Nifty

:

24378.10

Sensex

:

78516.49

-198.50 (-0.81%)
-756.84 (-0.95%)

Login

Nifty
Sensex

:
:

24378.10
78516.49

-198.50 (-0.81%)
-756.84 (-0.95%)

Northern Spirits Ltd.

Trading

Rating :

63/99

BSE: 542628 | NSE: Not Listed

Watchlist

NSE BSE

132.49

22-Apr-2026

Open
High
Low
Previous Close

131.3
133.8
130.1
132.13

Volume
Traded Value (lacs)
52 Week High
52 Week Low

7130
943615
133.8
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

212.66
8.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

377.29
0.23%
1.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

89.69
66.25
28.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
41.63
15.49

PAT CAGR (%)

10 Years
5 Years
3 Years

-
50.55
27.32

P:E (Median)

8 Years
5 Years
3 Years

-
18.91
19.18

P:BV (Average)

8 Years
5 Years
3 Years

-
3.28
3.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
16.87
16.33

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 596.24 528.16 12.89% 562.68 487.41 15.44% 534.13 460.56 15.97% 466.48 324.44 43.78%
Expenses 583.66 507.03 15.11% 548.98 478.01 14.85% 520.61 450.94 15.45% 460.19 315.90 45.68%
EBITDA 12.58 21.14 -40.49% 13.70 9.41 45.59% 13.52 9.62 40.54% 6.29 8.55 -26.43%
EBIDTM 2.11% 4.00% 2.43% 1.93% 2.53% 2.09% 1.35% 2.63%
Other Income 0.25 0.13 92.31% 0.36 0.50 -28.00% 0.34 0.00 0 0.23 0.37 -37.84%
Interest 3.19 9.10 -64.95% 3.95 2.56 54.30% 4.02 1.50 168.00% 3.02 1.98 52.53%
Depreciation 0.20 0.06 233.33% 0.13 0.05 160.00% 0.13 0.06 116.67% 0.13 0.08 62.50%
PBT 9.45 12.11 -21.97% 9.99 7.29 37.04% 9.71 8.06 20.47% 3.36 6.87 -51.09%
Tax 2.27 2.91 -21.99% 2.40 1.70 41.18% 2.33 1.99 17.09% 1.27 2.02 -37.13%
PAT 7.18 9.21 -22.04% 7.59 5.60 35.54% 7.38 6.07 21.58% 2.09 4.85 -56.91%
PATM 1.20% 1.74% 1.35% 1.15% 1.38% 1.32% 0.45% 1.49%
EPS 4.46 5.72 -22.03% 4.71 3.48 35.34% 4.58 3.77 21.49% 1.30 3.01 -56.81%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2,159.53 1,942.61 1,235.31 905.34 267.64 152.98 160.81 110.27 25.87 17.32 3.22 Net Sales Growth 19.94% 57.26% 36.45% 238.27% 74.95% -4.87% 45.83% 326.25% 49.36% 437.89% Cost Of Goods Sold 1,919.42 1,758.17 1,119.38 814.14 219.45 123.43 126.83 75.57 15.83 13.37 2.88 Gross Profit 240.11 184.45 115.93 91.20 48.19 29.55 33.98 34.70 10.03 3.95 0.34 GP Margin 11.12% 9.49% 9.38% 10.07% 18.01% 19.32% 21.13% 31.47% 38.77% 22.81% 10.56% Total Expenditure 2,113.44 1,896.17 1,204.39 882.74 254.69 144.83 152.37 90.10 24.23 16.47 3.65 Power & Fuel Cost - 0.12 0.07 0.05 0.02 0.02 0.02 0.04 0.03 0.02 0.01 % Of Sales - 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.04% 0.12% 0.12% 0.31% Employee Cost - 3.92 3.77 2.30 2.10 1.92 2.16 1.21 0.90 0.66 0.17 % Of Sales - 0.20% 0.31% 0.25% 0.78% 1.26% 1.34% 1.10% 3.48% 3.81% 5.28% Manufacturing Exp. - 114.51 66.57 56.78 28.92 14.89 13.24 10.57 4.73 0.02 0.00 % Of Sales - 5.89% 5.39% 6.27% 10.81% 9.73% 8.23% 9.59% 18.28% 0.12% 0% General & Admin Exp. - 8.87 7.09 5.46 3.76 2.77 2.67 1.59 1.23 0.70 0.52 % Of Sales - 0.46% 0.57% 0.60% 1.40% 1.81% 1.66% 1.44% 4.75% 4.04% 16.15% Selling & Distn. Exp. - 9.75 5.71 3.58 0.40 1.76 7.38 1.04 1.45 1.68 0.05 % Of Sales - 0.50% 0.46% 0.40% 0.15% 1.15% 4.59% 0.94% 5.60% 9.70% 1.55% Miscellaneous Exp. - 0.83 1.81 0.43 0.05 0.04 0.08 0.07 0.06 0.02 0.05 % Of Sales - 0.04% 0.15% 0.05% 0.02% 0.03% 0.05% 0.06% 0.23% 0.12% 0.31% EBITDA 46.09 46.44 30.92 22.60 12.95 8.15 8.44 20.17 1.64 0.85 -0.43 EBITDA Margin 2.13% 2.39% 2.50% 2.50% 4.84% 5.33% 5.25% 18.29% 6.34% 4.91% -13.35% Other Income 1.18 0.87 0.73 0.32 0.14 0.22 0.19 0.29 0.00 0.04 0.18 Interest 14.18 16.18 9.12 7.78 5.00 4.08 3.34 4.68 0.21 0.21 0.24 Depreciation 0.59 0.30 0.23 0.23 0.12 0.16 0.24 0.32 0.07 0.03 0.01 PBT 32.51 30.84 22.30 14.92 7.97 4.12 5.05 15.45 1.36 0.66 -0.51 Tax 8.27 7.87 5.72 3.78 1.96 1.15 1.43 5.39 0.34 0.12 0.00 Tax Rate 25.44% 25.52% 25.65% 25.34% 24.59% 27.91% 28.32% 34.89% 25.00% 18.18% 0.00% PAT 24.24 22.97 16.57 11.13 6.00 2.97 3.61 10.06 1.02 0.53 -0.51 PAT before Minority Interest 24.24 22.97 16.57 11.13 6.00 2.97 3.61 10.06 1.02 0.53 -0.51 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.12% 1.18% 1.34% 1.23% 2.24% 1.94% 2.24% 9.12% 3.94% 3.06% -15.84% PAT Growth -5.79% 38.62% 48.88% 85.50% 102.02% -17.73% -64.12% 886.27% 92.45% - EPS 15.06 14.27 10.29 6.91 3.73 1.84 2.24 6.25 0.63 0.33 -0.32

