Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
36/99

BSE: 532722 | NSE: NITCO

22.75
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  22.05
  •  23.15
  •  22.05
  •  22.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  52268
  •  11.84
  •  33.95
  •  15.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 160.60
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 903.16
  • N/A
  • -1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.02%
  • 0.00%
  • 16.80%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 30.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.02
  • -14.50
  • -18.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 99.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.18
  • 32.62
  • 36.63

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -9.40
  • -15.38
  • -23.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 175.13
  • 200.22
  • 263.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
79.80
23.53
239.14%
119.21
79.75
49.48%
107.08
114.24
-6.27%
77.14
127.35
-39.43%
Expenses
89.47
38.66
131.43%
141.87
93.03
52.50%
109.35
128.97
-15.21%
85.74
140.42
-38.94%
EBITDA
-9.66
-15.13
-
-22.67
-13.27
-
-2.27
-14.73
-
-8.59
-13.07
-
EBIDTM
-12.11%
-64.32%
-19.01%
-16.65%
-2.12%
-12.90%
-11.14%
-10.27%
Other Income
1.03
0.93
10.75%
1.23
2.12
-41.98%
0.15
0.78
-80.77%
0.81
1.25
-35.20%
Interest
15.42
12.63
22.09%
14.52
7.69
88.82%
13.47
5.47
146.25%
12.99
5.34
143.26%
Depreciation
7.50
7.44
0.81%
8.61
7.54
14.19%
7.30
7.65
-4.58%
7.40
7.71
-4.02%
PBT
-31.56
-34.28
-
-44.58
44.06
-
-22.89
-27.07
-
-28.18
-24.87
-
Tax
0.00
0.00
0
3.76
2.58
45.74%
0.00
0.00
0
0.00
0.00
0
PAT
-31.56
-34.28
-
-48.34
41.48
-
-22.89
-27.07
-
-28.18
-24.87
-
PATM
-39.55%
-145.68%
-40.55%
52.01%
-21.38%
-23.69%
-36.52%
-19.53%
EPS
-4.39
-4.92
-
-6.73
2.91
-
-3.33
-3.92
-
-4.07
-3.84
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
383.23
326.96
460.41
594.51
609.57
715.75
831.58
885.03
831.17
853.61
939.37
Net Sales Growth
11.12%
-28.99%
-22.56%
-2.47%
-14.83%
-13.93%
-6.04%
6.48%
-2.63%
-9.13%
 
