Nifty
:
23416.55
Sensex
:
74360.01
10.95 (0.05%)
13.84 (0.02%)
Nifty
Sensex
:
:
23416.55
74360.01
10.95 (0.05%)
13.84 (0.02%)

NTC Industries Ltd.

Cigarettes/Tobacco

Rating :
62/99

BSE: 526723 | NSE: Not Listed

NSE BSE
155.50
04-Jun-2026
  • Open
  • High
  • Low
  • Previous Close
  •  160.8
  •  160.8
  •  152.1
  •  156.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1364
  •  210220
  •  160.8
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 225.77
  • 11.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 299.89
  • N/A
  • 1.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.34%
  • 8.24%
  • 30.55%
  • FII
  • DII
  • Others
  • 5.47%
  • 0.00%
  • 1.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.61
  • 15.86
  • 6.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.21
  • 6.55
  • 16.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.79
  • 7.18
  • 21.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 16.80
  • 20.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.42
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 12.98
  • 16.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
32.36
23.99
34.89%
27.39
14.26
92.08%
26.85
16.07
67.08%
29.42
8.40
250.24%
Expenses
25.45
18.20
39.84%
23.13
11.02
109.89%
22.41
13.44
66.74%
23.69
5.95
298.15%
EBITDA
6.91
5.79
19.34%
4.26
3.24
31.48%
4.44
2.64
68.18%
5.73
2.46
132.93%
EBIDTM
21.34%
24.13%
15.56%
22.69%
16.55%
16.41%
19.47%
29.20%
Other Income
2.39
3.64
-34.34%
2.88
1.68
71.43%
3.01
1.59
89.31%
3.97
0.76
422.37%
Interest
1.50
1.79
-16.20%
1.61
1.85
-12.97%
1.63
1.38
18.12%
1.76
0.91
93.41%
Depreciation
0.36
0.37
-2.70%
0.37
0.39
-5.13%
0.37
0.40
-7.50%
0.37
0.40
-7.50%
PBT
7.43
7.27
2.20%
5.17
2.68
92.91%
5.46
2.44
123.77%
7.57
1.90
298.42%
Tax
1.72
1.73
-0.58%
1.34
0.34
294.12%
1.10
0.49
124.49%
1.90
0.38
400.00%
PAT
5.71
5.54
3.07%
3.83
2.34
63.68%
4.36
1.95
123.59%
5.67
1.52
273.03%
PATM
17.66%
23.09%
13.96%
16.43%
16.23%
12.15%
19.27%
18.11%
EPS
3.93
3.82
2.88%
2.63
1.64
60.37%
3.00
1.64
82.93%
3.90
1.28
204.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
116.02
60.08
42.13
49.42
31.20
28.78
21.27
21.73
23.83
23.02
18.32
Net Sales Growth
84.98%
42.61%
-14.75%
58.40%
8.41%
35.31%
-2.12%
-8.81%
3.52%
25.66%
 
Cost Of Goods Sold
75.05
30.93
18.89
27.48
11.16
7.73
5.20
6.64
7.94
7.34
3.26
Gross Profit
40.97
29.15
23.24
21.94
20.04
21.05
16.07
15.10
15.89
15.68
15.06
GP Margin
35.31%
48.52%
55.16%
44.39%
64.23%
73.14%
75.55%
69.49%
66.68%
68.11%
82.21%
Total Expenditure
94.68
45.96
37.49
42.81
23.13
18.50
19.99
16.89
17.75
16.56
12.98
Power & Fuel Cost
-
0.00
3.26
2.45
0.95
0.74
0.64
0.51
0.90
0.92
0.83
% Of Sales
-
0%
7.74%
4.96%
3.04%
2.57%
3.01%
2.35%
3.78%
4.00%
4.53%
Employee Cost
-
2.72
3.36
3.33
3.29
3.46
3.71
4.06
4.44
4.15
4.40
% Of Sales
-
4.53%
7.98%
6.74%
10.54%
12.02%
17.44%
18.68%
18.63%
18.03%
24.02%
Manufacturing Exp.
-
0.00
3.26
4.09
2.71
1.88
3.74
1.76
1.55
0.89
1.18
% Of Sales
-
0%
7.74%
8.28%
8.69%
6.53%
17.58%
8.10%
6.50%
3.87%
6.44%
General & Admin Exp.
-
12.30
0.88
1.06
0.83
0.66
0.75
0.82
1.25
1.37
0.72
% Of Sales
-
20.47%
2.09%
2.14%
2.66%
2.29%
3.53%
3.77%
5.25%
5.95%
3.93%
Selling & Distn. Exp.
-
0.00
2.84
3.31
3.49
2.58
5.46
2.72
1.23
1.54
2.26
% Of Sales
-
0%
6.74%
6.70%
11.19%
8.96%
25.67%
12.52%
5.16%
6.69%
12.34%
Miscellaneous Exp.
-
0.00
4.99
1.08
0.69
1.46
0.49
0.40
0.44
0.35
2.26
% Of Sales
-
0%
11.84%
2.19%
2.21%
5.07%
2.30%
1.84%
1.85%
1.52%
1.80%
EBITDA
21.34
14.12
4.64
6.61
8.07
10.28
1.28
4.84
6.08
6.46
5.34
EBITDA Margin
18.39%
23.50%
11.01%
13.38%
25.87%
35.72%
6.02%
22.27%
25.51%
28.06%
29.15%
Other Income
12.25
7.67
7.45
4.67
5.84
4.40
5.66
9.94
4.63
3.79
3.29
Interest
6.50
5.94
0.45
0.46
0.29
0.73
1.30
1.79
2.25
3.32
4.28
Depreciation
1.47
1.56
2.10
2.04
2.04
1.91
1.92
1.89
1.89
1.85
1.81
PBT
25.63
14.30
9.54
8.79
11.58
12.04
3.73
11.10
6.57
5.08
2.54
Tax
6.06
2.93
1.66
2.47
2.57
4.00
1.19
2.49
0.99
1.26
0.82
Tax Rate
23.64%
20.49%
24.67%
28.10%
22.19%
33.22%
21.29%
22.43%
21.15%
24.80%
32.28%
PAT
19.57
11.37
5.06
6.32
9.01
8.04
4.41
8.62
3.68
3.82
1.72
PAT before Minority Interest
19.57
11.37
5.06
6.32
9.01
8.04
4.41
8.62
3.68
3.82
1.72
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
16.87%
18.92%
12.01%
12.79%
28.88%
27.94%
20.73%
39.67%
15.44%
16.59%
9.39%
PAT Growth
72.42%
124.70%
-19.94%
-29.86%
12.06%
82.31%
-48.84%
134.24%
-3.66%
122.09%
 