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 122.61 100.01 83.44 72.30 66.30 63.33 41.22 6.41 1.57 1.03 Share Capital 16.05 16.05 16.05 16.05 16.05 16.05 11.75 1.21 0.41 0.41 Total Reserves 106.56 83.96 67.38 56.25 50.25 47.28 29.47 5.21 1.16 0.63 Non-Current Liabilities 2.18 3.73 7.69 9.96 7.54 -0.04 -0.07 -0.01 1.59 1.73 Secured Loans 0.00 0.00 0.00 10.04 7.59 0.00 0.00 0.00 1.59 1.73 Unsecured Loans 2.22 3.72 7.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.11 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 169.90 135.03 91.53 60.13 51.19 45.17 52.59 14.20 9.39 5.07 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.37 1.48 2.74 2.77 1.03 Other Current Liabilities 3.64 4.68 0.44 0.22 0.36 0.42 1.01 6.09 6.50 4.04 Short Term Borrowings 166.26 130.35 87.30 57.71 49.68 42.99 44.69 5.03 0.00 0.00 Short Term Provisions 0.00 0.00 3.80 2.20 1.15 1.40 5.41 0.35 0.12 0.00 Total Liabilities 294.69 238.77 182.66 142.39 125.03 108.46 93.74 20.60 12.55 7.83 Net Block 11.51 10.53 10.44 10.34 10.17 10.33 10.57 4.90 4.75 4.18 Gross Block 13.27 11.99 11.67 11.34 11.04 11.04 11.04 5.05 4.80 4.20 Accumulated Depreciation 1.75 1.46 1.23 1.00 0.88 0.71 0.47 0.15 0.05 0.02 Non Current Assets 11.51 10.53 10.44 10.34 10.36 10.52 11.48 5.08 4.88 4.30 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.19 0.19 0.92 0.18 0.13 0.13 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 283.18 228.24 172.21 132.05 114.67 97.94 82.26 15.52 7.67 3.53 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 83.13 59.97 51.49 40.56 37.11 38.97 33.18 6.35 2.57 1.22 Sundry Debtors 167.46 142.58 106.92 63.27 46.74 39.63 37.34 8.30 4.16 0.89 Cash & Bank 25.92 16.99 7.29 10.29 4.97 4.81 3.58 0.21 0.46 0.63 Other Current Assets 6.69 0.63 0.27 0.00 25.85 14.52 8.16 0.66 0.49 0.79 Short Term Loans & Adv. 6.02 8.08 6.24 17.92 25.85 14.46 8.12 0.66 0.49 0.79 Net Current Assets 113.28 93.21 80.68 71.92 63.48 52.77 29.66 1.32 -1.72 -1.54 Total Assets 294.69 238.77 182.65 142.39 125.03 108.46 93.74 20.60 12.55 7.83

