Nifty
:
16910.30
Sensex
:
57566.11
-41.40 (-0.24%)
-47.61 (-0.08%)
Nifty
Sensex
:
:
16910.30
57566.11
-41.40 (-0.24%)
-47.61 (-0.08%)

Nalwa Sons Investments Ltd.

Finance - Investment

Rating :
56/99

BSE: 532256 | NSE: NSIL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,043.87
  • 11.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,029.16
  • N/A
  • 0.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.62%
  • 16.97%
  • 11.54%
  • FII
  • DII
  • Others
  • 4.94%
  • 0.59%
  • 10.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.50
  • 20.80
  • 16.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.20
  • 48.80
  • 52.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.14
  • 42.08
  • 49.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.16
  • 15.14
  • 13.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 0.58
  • 0.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.52
  • 25.00
  • 14.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
18.11
6.31
187.00%
96.96
59.02
64.28%
7.61
15.77
-51.74%
11.98
6.89
73.88%
Expenses
11.58
0.71
1,530.99%
0.53
11.37
-95.34%
-5.00
0.46
-
4.45
0.67
564.18%
EBITDA
6.53
5.60
16.61%
96.43
47.64
102.41%
12.61
15.31
-17.64%
7.53
6.21
21.26%
EBIDTM
36.06%
88.83%
99.45%
80.73%
165.72%
97.08%
62.88%
90.21%
Other Income
0.81
3.14
-74.20%
0.49
1.13
-56.64%
0.00
0.00
0
0.02
0.02
0.00%
Interest
0.06
0.00
0
0.19
0.00
0
0.22
0.00
0
0.00
0.00
0
Depreciation
0.01
0.00
0
0.00
0.01
-100.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
PBT
7.28
8.73
-16.61%
96.72
48.77
98.32%
12.39
15.31
-19.07%
7.54
6.23
21.03%
Tax
1.73
0.39
343.59%
24.49
9.54
156.71%
3.15
3.53
-10.76%
0.55
-1.49
-
PAT
5.55
8.35
-33.53%
72.23
39.24
84.07%
9.24
11.77
-21.50%
6.99
7.72
-9.46%
PATM
30.65%
132.29%
74.49%
66.49%
121.40%
74.65%
58.39%
112.07%
EPS
11.41
16.24
-29.74%
140.54
76.09
84.70%
13.78
21.72
-36.56%
14.59
15.06
-3.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
134.66
93.07
65.12
58.97
49.22
36.18
33.86
29.50
30.61
36.77
31.33
Net Sales Growth
53.04%
42.92%
10.43%
19.81%
36.04%
6.85%
14.78%
-3.63%
-16.75%
17.36%
 
