Nifty
:
11607.30
Sensex
:
39116.28
333.10 (2.95%)
1101.66 (2.90%)
Nifty
Sensex
:
:
11607.30
39116.28
333.10 (2.95%)
1101.66 (2.90%)

NLC India Ltd.

Power Generation/Distribution

Rating :
50/99

BSE: 513683 | NSE: NLCINDIA

NSE BSE
59.75
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  56.70
  •  60.80
  •  56.70
  •  57.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  540759
  •  318.38
  •  85.40
  •  49.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,285.15
  • 7.24
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,352.48
  • 7.58%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 81.91%
  • 0.33%
  • 2.65%
  • FII
  • DII
  • Others
  • 2.96%
  • 11.08%
  • 1.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.66
  • 3.26
  • -5.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.11
  • -9.38
  • -13.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.16
  • -4.32
  • -18.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.58
  • 8.25
  • 7.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 0.90
  • 0.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.96
  • 5.06
  • 5.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
2,082.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,446.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
635.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
30.52%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
248.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
250.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
263.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
368.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
85.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
283.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
13.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
9,870.93
11,281.95
11,094.37
7,875.74
6,087.68
5,967.23
5,590.07
4,866.85
4,295.95
4,121.02
Net Sales Growth
-
-12.51%
1.69%
40.87%
29.37%
2.02%
6.75%
14.86%
13.29%
4.24%
 
Cost Of Goods Sold
-
242.92
67.44
-436.71
-368.48
-204.66
-72.54
-72.18
-2.88
-6.64
30.20
Gross Profit
-
9,628.01
11,214.51
11,531.08
8,244.22
6,292.34
6,039.77
5,662.25
4,869.73
4,302.59
4,090.82
GP Margin
-
97.54%
99.40%
103.94%
104.68%
103.36%
101.22%
101.29%
100.06%
100.15%
99.27%
Total Expenditure
-
7,951.89
8,128.73
7,861.76
6,323.71
4,191.34
4,047.52
3,589.46
3,133.48
2,699.08
2,823.84
Power & Fuel Cost
-
1,879.23
1,745.93
1,603.37
899.49
127.51
92.31
72.19
96.15
85.16
51.66
% Of Sales
-
19.04%
15.48%
14.45%
11.42%
2.09%
1.55%
1.29%
1.98%
1.98%
1.25%
Employee Cost
-
3,026.98
3,163.05
2,343.58
2,288.50
2,214.88
2,191.57
1,952.42
1,695.88
1,398.80
1,690.85
% Of Sales
-
30.67%
28.04%
21.12%
29.06%
36.38%
36.73%
34.93%
34.85%
32.56%
41.03%
Manufacturing Exp.
-
1,506.93
1,549.56
1,590.19
1,552.83
1,488.28
1,435.24
1,227.53
1,043.51
915.72
973.10
% Of Sales
-
15.27%
13.73%
14.33%
19.72%
24.45%
24.05%
21.96%
21.44%
21.32%
23.61%
General & Admin Exp.
-
715.24
720.17
1,790.21
916.23
496.17
342.49
324.76
281.82
193.92
85.00
% Of Sales
-
7.25%
6.38%
16.14%
11.63%
8.15%
5.74%
5.81%
5.79%
4.51%
2.06%
Selling & Distn. Exp.
-
12.47
11.82
7.14
24.14
30.84
22.91
13.55
36.50
55.18
52.80
% Of Sales
-
0.13%
0.10%
0.06%
0.31%
0.51%
0.38%
0.24%
0.75%
1.28%
1.28%
Miscellaneous Exp.
-
568.12
895.71
980.03
1,049.40
93.36
126.52
135.17
101.40
144.06
52.80
% Of Sales
-
5.76%
7.94%
8.83%
13.32%
1.53%
2.12%
2.42%
2.08%
3.35%
1.81%
EBITDA
-
1,919.04
3,153.22
3,232.61
1,552.03
1,896.34
1,919.71
2,000.61
1,733.37
1,596.87
1,297.18
EBITDA Margin
-
19.44%
27.95%
29.14%
19.71%
31.15%
32.17%
35.79%
35.62%
37.17%
31.48%
Other Income
-
2,498.25
1,384.28
868.58
558.79
731.68
1,061.25
589.41
752.09
596.25
602.59
Interest
-
699.92
547.85
588.28
467.33
149.63
181.58
193.39
149.54
112.77
41.02
Depreciation
-
1,120.76
1,228.42
1,043.53
910.11
440.62
517.28
512.31
430.18
412.87
253.89
PBT
-
2,596.61
2,761.23
2,469.38
733.38
2,037.77
2,282.10
1,884.32
1,905.74
1,667.48
1,604.86
Tax
-
1,024.05
863.89
-167.38
637.03
803.65
707.25
587.90
572.56
386.22
357.40
Tax Rate
-
39.98%
30.63%
-7.31%
90.36%
33.72%
32.01%
28.74%
28.86%
22.93%
22.27%
PAT
-
1,507.71
1,956.78
2,456.66
67.97
1,579.68
1,501.88
1,457.76
1,411.33
1,298.28
1,247.46
PAT before Minority Interest
-
1,537.35
1,956.78
2,456.66
67.97
1,579.68
1,501.88
1,457.76
1,411.33
1,298.28
1,247.46
Minority Interest
-
-29.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
15.27%
17.34%
22.14%
0.86%
25.95%
25.17%
26.08%
29.00%
30.22%
30.27%
PAT Growth
-
-22.95%
-20.35%
3,514.33%
-95.70%
5.18%
3.03%
3.29%
8.71%
4.07%
 
