29.88
30.00
30.75
30.54
39.23
80.53
49.67
62.54
69.78
47.43
42.18
PBT
-133.08
-126.14
-129.92
-141.42
-61.37
-86.03
-32.37
-54.60
-115.91
-209.31
-230.78
Tax
0.00
0.00
10.03
1.23
-1.32
-22.92
1.19
1.20
2.30
1.57
4.86
Tax Rate
0.00%
0.00%
-7.72%
-1.73%
2.15%
-14.16%
-3.68%
-2.10%
-1.98%
-0.75%
-2.11%
PAT
-133.09
-126.13
-136.86
-47.44
-53.66
188.89
-33.36
-60.18
-119.33
-211.06
-235.64
PAT before Minority Interest
-133.09
-126.14
-139.94
-72.20
-60.06
184.76
-33.55
-58.33
-118.22
-210.88
-235.64
Minority Interest
0.00
0.01
3.08
24.76
6.40
4.13
0.19
-1.85
-1.11
-0.18
0.00
PAT Margin
-31.55%
-30.72%
-41.86%
-10.30%
-9.03%
30.99%
-4.66%
-7.24%
-13.48%
-25.39%
-27.61%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-18.51
-17.54
-19.03
-6.60
-7.46
26.27
-4.64
-8.37
-16.60
-29.35
-32.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
-198.32
-72.57
63.75
111.72
165.22
-129.32
-98.03
-37.56
90.20
271.84
Share Capital
71.86
71.86
71.86
71.86
71.86
54.70
54.70
54.70
54.70
32.60
Total Reserves
-270.18
-144.43
-8.11
22.36
75.87
-184.02
-152.73
-92.26
35.50
211.24
Non-Current Liabilities
202.51
460.08
559.47
750.80
823.13
496.46
692.75
823.14
960.05
1,234.54
Secured Loans
200.03
457.23
557.57
748.97
819.88
470.36
0.00
0.00
866.84
1,133.56
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
661.37
792.12
21.62
23.18
Long Term Provisions
2.15
2.15
1.86
1.79
1.90
1.83
2.36
2.32
2.85
0.00
Current Liabilities
884.04
552.90
419.36
434.42
342.34
1,097.19
917.20
747.05
588.90
178.43
Trade Payables
142.85
126.38
166.03
207.09
166.12
166.35
182.33
165.95
145.56
88.37
Other Current Liabilities
737.80
423.11
233.65
208.44
157.34
799.76
601.71
483.88
379.03
51.47
Short Term Borrowings
0.00
0.00
16.27
15.49
15.25
129.23
130.20
94.77
62.90
37.47
Short Term Provisions
3.40
3.42
3.41
3.40
3.63
1.85
2.95
2.45
1.41
1.12
Total Liabilities
870.99
923.18
1,028.42
1,307.54
1,347.69
1,485.46
1,531.09
1,549.96
1,655.37
1,700.84
Net Block
367.62
396.44
457.94
518.43
548.08
624.07
665.63
712.34
781.83
817.95
Gross Block
1,049.88
1,050.11
1,047.61
1,043.00
1,034.45
1,031.12
1,023.54
1,026.71
1,022.04
1,011.05
Accumulated Depreciation
682.25
653.67
589.66
524.58
486.37
407.06
357.92
314.37
240.20
193.10
Non Current Assets
421.54
450.28
515.82
594.41
604.44
681.92
724.91
775.39
839.11
877.50
Capital Work in Progress
4.40
4.78
5.05
6.05
4.29
2.97
2.96
6.41
9.64
6.94
Non Current Investment
0.00
0.00
0.00
0.25
0.25
0.25
0.25
0.25
0.26
0.26
Long Term Loans & Adv.
