Nifty
:
17853.20
Sensex
:
60048.47
30.25 (0.17%)
163.11 (0.27%)
Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

NLC India Ltd.

Power Generation/Distribution

Rating :
39/99

BSE: 513683 | NSE: NLCINDIA

NSE BSE
56.00
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  57.00
  •  57.60
  •  55.80
  •  56.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1478892
  •  837.24
  •  73.75
  •  46.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,772.10
  • 5.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34,217.72
  • 4.46%
  • 0.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 79.20%
  • 0.47%
  • 7.47%
  • FII
  • DII
  • Others
  • 0.41%
  • 7.75%
  • 4.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.30
  • -2.36
  • -0.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.71
  • -3.21
  • 7.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.71
  • -11.76
  • -4.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.56
  • 5.67
  • 5.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.80
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.80
  • 5.94
  • 5.96

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
3,036.46
2,699.00
12.50%
2,839.55
3,069.33
-7.49%
2,214.86
2,742.60
-19.24%
2,092.68
2,426.42
-13.75%
Expenses
1,960.70
1,685.62
16.32%
1,680.05
1,821.30
-7.76%
1,679.91
1,749.71
-3.99%
1,530.84
1,717.91
-10.89%
EBITDA
1,075.76
1,013.38
6.16%
1,159.50
1,248.03
-7.09%
534.95
992.89
-46.12%
561.84
708.51
-20.70%
EBIDTM
35.43%
37.55%
40.83%
40.66%
24.15%
36.20%
26.85%
29.20%
Other Income
185.33
366.80
-49.47%
710.93
335.81
111.71%
408.43
350.58
16.50%
416.17
337.27
23.39%
Interest
268.44
361.58
-25.76%
305.99
354.65
-13.72%
315.32
282.82
11.49%
329.68
286.58
15.04%
Depreciation
429.15
401.50
6.89%
413.16
449.64
-8.11%
385.39
331.42
16.28%
384.16
289.29
32.79%
PBT
563.36
531.55
5.98%
1,145.76
778.47
47.18%
288.11
729.06
-60.48%
288.98
468.79
-38.36%
Tax
205.82
188.14
9.40%
388.83
280.90
38.42%
105.01
329.05
-68.09%
227.05
197.91
14.72%
PAT
357.54
343.41
4.11%
756.93
497.57
52.13%
183.10
400.01
-54.23%
61.93
270.88
-77.14%
PATM
11.77%
12.72%
26.66%
16.21%
8.27%
14.59%
2.96%
11.16%
EPS
2.51
2.44
2.87%
5.43
3.51
54.70%
1.23
2.88
-57.29%
0.37
1.92
-80.73%

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
10,183.55
9,846.09
10,320.56
9,870.93
11,281.95
11,094.37
7,875.74
6,087.68
5,967.23
5,590.07
4,866.85
Net Sales Growth
-6.89%
-4.60%
4.56%
-12.51%
1.69%
40.87%
29.37%
2.02%
6.75%
14.86%
 