Unadjusted EPS
-
10.36
12.80
14.66
0.41
9.42
8.95
8.69
8.41
7.74
7.44

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
12,769.45
13,351.97
12,126.48
12,781.93
14,875.50
13,902.48
12,950.19
12,039.76
11,174.40
10,324.67
Share Capital
1,386.64
1,528.57
1,528.57
1,677.71
1,677.71
1,677.71
1,677.71
1,677.71
1,677.71
1,677.71
Total Reserves
11,382.81
11,823.40
10,597.91
11,104.22
13,197.79
12,224.77
11,272.48
10,362.05
9,496.69
8,646.96
Non-Current Liabilities
18,024.62
12,303.15
10,670.51
9,418.24
7,970.26
7,577.94
7,476.59
6,425.88
5,404.58
4,919.71
Secured Loans
12,814.96
8,087.95
8,101.94
6,554.46
5,543.30
5,612.00
5,490.00
4,821.40
3,882.50
3,509.42
Unsecured Loans
1,562.33
1,292.39
434.62
495.65
467.46
598.53
526.61
539.63
519.85
839.86
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
14,205.92
14,253.11
11,691.70
6,847.01
4,235.82
4,585.24
4,015.39
4,071.21
4,058.08
4,498.63
Trade Payables
3,329.06
1,023.68
1,257.70
1,173.83
636.94
461.26
431.13
718.21
1,517.48
1,765.52
Other Current Liabilities
4,991.98
8,284.86
6,382.22
5,475.19
1,479.66
2,083.60
1,672.42
1,482.10
957.57
790.87
Short Term Borrowings
4,546.53
2,130.53
2,125.23
14.61
0.09
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1,338.35
2,814.04
1,926.55
183.38
2,119.13
2,040.38
1,911.84
1,870.90
1,583.03
1,942.24
Total Liabilities
46,101.74
40,593.91
35,162.77
29,687.60
27,449.45
26,226.65
24,573.24
22,606.85
20,692.06
19,776.01
Net Block
17,657.95
16,765.32
15,997.19
16,327.11
6,654.58
6,547.81
6,702.59
6,804.50
6,851.38
5,283.32
Gross Block
21,867.02
19,849.31
17,859.76
17,232.92
15,304.80
14,748.63
14,633.00
14,244.11
13,918.25
11,981.32
Accumulated Depreciation
4,209.07
3,083.99
1,862.57
905.81
8,650.22
8,200.82
7,930.41
7,439.61
7,066.87
6,698.00
Non Current Assets
33,316.26
27,225.64
23,401.40
19,692.63
18,177.40
16,527.54
14,902.54
13,364.05
11,884.86
10,658.32
Capital Work in Progress
13,855.66
8,396.55
5,218.64
2,541.52
10,984.82
9,371.58
7,731.33
5,931.95
4,144.52
4,755.83
Non Current Investment
12.69
12.69
12.69
12.69
0.00
103.19
206.38
309.58
412.78
619.17
Long Term Loans & Adv.
1,628.68
1,988.57
2,155.62
802.55
486.88
389.32
249.17
294.19
433.10
0.00
Other Non Current Assets
161.28
62.51
17.26
8.76
51.12
115.64
13.07
23.83
43.08
0.00
Current Assets
12,785.48
13,368.27
11,761.37
9,994.97
9,272.05
9,699.11
9,670.70
9,242.80
8,807.20
9,018.52
Current Investments
0.00
0.00
0.00
0.00
103.20
103.20
103.20
103.20
103.20
0.00
Inventories
1,720.10
2,089.42
2,336.00
1,508.92
898.63
681.69
683.72
506.19
491.71
502.96
Sundry Debtors
6,186.95
4,558.03
4,793.45
3,737.84
2,282.07
2,204.45
3,800.27
3,647.03
2,202.39
1,611.62
Cash & Bank
531.07
368.47
515.05
3,615.03
3,577.60
4,273.87
2,876.13
3,347.08
4,424.00
4,826.61
Other Current Assets
4,347.36
3,125.96
1,649.09
346.87
2,410.55
2,435.90
2,207.38
1,639.30
1,585.90
2,077.33
Short Term Loans & Adv.
1,878.52
3,226.39
2,467.78
786.31
2,211.40
2,186.54
2,045.80
1,477.11
1,405.02
1,907.76
Net Current Assets
-1,420.44
-884.84
69.67
3,147.96
5,036.23
5,113.87
5,655.31
5,171.59
4,749.12
4,519.89
Total Assets
46,101.74
40,593.91
35,162.77
29,687.60
27,449.45
26,226.65
24,573.24
22,606.85
20,692.06
19,776.01

