Nifty

:

22620.40

Sensex

:

73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22620.40
73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Novopan Industries Ltd.

Wood & Wood Products

Rating :

N/A

BSE: 500310 | NSE: NOVOPANIND

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

47.10
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

46.67
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Jun 11 Mar 10 Mar 09
Net Sales - 0.00 0.00 1.05 4.89 0.00 0.00 0.09 50.57 67.74 75.54 Net Sales Growth - 0 -100% -78.53% 0 0 -100% -99.82% -25.35% -10.33% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27.51 33.83 40.43 Gross Profit - 0.00 0.00 1.05 4.89 0.00 0.00 0.09 23.07 33.91 35.11 GP Margin - 0 0 100% 100% 0 0 100% 45.62% 50.06% 46.48% Total Expenditure - 1.42 4.49 10.98 21.92 6.79 4.39 5.44 60.90 67.29 81.34 Power & Fuel Cost - 0.03 0.03 0.03 0.14 0.40 0.41 0.28 6.45 7.33 7.44 % Of Sales - 0 0 2.86% 2.86% 0 0 311.11% 12.75% 10.82% 9.85% Employee Cost - 0.00 0.00 0.00 0.00 0.07 0.10 0.27 13.16 10.52 11.26 % Of Sales - 0 0 0% 0% 0 0 300% 26.02% 15.53% 14.91% Manufacturing Exp. - 0.01 0.06 0.85 3.93 0.01 0.04 0.02 5.88 9.24 9.65 % Of Sales - 0 0 80.95% 80.37% 0 0 22.22% 11.63% 13.64% 12.77% General & Admin Exp. - 0.13 0.10 0.26 0.18 0.54 0.50 0.55 5.54 2.93 5.28 % Of Sales - 0 0 24.76% 3.68% 0 0 611.11% 10.96% 4.33% 6.99% Selling & Distn. Exp. - 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.02 2.76 2.98 % Of Sales - 0 0 0% 0.20% 0 0 0% 0.04% 4.07% 3.94% Miscellaneous Exp. - 1.25 4.30 9.83 17.66 5.76 3.33 4.32 2.36 0.66 2.98 % Of Sales - 0 0 936.19% 361.15% 0 0 4800% 4.67% 0.97% 5.71% EBITDA - -1.42 -4.49 -9.93 -17.03 -6.79 -4.39 -5.35 -10.33 0.45 -5.80 EBITDA Margin - 0 0 -945.71% -348.26% 0 0 -5944.44% -20.43% 0.66% -7.68% Other Income - 0.03 5.78 2.79 1.17 0.38 0.65 0.92 3.05 1.21 3.38 Interest - 0.00 0.00 0.00 0.00 0.00 0.05 0.08 5.06 5.19 6.14 Depreciation - 0.05 0.05 0.05 0.28 0.22 0.23 1.94 3.59 3.38 3.91 PBT - -1.44 1.24 -7.19 -16.15 -6.63 -4.01 -6.45 -15.93 -6.92 -12.46 Tax - 0.00 0.02 1.49 0.00 0.00 0.00 0.04 0.55 0.00 -1.48 Tax Rate - 0.00% 1.61% -20.72% 0.00% 0.00% 0.00% -0.62% -2.39% 0.00% 11.88% PAT - -1.44 1.22 -8.68 -16.15 -6.63 -4.25 -6.48 -23.56 -6.92 -10.97 PAT before Minority Interest - -1.44 1.22 -8.68 -16.15 -6.63 -4.25 -6.48 -23.56 -6.92 -10.97 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 0 0 -826.67% -330.27% 0 0 -7200% -46.59% -10.22% -14.52% PAT Growth - - - - - - - - - - EPS - -1.21 1.03 -7.29 -13.57 -5.57 -3.57 -5.45 -19.80 -5.82 -9.22