Cost Of Goods Sold
294.92
251.98
347.60
347.20
307.68
399.53
444.06
468.42
428.32
486.08
532.89
Gross Profit
88.31
74.98
112.80
247.31
301.89
316.21
387.52
416.62
402.85
367.53
406.49
GP Margin
23.04%
22.93%
24.50%
41.60%
49.53%
44.18%
46.60%
47.07%
48.47%
43.06%
43.27%
Total Expenditure
426.43
381.89
557.00
596.23
606.00
692.01
813.06
882.86
844.83
889.84
854.26
Power & Fuel Cost
-
2.66
12.48
68.22
97.04
84.04
95.20
137.21
130.78
75.95
39.91
% Of Sales
-
0.81%
2.71%
11.47%
15.92%
11.74%
11.45%
15.50%
15.73%
8.90%
4.25%
Employee Cost
-
50.97
79.14
84.30
85.27
81.25
77.66
74.25
70.72
70.90
48.30
% Of Sales
-
15.59%
17.19%
14.18%
13.99%
11.35%
9.34%
8.39%
8.51%
8.31%
5.14%
Manufacturing Exp.
-
3.60
9.45
33.70
50.44
49.88
69.62
56.10
51.57
39.28
29.89
% Of Sales
-
1.10%
2.05%
5.67%
8.27%
6.97%
8.37%
6.34%
6.20%
4.60%
3.18%
General & Admin Exp.
-
14.28
25.75
28.07
27.88
29.63
33.69
33.94
37.56
50.45
31.43
% Of Sales
-
4.37%
5.59%
4.72%
4.57%
4.14%
4.05%
3.83%
4.52%
5.91%
3.35%
Selling & Distn. Exp.
-
20.37
25.16
29.68
32.20
42.66
87.58
109.43
118.35
166.45
169.57
% Of Sales
-
6.23%
5.46%
4.99%
5.28%
5.96%
10.53%
12.36%
14.24%
19.50%
18.05%
Miscellaneous Exp.
-
38.02
57.42
5.06
5.48
5.01
5.25
3.51
7.53
0.71
169.57
% Of Sales
-
11.63%
12.47%
0.85%
0.90%
0.70%
0.63%
0.40%
0.91%
0.08%
0.24%
EBITDA
-43.19
-54.93
-96.59
-1.72
3.57
23.74
18.52
2.17
-13.66
-36.23
85.11
EBITDA Margin
-11.27%
-16.80%
-20.98%
-0.29%
0.59%
3.32%
2.23%
0.25%
-1.64%
-4.24%
9.06%
Other Income
3.22
3.12
8.93
2.00
5.07
1.87
1.50
2.00
1.83
1.68
0.37
Interest
56.40
53.62
23.22
22.42
14.13
8.31
12.07
50.31
150.05
154.05
75.13
Depreciation
30.81
30.75
30.54
39.23
80.53
49.67
62.54
69.78
47.43
42.18
32.70
PBT
-127.21
-136.18
-141.42
-61.37
-86.03
-32.37
-54.60
-115.91
-209.31
-230.78
-22.34
Tax
3.76
3.77
1.23
-1.32
-22.92
1.19
1.20
2.30
1.57
4.86
0.04
Tax Rate
-2.96%
-2.77%
-1.73%
2.15%
-14.16%
-3.68%
-2.10%
-1.98%
-0.75%
-2.11%
-0.07%
PAT
-130.97
-136.86
-47.44
-53.66
188.89
-33.36
-60.18
-119.33
-211.06
-235.64
-56.85
PAT before Minority Interest
-128.97
-139.94
-72.20
-60.06
184.76
-33.55
-58.33
-118.22
-210.88
-235.64
-56.85
Minority Interest
2.00
3.08
24.76
6.40
4.13
0.19
-1.85
-1.11
-0.18
0.00
0.00
PAT Margin
-34.18%
-41.86%
-10.30%
-9.03%
30.99%
-4.66%
-7.24%
-13.48%
-25.39%
-27.61%
-6.05%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-18.22
-19.03
-6.60
-7.46
26.27
-4.64
-8.37
-16.60
-29.35
-32.77
-7.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
-72.57
63.75
111.72
165.22
-129.32
-98.03
-37.56
90.20
271.84
478.45
Share Capital
71.86
71.86
71.86
71.86
54.70
54.70
54.70
54.70
32.60
32.60
Total Reserves
-144.43
-8.11
22.36
75.87
-184.02
-152.73
-92.26
35.50
211.24
445.85
Non-Current Liabilities
460.08
559.47
750.80
823.13
496.46
692.75
823.14
960.05
1,234.54
355.81
Secured Loans
457.23
557.57
748.97
819.88
470.36
0.00
0.00
866.84
1,133.56
272.70
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
661.37
792.12
21.62
23.18
38.00
Long Term Provisions
2.15
1.86
1.79
1.90
1.83
2.36
2.32
2.85
0.00
0.00
Current Liabilities
552.75
419.36
434.42
342.34
1,097.19
917.20
747.05
588.90
178.43
935.87
Trade Payables
126.38
166.03
207.09
166.12
166.35
182.33
165.95
145.56
88.37
494.03
Other Current Liabilities
422.96
233.65
208.44
157.34
799.76
601.71
483.88
379.03
51.47
119.11
Short Term Borrowings
0.00
16.27
15.49
15.25
129.23
130.20
94.77
62.90
37.47
321.59
Short Term Provisions
3.42
3.41
3.40
3.63
1.85
2.95
2.45
1.41
1.12
1.14
Total Liabilities
923.03
1,028.42
1,307.54
1,347.69
1,485.46
1,531.09
1,549.96
1,655.37
1,700.84
1,770.13
Net Block
396.44
457.94
518.43