Cost Of Goods Sold
9.13
14.44
9.91
8.33
8.22
10.46
10.47
3.05
0.00
0.00
0.00
Gross Profit
125.53
78.63
55.21
50.64
41.00
25.73
23.39
26.45
30.61
36.77
31.33
GP Margin
93.22%
84.48%
84.78%
85.87%
83.30%
71.12%
69.08%
89.66%
100%
100%
100%
Total Expenditure
11.56
16.98
21.41
49.72
18.16
25.75
11.93
5.90
17.38
0.69
2.53
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
1.28
1.38
1.08
1.08
0.85
0.70
0.64
0.41
0.16
0.16
% Of Sales
-
1.38%
2.12%
1.83%
2.19%
2.35%
2.07%
2.17%
1.34%
0.44%
0.51%
Manufacturing Exp.
-
0.10
0.17
0.19
0.23
0.07
0.04
0.03
0.04
0.02
0.01
% Of Sales
-
0.11%
0.26%
0.32%
0.47%
0.19%
0.12%
0.10%
0.13%
0.05%
0.03%
General & Admin Exp.
-
0.53
0.62
1.29
0.90
0.35
0.34
0.54
0.76
0.50
0.40
% Of Sales
-
0.57%
0.95%
2.19%
1.83%
0.97%
1.00%
1.83%
2.48%
1.36%
1.28%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.63
9.33
38.81
7.72
14.02
0.39
1.65
16.18
0.01
0.00
% Of Sales
-
0.68%
14.33%
65.81%
15.68%
38.75%
1.15%
5.59%
52.86%
0.03%
6.26%
EBITDA
123.10
76.09
43.71
9.25
31.06
10.43
21.93
23.60
13.23
36.08
28.80
EBITDA Margin
91.42%
81.76%
67.12%
15.69%
63.10%
28.83%
64.77%
80.0%
43.22%
98.12%
91.92%
Other Income
1.32
4.28
2.39
0.11
19.74
0.11
0.24
0.73
0.11
0.03
0.01
Interest
0.47
0.00
0.01
0.01
0.03
0.03
0.03
0.02
0.02
0.03
0.01
Depreciation
0.03
0.02
0.02
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.00
PBT
123.93
80.36
46.08
9.34
50.76
10.51
22.13
24.30
13.32
36.07
28.79
Tax
29.92
14.01
4.45
-10.19
6.77
2.03
4.08
5.56
1.20
7.05
5.39
Tax Rate
24.14%
17.43%
9.35%
-109.10%
7.40%
19.31%
18.44%
22.88%
9.01%
19.55%
18.72%
PAT
94.01
66.06
43.01
19.71
82.70
11.41
18.73
18.76
12.10
28.50
22.97
PAT before Minority Interest
92.61
65.86
43.14
19.53
84.76
8.48
18.05
18.74
12.12
29.01
23.41
Minority Interest
-1.40
0.20
-0.13
0.18
-2.06
2.93
0.68
0.02
-0.02
-0.51
-0.44
PAT Margin
69.81%
70.98%
66.05%
33.42%
168.02%
31.54%
55.32%
63.59%
39.53%
77.51%
73.32%
PAT Growth
40.15%
53.59%
118.21%
-76.17%
624.80%
-39.08%
-0.16%
55.04%
-57.54%
24.07%
 