25.10
24.28
27.62
47.03
28.09
31.34
56.07
56.39
47.38
52.35
Other Non Current Assets
24.41
24.79
25.20
22.65
23.73
23.29
0.00
0.00
0.00
0.00
Current Assets
449.45
472.89
512.60
713.14
743.26
803.55
806.18
774.56
816.25
823.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.09
Inventories
250.97
265.87
281.21
343.87
359.38
499.84
499.16
498.80
528.14
556.10
Sundry Debtors
96.61
99.72
144.87
209.76
202.61
150.20
156.77
124.75
129.67
95.43
Cash & Bank
12.44
12.71
10.67
60.16
66.57
20.81
24.59
24.73
28.82
38.07
Other Current Assets
89.43
35.01
4.75
6.08
114.69
132.70
125.66
126.29
129.51
133.66
Short Term Loans & Adv.
55.45
59.58
71.09
93.27
108.67
113.13
80.07
89.38
84.92
81.63
Net Current Assets
-434.59
-80.01
93.24
278.72
400.92
-293.64
-111.02
27.51
227.36
644.92
Total Assets
870.99
923.17
1,028.42
1,307.55
1,347.70
1,485.47
1,531.09
1,549.95
1,655.36
1,700.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
6.18
11.86
34.61
25.20
369.81
31.00
8.58
11.22
50.71
-279.11
PBT
-126.14
-129.92
-103.10
-61.37
188.69
-33.52
-57.13
-115.91
-209.31
-232.53
Adjustment
101.29
116.97
64.51
61.75
94.49
57.65
76.76
119.90
197.66
196.53
Changes in Working Capital
31.03
24.80
61.45
24.10
109.56
5.88
-10.25
10.12
66.03
-240.77
Cash after chg. in Working capital
6.18
11.86
22.86
24.47
392.73
30.01
9.39
14.11
54.37
-276.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
11.75
0.73
-22.92
1.00
-0.82
-2.89
-3.66
-2.35
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
3.71
-1.91
-4.01
-11.44
-5.96
-9.57
-11.00
-0.18
-14.20
-119.58
Net Fixed Assets
0.83
-1.64
-3.49
-10.07
-4.00
-6.88
14.27
-2.97
-4.93
-10.84
Net Investments
0.00
0.00
20.40
0.00
0.00
0.00
0.00
3.99
-0.01
-19.39
Others
2.88
-0.27
-20.92
-1.37
-1.96
-2.69
-25.27
-1.20
-9.26
-89.35
Cash from Financing Activity
-10.15
-7.66
-35.86
-15.90
-366.87
-25.09
3.72
-14.55
-45.60
395.78
Net Cash Inflow / Outflow
-0.27
2.29
-5.26
-2.13
-3.02
-3.66
1.30
-3.51
-9.09
-2.91
Opening Cash & Equivalents
12.71
10.67
15.93
18.06
20.80
24.58
24.73
28.82
38.07
58.22
Closing Cash & Equivalent
12.44
12.71
10.67
15.93
18.06
20.80
24.59
24.73
28.82
38.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
-27.60
-10.10
8.87
13.11
20.56
-23.64
-17.92
-6.87
16.49
74.80
ROA
-14.06%
-14.34%
-6.18%
-4.52%
13.04%
-2.22%
-3.79%
-7.38%
-12.57%
-13.58%
ROE
0.00%
0.00%
-91.41%
-49.65%
2007.78%
0.00%
0.00%
-449.18%
-126.26%
-65.25%
ROCE
-9.54%
-10.32%
-5.33%
-3.82%
15.65%
-1.96%
-3.53%
-4.88%
-4.11%
-5.68%
Fixed Asset Turnover
0.39
0.31
0.44
0.57
0.60
0.73
0.84
0.90
0.85
0.93
Receivable days
87.26
136.52
140.57
126.59
104.35
75.21
59.37
50.62
47.52
39.49
Inventory Days
229.72
305.37
247.77
215.88
254.14
244.76
210.46
204.31
228.89
259.82
Payable days
150.04
211.78
144.03
113.55
96.56
88.88
74.77
64.39
52.21
148.31
Cash Conversion Cycle
166.93
230.12
244.31
228.92
261.93
231.09
195.06
190.54
224.20
151.00
Total Debt/Equity
-4.09
-10.41
11.49
9.39
5.95
-10.32
-13.78
-35.58
14.39
5.01
Interest Cover
-0.96
-1.42
-2.06
-1.74
12.45
-2.90
-3.73
-1.30
-0.39
-0.50

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.