548.08
624.07
665.63
712.34
781.83
817.95
741.45
Gross Block
1,051.51
1,047.61
1,043.00
1,034.45
1,031.12
1,023.54
1,026.71
1,022.04
1,011.05
893.57
Accumulated Depreciation
618.45
589.66
524.58
486.37
407.06
357.92
314.37
240.20
193.10
152.12
Non Current Assets
450.28
515.82
594.41
604.44
681.92
724.91
775.39
839.11
877.50
799.11
Capital Work in Progress
4.78
5.05
6.05
4.29
2.97
2.96
6.41
9.64
6.94
6.31
Non Current Investment
0.00
0.00
0.25
0.25
0.25
0.25
0.25
0.26
0.26
0.26
Long Term Loans & Adv.
24.28
27.62
47.03
28.09
31.34
56.07
56.39
47.38
52.35
51.08
Other Non Current Assets
24.79
25.20
22.65
23.73
23.29
0.00
0.00
0.00
0.00
0.00
Current Assets
472.74
512.60
713.14
743.26
803.55
806.18
774.56
816.25
823.35
971.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.09
0.10
Inventories
265.87
281.21
343.87
359.38
499.84
499.16
498.80
528.14
556.10
700.29
Sundry Debtors
99.72
144.87
209.76
202.61
150.20
156.77
124.75
129.67
95.43
95.54
Cash & Bank
12.71
10.67
60.16
66.57
20.81
24.59
24.73
28.82
38.07
58.22
Other Current Assets
94.45
4.75
6.08
6.02
132.70
125.66
126.29
129.51
133.66
116.88
Short Term Loans & Adv.
59.58
71.09
93.27
108.67
113.13
80.07
89.38
84.92
81.63
70.56
Net Current Assets
-80.01
93.24
278.72
400.92
-293.64
-111.02
27.51
227.36
644.92
35.15
Total Assets
923.02
1,028.42
1,307.55
1,347.70
1,485.47
1,531.09
1,549.95
1,655.36
1,700.85
1,770.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
11.86
34.61
25.20
369.81
31.00
8.58
11.22
50.71
-279.11
142.76
PBT
-129.92
-103.10
-61.37
188.69
-33.52
-57.13
-115.91
-209.31
-232.53
-56.82
Adjustment
116.97
64.51
61.75
94.49
57.65
76.76
119.90
197.66
196.53
108.20
Changes in Working Capital
24.80
61.45
24.10
109.56
5.88
-10.25
10.12
66.03
-240.77
92.64
Cash after chg. in Working capital
11.86
22.86
24.47
392.73
30.01
9.39
14.11
54.37
-276.76
144.03
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
11.75
0.73
-22.92
1.00
-0.82
-2.89
-3.66
-2.35
-1.27
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
-1.91
-4.01
-11.44
-5.96
-9.57
-11.00
-0.18
-14.20
-119.58
-139.80
Net Fixed Assets
-3.02
-3.49
-10.07
-4.00
-6.88
14.27
-2.97
-4.93
-10.84
-137.93
Net Investments
0.00
20.40
0.00
0.00
0.00
0.00
3.99
-0.01
-19.39
-2.10
Others
1.11
-20.92
-1.37
-1.96
-2.69
-25.27
-1.20
-9.26
-89.35
0.23
Cash from Financing Activity
-7.66
-35.86
-15.90
-366.87
-25.09
3.72
-14.55
-45.60
395.78
55.39
Net Cash Inflow / Outflow
2.29
-5.26
-2.13
-3.02
-3.66
1.30
-3.51
-9.09
-2.91
58.35
Opening Cash & Equivalents
10.67
15.93
18.06
20.80
24.58
24.73
28.82
38.07
58.22
9.97
Closing Cash & Equivalent
12.71
10.67
15.93
18.06
20.80
24.59
24.73
28.82
38.07
58.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
-10.10
8.87
13.11
20.56
-23.64
-17.92
-6.87
16.49
74.80
146.76
ROA
-14.34%
-6.18%
-4.52%
13.04%
-2.22%
-3.79%
-7.38%
-12.57%
-13.58%
-3.49%
ROE
0.00%
-91.41%
-49.65%
2007.78%
0.00%
0.00%
-449.18%
-126.26%
-65.25%
-11.22%
ROCE
-11.17%
-5.33%
-3.82%
15.65%
-1.96%
-3.53%
-4.88%
-4.11%
-5.68%
1.56%
Fixed Asset Turnover
0.31
0.44
0.57
0.60
0.73
0.84
0.90
0.85
0.93
1.22
Receivable days
136.52
140.57
126.59
104.35
75.21
59.37
50.62
47.52
39.49
38.90
Inventory Days
305.37
247.77
215.88
254.14
244.76
210.46
204.31
228.89
259.82
246.47
Payable days
150.82
144.03
113.55
96.56
88.88
74.77
64.39
52.21
148.31
140.95
Cash Conversion Cycle
291.07
244.31
228.92
261.93
231.09
195.06
190.54
224.20
151.00
144.42
Total Debt/Equity
-10.41
11.49
9.39
5.95
-10.32
-13.78
-35.58
14.39
5.01
1.53
Interest Cover
-1.54
-2.06
-1.74
12.45
-2.90
-3.73
-1.30
-0.39
-0.50
0.24

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.