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -6.74 -23.54 -22.23 0.14 -10.04 -12.21 -50.37 -6.92 0.82 1.01 PBT 30.84 22.30 14.92 7.97 4.12 5.05 15.45 1.36 0.66 -0.51 Adjustment 15.64 8.62 7.69 4.98 4.03 3.39 4.71 0.28 0.20 0.07 Changes in Working Capital -54.08 -55.19 -45.15 -12.95 -18.40 -20.84 -70.78 -8.56 0.16 1.49 Cash after chg. in Working capital -7.61 -24.28 -22.55 0.00 -10.26 -12.40 -50.62 -6.92 1.02 1.05 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 0.00 0.00 0.00 0.00 -0.04 0.00 -0.20 -0.04 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 0.87 0.73 0.32 0.14 0.22 0.19 0.29 0.00 0.00 0.00 Cash From Investing Activity -1.28 -0.32 -0.33 -0.30 0.00 0.00 -5.99 -0.01 0.02 -0.54 Net Fixed Assets -1.28 -0.32 -0.33 -0.30 0.00 0.00 -5.99 -0.25 -0.60 -0.38 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.24 0.62 -0.16 Cash from Financing Activity 16.95 33.55 103.85 -2.54 3.50 15.16 20.07 1.66 -0.43 -0.54 Net Cash Inflow / Outflow 8.93 9.69 81.30 -2.70 -6.54 2.94 -36.30 -5.28 0.41 -0.07 Opening Cash & Equivalents 16.99 7.29 -74.00 -44.71 -38.17 -41.12 -4.82 0.46 0.04 0.11 Closing Cash & Equivalent 25.92 16.99 7.29 -47.41 -44.71 -38.17 -41.12 -4.82 0.46 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 76.39 62.31 51.98 45.04 41.30 39.46 35.08 53.21 38.69 25.54 ROA 8.61% 7.87% 6.85% 4.49% 2.54% 3.57% 17.60% 6.13% 5.22% -8.16% ROE 20.64% 18.07% 14.30% 8.66% 4.58% 6.91% 42.24% 25.48% 40.93% -92.84% ROCE 17.69% 15.10% 14.25% 9.84% 7.14% 8.73% 41.37% 21.35% 27.46% -7.88% Fixed Asset Turnover 153.84 104.43 78.70 23.92 13.85 16.01 14.82 6.65 4.92 0.87 Receivable days 29.13 36.86 34.31 75.01 103.03 79.48 69.85 69.54 41.72 93.04 Inventory Days 13.44 16.47 18.55 52.96 90.76 74.50 60.49 49.73 31.26 75.46 Payable days 0.00 0.00 0.00 0.00 0.54 2.66 6.65 37.48 40.56 51.91 Cash Conversion Cycle 42.57 53.33 52.86 127.97 193.25 151.33 123.69 81.78 32.42 116.60 Total Debt/Equity 1.40 1.38 1.14 0.94 0.86 0.68 1.08 0.78 1.11 1.89 Interest Cover 2.91 3.44 2.92 2.59 2.01 2.51 4.30 7.41 4.17 -1.12

Top Investors:

sumeet singh sahni

Annual Reports:

News Update:

Northern Spirits - Quarterly Results
10th Feb 2026, 00:00 AM

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.

Feedback