Cost Of Goods Sold
309.17
-54.47
81.99
242.92
67.44
-436.71
-368.48
-204.66
-72.54
-72.18
-2.88
Gross Profit
9,874.38
9,900.56
10,238.57
9,628.01
11,214.51
11,531.08
8,244.22
6,292.34
6,039.77
5,662.25
4,869.73
GP Margin
96.96%
100.55%
99.21%
97.54%
99.40%
103.94%
104.68%
103.36%
101.22%
101.29%
100.06%
Total Expenditure
6,851.50
7,099.62
7,038.49
7,951.89
8,125.53
7,861.76
6,323.71
4,191.34
4,047.52
3,589.46
3,133.48
Power & Fuel Cost
-
1,667.03
1,780.92
1,879.23
1,745.93
1,603.37
899.49
127.51
92.31
72.19
96.15
% Of Sales
-
16.93%
17.26%
19.04%
15.48%
14.45%
11.42%
2.09%
1.55%
1.29%
1.98%
Employee Cost
-
2,754.81
2,874.96
3,026.98
3,163.05
2,343.58
2,288.50
2,214.88
2,191.57
1,952.42
1,695.88
% Of Sales
-
27.98%
27.86%
30.67%
28.04%
21.12%
29.06%
36.38%
36.73%
34.93%
34.85%
Manufacturing Exp.
-
1,600.85
1,434.73
1,506.93
1,549.56
1,590.19
1,552.83
1,488.28
1,435.24
1,227.53
1,043.51
% Of Sales
-
16.26%
13.90%
15.27%
13.73%
14.33%
19.72%
24.45%
24.05%
21.96%
21.44%
General & Admin Exp.
-
772.28
817.33
714.92
720.17
1,790.21
916.23
496.17
342.49
324.76
281.82
% Of Sales
-
7.84%
7.92%
7.24%
6.38%
16.14%
11.63%
8.15%
5.74%
5.81%
5.79%
Selling & Distn. Exp.
-
28.14
32.55
12.47
22.85
7.14
24.14
30.84
22.91
13.55
36.50
% Of Sales
-
0.29%
0.32%
0.13%
0.20%
0.06%
0.31%
0.51%
0.38%
0.24%
0.75%
Miscellaneous Exp.
-
330.98
16.01
568.44
856.53
980.03
1,049.40
93.36
126.52
135.17
36.50
% Of Sales
-
3.36%
0.16%
5.76%
7.59%
8.83%
13.32%
1.53%
2.12%
2.42%
2.08%
EBITDA
3,332.05
2,746.47
3,282.07
1,919.04
3,156.42
3,232.61
1,552.03
1,896.34
1,919.71
2,000.61
1,733.37
EBITDA Margin
32.72%
27.89%
31.80%
19.44%
27.98%
29.14%
19.71%
31.15%
32.17%
35.79%
35.62%
Other Income
1,720.86
2,475.53
1,575.01
2,498.25
1,384.28
868.58
558.79
731.68
1,061.25
589.41
752.09
Interest
1,219.43
1,312.57
1,174.38
699.92
547.85
588.28
467.33
149.63
181.58
193.39
149.54
Depreciation
1,611.86
1,584.21
1,334.15
1,120.76
1,231.62
1,043.53
910.11
440.62
517.28
512.31
430.18
PBT
2,286.21
2,325.22
2,348.55
2,596.61
2,761.23
2,469.38
733.38
2,037.77
2,282.10
1,884.32
1,905.74
Tax
926.71
909.03
892.95
1,024.05
863.89
-167.38
637.03
803.65
707.25
587.90
572.56
Tax Rate
40.53%
40.32%
38.08%
39.98%
30.63%
-7.31%
90.36%
33.72%
32.01%
28.74%
28.86%
PAT
1,359.50
1,314.46
1,440.55
1,507.71
1,945.17
2,456.66
67.97
1,579.68
1,501.88
1,457.76
1,411.33
PAT before Minority Interest
1,322.94
1,345.37
1,452.16
1,537.35
1,956.78
2,456.66
67.97
1,579.68
1,501.88
1,457.76
1,411.33
Minority Interest
-36.56
-30.91
-11.61
-29.64
-11.61
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.35%
13.35%
13.96%
15.27%
17.24%
22.14%
0.86%
25.95%
25.17%
26.08%
29.00%
PAT Growth
-10.08%
-8.75%
-4.45%
-22.49%
-20.82%
3,514.33%
-95.70%
5.18%
3.03%
3.29%
 