Description TTM Mar 05
Net Sales - 121.73 Net Sales Growth - Cost Of Goods Sold - 72.17 Gross Profit - 49.56 GP Margin - 40.71% Total Expenditure - 111.30 Power & Fuel Cost - 5.64 % Of Sales - 4.63% Employee Cost - 15.00 % Of Sales - 12.32% Manufacturing Exp. - 11.72 % Of Sales - 9.63% General & Admin Exp. - 3.57 % Of Sales - 2.93% Selling & Distn. Exp. - 2.87 % Of Sales - 2.36% Miscellaneous Exp. - 0.33 % Of Sales - 0.27% EBITDA - 10.43 EBITDA Margin - 8.57% Other Income - 2.99 Interest - 2.34 Depreciation - 3.54 PBT - 7.55 Tax - 2.71 Tax Rate - 35.89% PAT - 4.83 PAT before Minority Interest - 4.83 Minority Interest - 0.00 PAT Margin - 3.97% PAT Growth - EPS - 4.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Jun 11 Mar 10 Mar 09
Shareholder's Funds 26.81 28.24 27.02 35.70 26.12 32.75 37.00 43.49 42.04 48.96 Share Capital 38.91 38.91 38.91 38.91 36.91 36.91 36.91 36.91 11.91 11.91 Total Reserves -12.10 -10.67 -11.89 -3.21 -10.79 -4.16 0.09 6.58 30.13 37.05 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.41 40.29 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.93 39.82 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 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 1.98 1.99 4.39 5.60 42.40 42.49 45.22 48.70 30.48 25.68 Trade Payables 1.65 1.64 3.98 4.74 0.77 1.09 3.85 11.67 22.78 23.65 Other Current Liabilities 0.33 0.34 0.41 0.86 41.60 41.15 41.36 34.28 6.21 2.03 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.02 0.26 0.00 2.75 1.48 0.00 Total Liabilities 28.79 30.23 31.41 41.30 68.52 75.24 82.22 92.19 104.93 114.93 Net Block 27.56 27.61 27.66 27.61 40.29 40.51 56.46 60.35 64.57 68.05 Gross Block 32.24 32.24 32.24 32.14 45.39 45.39 133.33 133.35 134.61 136.57 Accumulated Depreciation 4.68 4.63 4.58 4.53 5.10 4.88 74.77 73.01 70.04 68.52 Non Current Assets 28.19 28.46 28.03 28.03 40.86 41.34 57.36 61.39 64.77 68.25 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.03 0.03 0.03 Non Current Investment 0.50 0.50 0.00 0.05 0.05 0.05 0.05 0.05 0.17 0.17 Long Term Loans & Adv. 0.13 0.35 0.38 0.38 0.53 0.78 0.81 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.95 0.00 0.00 Current Assets 0.60 1.77 3.37 13.27 27.65 33.90 24.86 30.80 40.07 46.56 Current Investments 0.00 0.00 0.50 0.25 0.00 0.50 0.00 0.00 0.00 0.00 Inventories 0.00 1.24 2.07 10.10 12.23 17.75 20.36 22.52 22.56 21.13 Sundry Debtors 0.00 0.00 0.00 0.00 0.41 0.42 0.61 1.77 11.33 12.14 Cash & Bank 0.44 0.36 0.42 0.27 0.31 0.26 0.90 1.56 0.67 0.60 Other Current Assets 0.16 0.00 0.00 0.47 14.70 14.97 2.98 4.94 5.50 12.69 Short Term Loans & Adv. 0.16 0.17 0.38 2.17 2.60 2.71 2.78 3.11 5.22 12.35 Net Current Assets -1.38 -0.22 -1.02 7.67 -14.75 -8.59 -20.36 -17.90 9.59 20.87 Total Assets 28.79 30.23 31.40 41.30 68.51 75.24 82.22 92.19 104.93 114.94

