Nifty
Sensex
:
:
15793.30
52638.24
14.85 (0.09%)
-14.83 (-0.03%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
35/99

BSE: 532722 | NSE: NITCO

25.90
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  25.60
  •  26.40
  •  25.30
  •  25.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42986
  •  11.11
  •  33.95
  •  15.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 187.55
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 909.19
  • N/A
  • -2.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.02%
  • 0.00%
  • 16.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 30.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.28
  • -11.13
  • -8.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 57.92
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.65
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -9.35
  • -15.41
  • -23.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 175.88
  • 205.87
  • 279.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
119.21
79.75
49.48%
107.08
114.24
-6.27%
77.14
127.35
-39.43%
23.53
139.09
-83.08%
Expenses
141.87
93.03
52.50%
109.35
128.97
-15.21%
85.74
140.42
-38.94%
39.42
144.25
-72.67%
EBITDA
-22.67
-13.27
-
-2.27
-14.73
-
-8.59
-13.07
-
-15.90
-5.16
-
EBIDTM
-19.01%
-16.65%
-2.12%
-12.90%
-11.14%
-10.27%
-67.55%
-3.71%
Other Income
1.23
2.12
-41.98%
0.15
0.78
-80.77%
0.81
1.25
-35.20%
1.52
4.93
-69.17%
Interest
14.52
7.69
88.82%
13.47
5.47
146.25%
12.99
5.34
143.26%
12.63
4.97
154.12%
Depreciation
8.61
7.54
14.19%
7.30
7.65
-4.58%
7.40
7.71
-4.02%
9.45
9.67
-2.28%
PBT
-44.58
44.06
-
-22.89
-27.07
-
-28.18
-24.87
-
-36.46
-14.87
-
Tax
3.76
2.58
45.74%
0.00
0.00
0
0.00
0.00
0
0.00
-1.12
-
PAT
-48.34
41.48
-
-22.89
-27.07
-
-28.18
-24.87
-
-36.46
-13.74
-
PATM
-40.55%
52.01%
-21.38%
-23.69%
-36.52%
-19.53%
-154.97%
-9.88%
EPS
-6.73
2.91
-
-3.33
-3.92
-
-4.07
-3.84
-
-5.07
-1.91
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
326.96
461.04
594.51
609.57
715.75
831.58
885.03
831.17
853.61
939.37
714.01
Net Sales Growth
-28.99%
-22.45%
-2.47%
-14.83%
-13.93%
-6.04%
6.48%
-2.63%
-9.13%
31.56%
 
Cost Of Goods Sold
252.35
351.13
347.20
307.68
399.53
444.06
468.42
428.32
486.08
532.89
400.67
Gross Profit
74.61
109.91
247.31
301.89
316.21
387.52
416.62
402.85
367.53
406.49
313.34
GP Margin
22.82%
23.84%
41.60%
49.53%
44.18%
46.60%
47.07%
48.47%
43.06%
43.27%
43.88%
Total Expenditure
376.38
511.10
596.23
606.00
692.01
813.06
882.86
844.83
889.84
854.26
637.26
Power & Fuel Cost
-
12.73
68.22
97.04
84.04
95.20
137.21
130.78
75.95
39.91
27.70
% Of Sales
-
2.76%
11.47%
15.92%
11.74%
11.45%
15.50%
15.73%
8.90%
4.25%
3.88%
Employee Cost
-
79.17
84.30
85.27
81.25
77.66
74.25
70.72
70.90
48.30
36.55
% Of Sales
-
17.17%
14.18%
13.99%
11.35%
9.34%
8.39%
8.51%
8.31%
5.14%
5.12%
Manufacturing Exp.
-
10.27
33.70
50.44
49.88
69.62
56.10
51.57
39.28
29.89
19.56
% Of Sales
-
2.23%
5.67%
8.27%
6.97%
8.37%
6.34%
6.20%
4.60%
3.18%
2.74%
General & Admin Exp.
-
26.27
28.07
27.88
29.63
33.69
33.94
37.56
50.45
31.43
31.23
% Of Sales
-
5.70%
4.72%
4.57%
4.14%
4.05%
3.83%
4.52%
5.91%
3.35%
4.37%
Selling & Distn. Exp.
-
25.16
29.68
32.20
42.66
87.58
109.43
118.35
166.45
169.57
119.41
% Of Sales
-
5.46%
4.99%
5.28%
5.96%
10.53%
12.36%
14.24%
19.50%
18.05%
16.72%
Miscellaneous Exp.