EPS
9.80
9.48
10.39
10.87
14.03
17.72
0.49
11.39
10.83
10.51
10.18

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
14,100.39
12,905.13
12,769.45
13,351.97
12,126.48
12,781.93
14,875.50
13,902.48
12,950.19
12,039.76
Share Capital
1,386.64
1,386.64
1,386.64
1,528.57
1,528.57
1,677.71
1,677.71
1,677.71
1,677.71
1,677.71
Total Reserves
12,713.75
11,518.49
11,382.81
11,823.40
10,597.91
11,104.22
13,197.79
12,224.77
11,272.48
10,362.05
Non-Current Liabilities
23,202.75
22,296.60
18,024.62
12,303.15
10,670.51
9,418.24
7,970.26
7,577.94
7,476.59
6,425.88
Secured Loans
16,705.64
17,877.68
12,814.96
8,087.95
8,101.94
6,554.46
5,543.30
5,612.00
5,490.00
4,821.40
Unsecured Loans
2,228.80
1,065.51
1,562.33
1,292.39
434.62
495.65
467.46
598.53
526.61
539.63
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
16,031.93
16,718.12
14,205.92
12,570.62
11,691.70
6,847.01
4,235.82
4,585.24
4,015.39
4,071.21
Trade Payables
1,895.69
3,287.69
3,329.06
2,073.56
1,257.70
1,173.83
636.94
461.26
431.13
718.21
Other Current Liabilities
6,047.26
5,584.65
4,991.98
7,227.59
6,382.22
5,475.19
1,479.66
2,083.60
1,672.42
1,482.10
Short Term Borrowings
6,283.17
6,021.37
4,546.53
2,130.53
2,125.23
14.61
0.09
0.00
0.00
0.00
Short Term Provisions
1,805.81
1,824.41
1,338.35
1,138.94
1,926.55
183.38
2,119.13
2,040.38
1,911.84
1,870.90
Total Liabilities
55,231.91
53,687.22
46,101.74
38,911.42
35,162.77
29,687.60
27,449.45
26,226.65
24,573.24
22,606.85
Net Block
26,442.98
24,109.14
17,657.95
16,765.32
15,997.19
16,327.11
6,654.58
6,547.81
6,702.59
6,804.50
Gross Block
33,617.65
29,676.23
21,867.02
19,849.31
17,859.76
17,232.92
15,304.80
14,748.63
14,633.00
14,244.11
Accumulated Depreciation
7,174.67
5,567.09
4,209.07
3,083.99
1,862.57
905.81
8,650.22
8,200.82
7,930.41
7,439.61
Non Current Assets
39,085.33
37,798.46
33,316.26
27,235.90
23,401.40
19,692.63
18,177.40
16,527.54
14,902.54
13,364.05
Capital Work in Progress
11,596.58
12,661.78
13,855.66
8,396.55
5,218.64
2,541.52
10,984.82
9,371.58
7,731.33
5,931.95
Non Current Investment
13.59
13.51
12.69
12.69
12.69
12.69
0.00
103.19
206.38
309.58
Long Term Loans & Adv.
874.39
865.19
1,628.68
1,998.83
2,155.62
802.55
486.88
389.32
249.17
294.19
Other Non Current Assets
157.79
148.84
161.28
62.51
17.26
8.76
51.12
115.64
13.07
23.83
Current Assets
16,146.58
15,888.76
12,785.48
11,675.52
11,761.37
9,994.97
9,272.05
9,699.11
9,670.70
9,242.80
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
103.20
103.20
103.20
103.20
Inventories
1,623.84
1,683.75
1,720.10
2,089.42
2,336.00
1,508.92
898.63
681.69
683.72
506.19
Sundry Debtors
7,521.50
8,509.79
6,186.95
4,558.03
4,793.45
3,737.84
2,282.07
2,204.45
3,800.27
3,647.03
Cash & Bank
784.56
432.68
531.07
368.47
515.05
3,615.03
3,577.60
4,273.87
2,876.13
3,347.08
Other Current Assets
6,216.68
1,959.55
2,468.84
3,125.96
4,116.87
1,133.18
2,410.55
2,435.90
2,207.38
1,639.30
Short Term Loans & Adv.
3,627.05
3,302.99
1,878.52
1,533.64
2,467.78
786.31
2,211.40
2,186.54
2,045.80
1,477.11
Net Current Assets
114.65
-829.36
-1,420.44
-895.10
69.67
3,147.96
5,036.23
5,113.87
5,655.31
5,171.59
Total Assets
55,231.91
53,687.22
46,101.74
38,911.42
35,162.77
29,687.60
27,449.45
26,226.65
24,573.24
22,606.85