Description Mar 05
Shareholder's Funds 55.06 Share Capital 8.79 Total Reserves 46.26 Non-Current Liabilities 38.48 Secured Loans 35.20 Unsecured Loans 0.00 Long Term Provisions 0.00 Current Liabilities 17.47 Trade Payables 10.73 Other Current Liabilities 2.22 Short Term Borrowings 0.00 Short Term Provisions 4.52 Total Liabilities 111.01 Net Block 34.70 Gross Block 109.52 Accumulated Depreciation 74.82 Non Current Assets 79.55 Capital Work in Progress 0.00 Non Current Investment 44.85 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 31.46 Current Investments 0.00 Inventories 13.82 Sundry Debtors 9.31 Cash & Bank 0.65 Other Current Assets 7.68 Short Term Loans & Adv. 5.61 Net Current Assets 13.98 Total Assets 111.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Jun 11 Mar 10 Mar 09
Cash From Operating Activity 0.04 -2.29 -0.56 -6.11 -1.21 -2.44 -0.40 11.69 9.32 2.68 PBT -1.44 1.24 -7.19 -16.15 -6.63 -4.25 -6.45 -15.93 -6.92 -12.46 Adjustment 1.26 -1.38 7.10 17.63 5.42 2.93 5.36 0.71 7.82 10.98 Changes in Working Capital 0.21 -2.33 -0.77 -7.07 0.00 -1.11 0.70 28.00 8.78 6.80 Cash after chg. in Working capital 0.03 -2.46 -0.86 -5.59 -1.21 -2.43 -0.39 12.78 9.69 5.31 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.01 0.17 0.29 -0.52 -0.01 -0.01 -0.01 -1.09 -0.37 -2.63 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 0.03 2.24 0.71 6.12 1.30 1.88 -0.17 1.77 3.42 -0.79 Net Fixed Assets 0.00 0.00 -0.10 13.25 0.00 87.97 0.02 1.26 1.96 -26.71 Net Investments 0.00 0.00 -0.20 -0.25 0.50 -0.50 0.00 0.12 0.00 0.00 Others 0.03 2.24 1.01 -6.88 0.80 -85.59 -0.19 0.39 1.46 25.92 Cash from Financing Activity 0.00 0.00 0.00 -0.05 -0.05 -0.08 -0.09 -12.57 -12.68 -5.36 Net Cash Inflow / Outflow 0.07 -0.06 0.15 -0.04 0.05 -0.64 -0.66 0.89 0.07 -3.48 Opening Cash & Equivalents 0.35 0.40 0.26 0.30 0.26 0.90 1.56 0.67 0.60 4.08 Closing Cash & Equivalent 0.42 0.35 0.40 0.26 0.31 0.26 0.90 1.56 0.67 0.60

Description Mar 05
Cash From Operating Activity 10.84 PBT 7.55 Adjustment 3.35 Changes in Working Capital 1.12 Cash after chg. in Working capital 12.01 Interest Paid 0.00 Tax Paid -1.18 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -12.59 Net Fixed Assets Net Investments Others Cash from Financing Activity 1.33 Net Cash Inflow / Outflow -0.42 Opening Cash & Equivalents 1.07 Closing Cash & Equivalent 0.65

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Jun 11 Mar 10 Mar 09
Book Value (Rs.) 0.19 0.56 0.25 2.48 -23.19 -17.62 -14.05 -8.60 11.10 16.87 ROA -4.87% 3.97% -23.89% -29.41% -9.23% -5.40% -7.44% -23.90% -6.29% -10.48% ROE -97.67% 77.66% -163.66% 0.00% 0.00% 0.00% 0.00% -1584.27% -41.51% -42.92% ROCE -97.64% 78.68% -135.54% -459.26% -947.13% -68.47% -55.37% -58.96% -3.22% -9.53% Fixed Asset Turnover 0.00 0.00 0.03 0.13 0.00 0.00 0.00 0.41 0.53 0.65 Receivable days 0.00 0.00 1.51 15.55 0.00 0.00 4378.96 43.26 59.09 62.11 Inventory Days 0.00 0.00 2120.37 834.05 0.00 0.00 0.00 148.80 109.97 103.42 Payable days 6733.11 7157.31 1690.53 230.20 437.82 912.50 1037.41 112.04 125.71 97.18 Cash Conversion Cycle -6733.11 -7157.31 431.36 619.40 -437.82 -912.50 3341.56 80.03 43.35 68.36 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.49 2.03 Interest Cover -3941.95 4846.75 0.00 0.00 -5885.39 -92.59 -84.61 -3.55 -0.33 -1.03

Description Mar 05
Book Value (Rs.) 62.61 ROA 4.30% ROE 8.56% ROCE 11.07% Fixed Asset Turnover 1.17 Receivable days 29.07 Inventory Days 40.82 Payable days 33.08 Cash Conversion Cycle 36.81 Total Debt/Equity 0.64 Interest Cover 4.23

Annual Reports:

News Update:

No Latest News!

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