-
6.38
5.06
5.48
5.01
5.25
3.51
7.53
0.71
2.27
119.41
% Of Sales
-
1.38%
0.85%
0.90%
0.70%
0.63%
0.40%
0.91%
0.08%
0.24%
0.30%
EBITDA
-49.43
-50.06
-1.72
3.57
23.74
18.52
2.17
-13.66
-36.23
85.11
76.75
EBITDA Margin
-15.12%
-10.86%
-0.29%
0.59%
3.32%
2.23%
0.25%
-1.64%
-4.24%
9.06%
10.75%
Other Income
3.71
9.08
2.00
5.07
1.87
1.50
2.00
1.83
1.68
0.37
1.16
Interest
53.61
23.48
22.42
14.13
8.31
12.07
50.31
150.05
154.05
75.13
28.13
Depreciation
32.76
38.64
39.23
80.53
49.67
62.54
69.78
47.43
42.18
32.70
22.93
PBT
-132.11
-103.10
-61.37
-86.03
-32.37
-54.60
-115.91
-209.31
-230.78
-22.34
26.86
Tax
3.76
1.23
-1.32
-22.92
1.19
1.20
2.30
1.57
4.86
0.04
2.08
Tax Rate
-2.85%
-1.73%
2.15%
-14.16%
-3.68%
-2.10%
-1.98%
-0.75%
-2.11%
-0.07%
7.74%
PAT
-135.87
-47.44
-53.66
188.89
-33.36
-60.18
-119.33
-211.06
-235.64
-56.85
24.78
PAT before Minority Interest
-133.87
-72.20
-60.06
184.76
-33.55
-58.33
-118.22
-210.88
-235.64
-56.85
24.78
Minority Interest
2.00
24.76
6.40
4.13
0.19
-1.85
-1.11
-0.18
0.00
0.00
0.00
PAT Margin
-41.56%
-10.29%
-9.03%
30.99%
-4.66%
-7.24%
-13.48%
-25.39%
-27.61%
-6.05%
3.47%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-18.90
-6.60
-7.46
26.27
-4.64
-8.37
-16.60
-29.35
-32.77
-7.91
3.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
63.75
111.72
165.22
-129.32
-98.03
-37.56
90.20
271.84
478.45
535.70
Share Capital
71.86
71.86
71.86
54.70
54.70
54.70
54.70
32.60
32.60
32.12
Total Reserves
-8.11
22.36
75.87
-184.02
-152.73
-92.26
35.50
211.24
445.85
503.10
Non-Current Liabilities
559.47
750.80
823.13
496.46
692.75
823.14
960.05
1,234.54
355.81
322.78
Secured Loans
557.57
748.97
819.88
470.36
0.00
0.00
866.84
1,133.56
272.70
244.23
Unsecured Loans
0.00
0.00
0.00
0.00
661.37
792.12
21.62
23.18
38.00
0.00
Long Term Provisions
1.86
1.79
1.90
1.83
2.36
2.32
2.85
0.00
0.00
0.00
Current Liabilities
419.36
434.42
342.34
1,097.19
917.20
747.05
588.90
178.43
935.87
630.74
Trade Payables
166.03
207.09
166.12
166.35
182.33
165.95
145.56
88.37
494.03
243.43
Other Current Liabilities
233.65
208.44
157.34
799.76
601.71
483.88
379.03
51.47
119.11
101.68
Short Term Borrowings
16.27
15.49
15.25
129.23
130.20
94.77
62.90
37.47
321.59
283.61
Short Term Provisions
3.41
3.40
3.63
1.85
2.95
2.45
1.41
1.12
1.14
2.02
Total Liabilities
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
1,490.18
Net Block
457.94
518.43
548.08
624.07
665.63
712.34
781.83
817.95
741.45
563.40
Gross Block
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
683.31
Accumulated Depreciation
589.66
524.58
486.37
407.06
357.92
314.37
240.20
193.10
152.12
119.91
Non Current Assets
515.82
594.41
604.44
681.92
724.91
775.39
839.11
877.50
799.11
695.83
Capital Work in Progress
5.05
6.05
4.29
2.97
2.96
6.41
9.64
6.94
6.31
77.64
Non Current Investment
0.00
0.25
0.25
0.25
0.25
0.25
0.26
0.26
0.26
5.26
Long Term Loans & Adv.