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
4,389.70
1,646.76
1,620.07
4,533.36
1,225.28
1,300.53
1,579.74
3,736.98
1,206.77
-27.00
PBT
2,254.40
2,345.11
2,561.40
2,820.67
3,162.84
1,611.34
2,383.33
2,209.13
2,045.66
1,983.89
Adjustment
2,783.53
2,541.97
1,615.45
2,243.36
1,472.84
1,101.04
93.12
11.59
174.95
29.77
Changes in Working Capital
-341.51
-2,746.75
-2,053.40
-68.68
-2,907.71
-885.03
-133.17
2,006.44
-476.41
-1,563.58
Cash after chg. in Working capital
4,696.42
2,140.33
2,123.45
4,995.35
1,727.97
1,827.35
2,343.28
4,227.16
1,744.20
450.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-328.38
-496.40
-500.65
-556.80
-503.91
-525.66
-762.86
-489.12
-539.79
-478.10
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
21.66
2.83
-2.73
94.81
1.22
-1.16
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,212.26
-5,811.77
-6,119.07
-4,593.06
-4,331.82
-1,379.68
-1,469.27
-1,392.83
-1,108.28
-766.73
Net Fixed Assets
-602.27
-2,940.80
-3,637.13
-3,768.57
-3,226.89
6,714.92
-1,105.98
-656.99
-622.02
-609.66
Net Investments
-102.59
-695.82
-402.21
0.00
-472.25
-15.06
-317.17
-184.49
-235.35
-232.30
Others
-1,507.40
-2,175.15
-2,079.73
-824.49
-632.68
-8,079.54
-46.12
-551.35
-250.91
75.23
Cash from Financing Activity
-2,037.06
4,163.48
4,415.56
98.21
-67.78
62.65
-806.74
-946.41
-569.44
-283.19
Net Cash Inflow / Outflow
140.38
-1.53
-83.44
38.51
-3,174.32
-16.50
-696.27
1,397.74
-470.95
-1,076.92
Opening Cash & Equivalents
16.96
18.49
101.93
63.42
3,237.74
3,254.24
4,273.87
2,876.13
3,347.08
4,424.00
Closing Cash & Equivalent
157.34
16.96
18.49
101.93
63.42
3,237.74
3,577.60
4,273.87
2,876.13
3,347.08

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.)
101.69
93.07
92.09
87.35
79.33
76.19
88.67
82.87
77.19
71.76
ROA
2.47%
2.91%
3.62%
5.28%
7.58%
0.24%
5.89%
5.91%
6.18%
6.52%
ROE
9.96%
11.31%
11.77%
15.36%
19.73%
0.49%
10.98%
11.19%
11.67%
12.16%
ROCE
8.76%
9.58%
10.88%
13.43%
12.84%
5.49%
12.07%
12.00%
12.05%
12.52%
Fixed Asset Turnover
0.31
0.40
0.47
0.60
0.64
0.48
0.41
0.41
0.39
0.35
Receivable days
297.14
259.88
198.66
151.19
139.19
139.50
134.28
183.25
242.68
219.14
Inventory Days
61.31
60.19
70.43
71.55
62.73
55.79
47.30
41.67
38.78
37.38
Payable days
122.47
161.27
130.31
78.56
67.24
58.14
46.48
38.15
55.45
123.29
Cash Conversion Cycle
235.98
158.80
138.78
144.17
134.68
137.14
135.10
186.78
226.01
133.23
Total Debt/Equity
1.93
2.11
1.61
0.99
0.95
0.66
0.44
0.47
0.50
0.48
Interest Cover
2.72
3.00
4.66
6.15
4.89
2.51
16.93
13.17
11.58
14.27

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • NLC India raises Rs 300 crore through Commercial Paper
    24th Sep 2021, 10:57 AM

    The company has allotted 6,000 Nos. of Commercial Paper of a face value of Rs 5,00,000 each

    Read More
  • NLC India raises Rs 500 crore through Commercial Paper
    16th Sep 2021, 11:26 AM

    The company has allotted 10,000 Nos. of Commercial Paper of a face value of Rs 5,00,000 each

    Read More
  • NLC India raises Rs 500 crore through Commercial Paper
    7th Sep 2021, 11:00 AM

    The company allotted 10,000 Nos. of Commercial Paper of a face value of Rs 5,00,000 each

    Read More
  • NLC India raises Rs 600 crore through Commercial Paper
    1st Sep 2021, 15:45 PM

    The company has allotted 12,000 Nos. of Commercial Paper of a face value of Rs 5,00,000 each

    Read More
  • NLC India raises Rs 500 crore through Commercial Paper
    27th Aug 2021, 10:58 AM

    The company has allotted 10,000 Nos. of Commercial Paper of a face value of Rs 5,00,000 each

    Read More
  • NLC India raises Rs 750 crore through Commercial Paper
    20th Aug 2021, 09:56 AM

    The company has allotted 15,000 Nos. of Commercial Paper of a face value of Rs 5 lakh each on August 18, 2021

    Read More
  • NLC India reports 55% rise in Q4 consolidated net profit
    28th Jun 2021, 15:37 PM

    Total consolidated income of the company increased by 4.27% at Rs 3,550.48 crore for Q4FY21

    Read More
  • NLC India raises Rs 300 crore through Commercial Paper
    26th Jun 2021, 09:02 AM

    The company has allotted 6,000 Nos. of Commercial Paper of a face value of Rs 5 lakh each on June 25, 2021

    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.