EPS
184.33
129.53
84.33
38.65
162.16
22.37
36.73
36.78
23.73
55.88
45.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
7,939.15
5,105.64
3,187.28
3,620.20
370.11
358.83
339.14
322.76
312.25
373.88
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
7,934.02
5,100.51
3,182.14
3,615.06
364.97
353.69
334.01
317.62
307.12
368.74
Non-Current Liabilities
1,444.47
634.40
183.37
275.84
23.55
24.34
24.95
22.98
27.03
24.45
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
1.52
1.39
32.68
32.44
33.08
31.13
29.70
26.83
Long Term Provisions
0.00
0.00
0.00
0.05
0.03
0.01
0.01
0.05
0.06
0.06
Current Liabilities
1.66
0.31
0.31
0.28
11.94
12.04
12.48
11.69
11.25
10.11
Trade Payables
0.05
0.06
0.05
0.10
9.49
9.46
9.68
9.09
8.72
7.89
Other Current Liabilities
0.11
0.11
0.15
0.16
2.15
2.20
2.33
2.15
2.09
1.84
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
Short Term Provisions
1.50
0.14
0.12
0.02
0.29
0.38
0.48
0.45
0.42
0.37
Total Liabilities
9,416.54
5,768.53
3,397.00
3,923.27
433.50
426.04
408.08
388.96
382.04
419.47
Net Block
0.08
0.10
0.12
0.13
0.00
0.00
0.01
0.01
0.01
0.01
Gross Block
0.15
0.18
0.18
0.18
0.03
0.03
0.03
0.03
0.02
0.02
Accumulated Depreciation
0.07
0.08
0.06
0.04
0.03
0.02
0.02
0.02
0.01
0.01
Non Current Assets
9,078.87
5,491.75
3,141.25
3,703.84
305.87
299.14
237.86
170.90
180.70
216.62
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
9,078.79
5,491.65
3,141.13
3,703.70
235.20
232.15
196.13
167.49
146.30
216.61
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
70.66
66.98
41.73
3.40
34.40
0.00
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
337.67
276.79
255.75
219.42
127.62
126.91
170.22
218.05
201.34
202.85
Current Investments
0.07
0.00
0.16
0.27
0.00
0.00
0.50
0.00
4.50
0.00
Inventories
30.22
33.98
31.21
29.83
1.97
4.22
5.65
5.65
5.65
7.27
Sundry Debtors
0.00
0.00
0.01
0.00
2.53
2.80
7.37
2.28
3.12
4.74
Cash & Bank
14.71
13.54
10.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
Other Current Assets
292.67
8.75
24.00
13.05
112.53
118.97
153.64
208.08
186.57
190.37
Short Term Loans & Adv.
274.69
220.52
189.89
175.33
106.29
114.23
149.39
204.31
186.57
190.36
Net Current Assets
336.01
276.48
255.43
219.14
115.69
114.87
157.74
206.36
190.09
192.75
Total Assets
9,416.54
5,768.54
3,397.00
3,923.26
433.49
426.05
408.08
388.95
382.04
419.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
41.73
49.62
19.55
-8.82
22.40
24.45
18.34
17.44
11.62
-5.65
PBT
79.87
47.59
9.34
91.53
10.51
22.13
24.30
13.32
36.07
28.79
Adjustment
-27.90
8.06
-12.03
-93.45
13.32
0.86
-25.32
-11.57
-34.87
-27.31
Changes in Working Capital
-0.41
-3.87
-2.13
-33.10
2.44
5.55
-4.35
1.26
-13.23
-33.37
Cash after chg. in Working capital
51.56
51.78
-4.82
-35.02
26.27
28.54
-5.37
3.02
-12.04
-31.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.83
-2.16
-2.74
-2.41
-3.87
-4.09
-5.37
-6.54
-7.61
-6.26
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
27.11
28.62
0.00
0.00
29.08
20.96
31.27
32.49
Cash From Investing Activity
-41.22
-47.72
-20.15
-0.79
-12.94
-25.94
-19.24
-18.32
-13.43
0.00
Net Fixed Assets
0.03
0.00
0.00
-0.15
0.00
0.00
0.00
-0.01
0.00
0.00
Net Investments
-3,513.77
-2,313.25
529.37
-3,460.14
-3.05
-52.32
-26.86
-16.71
-20.56
0.00
Others
3,472.52
2,265.53
-549.52
3,459.50
-9.89
26.38
7.62
-1.60
7.13
0.00
Cash from Financing Activity
0.00
-1.52
0.12
-0.03
0.21
-0.67
1.93
1.42
2.84
1.66
Net Cash Inflow / Outflow
0.52
0.38
-0.48
-9.64
9.68
-2.16
1.03
0.54
1.03
-4.00
Opening Cash & Equivalents
0.85
0.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
Closing Cash & Equivalent
1.37
0.85
0.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
15457.25
9940.51
6205.52
7048.40
720.58
698.62
660.30
628.40
607.95
727.93
ROA
0.87%
0.94%
0.53%
3.89%
1.97%
4.33%
4.70%
3.14%
7.24%
5.74%
ROE
1.01%
1.04%
0.57%
4.25%
2.33%
5.17%
5.66%
3.82%
8.46%
6.44%
ROCE
1.22%
1.15%
0.27%
4.55%
2.66%
5.80%
6.70%
3.83%
9.72%
7.40%
Fixed Asset Turnover
564.60
365.76
331.28
481.37
1365.45
1277.70
1113.07
1457.77
2372.14
2021.41
Receivable days
0.00
0.00
0.06
0.00
26.88
54.81
59.71
32.22
39.02
49.58
Inventory Days
125.88
182.70
188.93
117.92
31.23
53.19
69.88
67.33
64.13
84.72
Payable days
1.37
2.02
2.46
44.41
378.81
356.88
918.96
5248.18
9029.32
8521.88
Cash Conversion Cycle
124.51
180.69
186.53
73.51
-320.70
-248.87
-789.37
-5148.63
-8926.18
-8387.58
Total Debt/Equity
0.00
0.00
0.00
0.00
0.09
0.09
0.10
0.10
0.10
0.07
Interest Cover
0.00
4666.55
994.32
2934.59
307.36
879.35
997.00
823.45
1046.40
3310.70

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Nalwa Sons Invest. - Quarterly Results
    13th Feb 2023, 17:23 PM

    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.