27.62
47.03
28.09
31.34
56.07
56.39
47.38
52.35
51.08
49.52
Other Non Current Assets
25.20
22.65
23.73
23.29
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
512.60
713.14
743.26
803.55
806.18
774.56
816.25
823.35
971.02
794.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.09
0.10
0.10
Inventories
281.21
343.87
359.38
499.84
499.16
498.80
528.14
556.10
700.29
598.36
Sundry Debtors
144.87
209.76
202.61
150.20
156.77
124.75
129.67
95.43
95.54
109.40
Cash & Bank
10.67
60.16
66.57
20.81
24.59
24.73
28.82
38.07
58.22
26.40
Other Current Assets
75.84
6.08
6.02
19.57
125.66
126.29
129.51
133.66
116.88
60.08
Short Term Loans & Adv.
71.09
93.27
108.67
113.13
80.07
89.38
84.92
81.63
70.56
49.67
Net Current Assets
93.24
278.72
400.92
-293.64
-111.02
27.51
227.36
644.92
35.15
163.61
Total Assets
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
1,490.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
34.61
25.20
369.81
31.00
8.58
11.22
50.71
-279.11
142.76
94.49
PBT
-103.10
-61.37
188.69
-33.52
-57.13
-115.91
-209.31
-232.53
-56.82
26.86
Adjustment
62.11
61.75
94.49
57.65
76.76
119.90
197.66
196.53
108.20
50.72
Changes in Working Capital
63.85
24.10
109.56
5.88
-10.25
10.12
66.03
-240.77
92.64
20.69
Cash after chg. in Working capital
22.86
24.47
392.73
30.01
9.39
14.11
54.37
-276.76
144.03
98.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
11.75
0.73
-22.92
1.00
-0.82
-2.89
-3.66
-2.35
-1.27
-3.79
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
-4.01
-11.44
-5.96
-9.57
-11.00
-0.18
-14.20
-119.58
-139.80
-180.54
Net Fixed Assets
-3.49
-10.07
-4.00
-6.88
14.27
-2.97
-4.93
-10.84
-137.93
-177.79
Net Investments
20.40
0.00
0.00
0.00
0.00
3.99
-0.01
-19.39
-2.10
-0.68
Others
-20.92
-1.37
-1.96
-2.69
-25.27
-1.20
-9.26
-89.35
0.23
-2.07
Cash from Financing Activity
-35.86
-15.90
-366.87
-25.09
3.72
-14.55
-45.60
395.78
55.39
89.82
Net Cash Inflow / Outflow
-5.26
-2.13
-3.02
-3.66
1.30
-3.51
-9.09
-2.91
58.35
3.77
Opening Cash & Equivalents
15.93
18.06
20.80
24.58
24.73
28.82
38.07
58.22
9.97
22.64
Closing Cash & Equivalent
10.67
15.93
18.06
20.80
24.59
24.73
28.82
38.07
58.22
26.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
8.87
13.11
20.56
-23.64
-17.92
-6.87
16.49
74.80
146.76
166.61
ROA
-6.18%
-4.52%
13.04%
-2.22%
-3.79%
-7.38%
-12.57%
-13.58%
-3.49%
1.84%
ROE
-91.41%
-49.65%
2007.78%
0.00%
0.00%
-449.18%
-126.26%
-65.25%
-11.22%
4.73%
ROCE
-5.30%
-3.82%
15.65%
-1.96%
-3.53%
-4.88%
-4.11%
-5.68%
1.56%
5.22%
Fixed Asset Turnover
0.44
0.57
0.60
0.73
0.84
0.90
0.85
0.93
1.22
1.26
Receivable days
140.38
126.59
104.35
75.21
59.37
50.62
47.52
39.49
38.90
49.93
Inventory Days
247.44
215.88
254.14
244.76
210.46
204.31
228.89
259.82
246.47
242.97
Payable days
141.09
113.55
96.56
88.88
74.77
64.39
52.21
148.31
140.95
118.29
Cash Conversion Cycle
246.72
228.92
261.93
231.09
195.06
190.54
224.20
151.00
144.42
174.60
Total Debt/Equity
11.49
9.39
5.95
-10.32
-13.78
-35.58
14.39
5.01
1.53
1.13
Interest Cover
-2.02
-1.74
12.45
-2.90
-3.73
-1.30
-0.39
-0.50
0.24
1.96

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.