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
1,620.06
4,533.36
1,225.28
1,300.53
1,579.74
3,736.98
1,206.77
-27.00
182.87
531.89
PBT
2,561.40
2,869.70
3,162.84
1,611.34
2,383.33
2,209.13
2,045.66
1,983.89
1,684.50
1,601.69
Adjustment
1,615.44
2,164.68
1,472.84
1,101.04
93.12
11.59
174.95
29.77
-67.19
-206.96
Changes in Working Capital
-2,053.40
-56.79
-2,907.71
-885.03
-133.17
2,006.44
-476.41
-1,563.58
-1,142.78
-434.33
Cash after chg. in Working capital
2,123.44
4,977.59
1,727.97
1,827.35
2,343.28
4,227.16
1,744.20
450.08
474.53
960.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-500.65
-539.05
-503.91
-525.66
-762.86
-489.12
-539.79
-478.10
-289.49
-431.40
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
-2.73
94.82
1.22
-1.16
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-6,119.07
-4,593.06
-4,331.82
-1,379.68
-1,469.27
-1,392.83
-1,108.28
-766.73
-756.53
-443.24
Net Fixed Assets
-3,637.13
-3,768.57
-3,226.89
6,714.92
-1,105.98
-656.99
-622.02
-609.66
-627.94
-825.47
Net Investments
-402.21
0.00
-472.25
-15.06
-317.17
-184.49
-235.35
-232.30
80.19
-233.55
Others
-2,079.73
-824.49
-632.68
-8,079.54
-46.12
-551.35
-250.91
75.23
-208.78
615.78
Cash from Financing Activity
4,415.56
98.21
-67.78
62.65
-806.74
-946.41
-569.44
-283.19
171.05
-744.37
Net Cash Inflow / Outflow
-83.45
38.51
-3,174.32
-16.50
-696.27
1,397.74
-470.95
-1,076.92
-402.61
-655.72
Opening Cash & Equivalents
101.94
63.42
3,237.74
3,254.24
4,273.87
2,876.13
3,347.08
4,424.00
4,826.61
5,482.33
Closing Cash & Equivalent
18.49
101.93
63.42
3,237.74
3,577.60
4,273.87
2,876.13
3,347.08
4,424.00
4,826.61

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.)
92.09
87.35
79.33
76.19
88.67
82.87
77.19
71.76
66.61
60.95
ROA
3.62%
5.17%
7.58%
0.24%
5.89%
5.91%
6.18%
6.52%
6.42%
6.59%
ROE
11.77%
15.36%
19.73%
0.49%
10.98%
11.19%
11.67%
12.16%
12.13%
12.70%
ROCE
10.88%
13.43%
12.84%
5.49%
12.07%
12.00%
12.05%
12.52%
11.65%
11.67%
Fixed Asset Turnover
0.47
0.60
0.64
0.48
0.41
0.41
0.39
0.35
0.33
0.36
Receivable days
198.66
151.19
139.19
139.50
134.28
183.25
242.68
219.14
162.01
105.98
Inventory Days
70.43
71.55
62.73
55.79
47.30
41.67
38.78
37.38
42.25
46.00
Payable days
130.31
53.90
67.24
58.14
46.48
38.15
55.45
123.29
208.53
179.34
Cash Conversion Cycle
138.78
168.83
134.68
137.14
135.10
186.78
226.01
133.23
-4.27
-27.36
Total Debt/Equity
1.61
0.99
0.95
0.66
0.44
0.47
0.50
0.48
0.46
0.43
Interest Cover
4.66
6.15
4.89
2.51
16.93
13.17
11.58
14.27
15.94
40.12

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • NLC India inks MoU with Indian Institute of Science
    20th Sep 2019, 11:51 AM

    The MoU is to set up an innovation and incubation centre

    Read More
  • Neyveli Lignite - Quarterly Results
    6th Aug 2019, 15:30 PM

    Read More
  • NLC India re-commissions Unit 6 of Thermal Power Station - II
    16th Jul 2019, 10:33 AM

    The Unit has attained full load of 210 MW on July 14, 2019

    Read More
  • NLC India commissions 63 MW capacity out of 100 MW Solar PV power plant in Tamil Nadu
    10th Jul 2019, 10:21 AM

    The commercial operation has been declared with effect from July 07, 2019

    Read More
  • NLC India commissions 100 MW Solar PV power plant in Tamil Nadu
    19th Jun 2019, 09:00 AM

    The company has commissioned 100 MW Solar PV power plant out of 709 MW solar power projects

    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.