EPS
13.50
7.84
3.49
4.36
6.21
5.54
3.04
5.94
2.54
2.63
1.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
210.18
102.61
88.84
82.58
70.89
56.83
53.95
45.82
41.89
34.66
Share Capital
14.52
11.94
11.94
11.94
11.94
10.75
10.75
10.75
10.75
10.75
Total Reserves
195.66
90.67
76.89
70.63
58.95
46.08
43.20
35.07
31.14
23.91
Non-Current Liabilities
87.61
4.30
5.06
4.56
4.01
6.89
11.62
16.50
20.39
12.45
Secured Loans
73.84
0.02
0.05
0.00
0.00
2.51
7.52
0.07
16.07
8.16
Unsecured Loans
0.00
0.00
2.00
2.00
2.00
2.00
2.00
14.22
2.00
2.00
Long Term Provisions
1.92
2.69
3.05
3.01
2.69
3.31
3.07
3.15
3.28
3.06
Current Liabilities
30.79
64.14
25.85
21.78
30.51
23.28
16.51
20.11
20.54
32.04
Trade Payables
7.42
3.43
1.87
1.71
7.47
2.98
0.78
2.00
3.37
1.99
Other Current Liabilities
18.55
12.03
11.83
10.72
14.94
13.62
11.90
12.36
12.34
10.36
Short Term Borrowings
3.24
46.29
4.52
3.79
2.48
2.50
2.38
3.06
2.62
18.01
Short Term Provisions
1.58
2.39
7.62
5.56
5.61
4.18
1.45
2.68
2.20
1.67
Total Liabilities
328.58
171.05
119.75
108.92
105.41
87.00
82.08
82.43
82.82
79.15
Net Block
8.39
9.03
8.47
28.92
28.07
29.75
31.08
33.88
35.48
34.50
Gross Block
8.39
22.79
22.87
52.40
49.51
49.31
48.73
49.91
49.66
46.87
Accumulated Depreciation
0.00
13.76
14.40
23.48
21.44
19.57
17.66
16.03
14.18
12.36
Non Current Assets
240.75
150.02
42.86
39.07
38.30
36.75
37.18
40.66
46.36
43.27
Capital Work in Progress
1.24
1.05
5.89
2.25
4.50
1.64
1.21
1.15
1.15
2.98
Non Current Investment
108.13
16.29
4.72
4.33
2.14
2.38
3.75
4.49
4.53
0.60
Long Term Loans & Adv.
3.82
3.66
3.56
3.57
3.59
2.99
1.14
1.14
1.14
1.14
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.05
4.05
Current Assets
87.83
21.03
76.89
69.84
67.11
50.24
44.90
41.77
36.46
35.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.79
6.45
7.02
4.41
7.91
3.16
2.38
2.63
3.70
4.55
Sundry Debtors
11.72
7.82
5.19
6.27
7.52
3.72
2.95
3.90
1.67
1.35
Cash & Bank
1.51
0.73
2.74
1.33
6.66
1.17
0.74
1.76
0.89
0.63
Other Current Assets
65.81
0.16
0.17
0.07
45.03
42.20
38.82
33.48
30.19
29.35
Short Term Loans & Adv.
57.16
5.88
61.77
57.78
44.91
41.58
37.82
33.07
29.64
29.29
Net Current Assets
57.04
-43.11
51.04
48.07
36.60
26.96
28.39
21.66
15.92
3.84
Total Assets
328.58
171.05
119.75
108.91
105.41
86.99
82.08
82.43
82.82
79.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-2.07
90.45
3.82
3.12
1.70
1.30
-4.43
2.49
6.05
3.98
PBT
14.30
6.72
8.79
11.58
12.04
5.60
11.10
4.67
5.08
2.54
Adjustment
3.08
-3.70
0.08
-2.37
-1.15
-1.59
-5.72
0.31
1.86
4.09
Changes in Working Capital
-15.57
89.72
-2.57
-4.59
-7.81
-0.45
-8.78
-1.90
-0.10
-2.35
Cash after chg. in Working capital
1.81
92.74
6.30
4.62
3.07
3.56
-3.40
3.08
6.84
4.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.91
-1.85
-1.75
-1.50
-1.38
-2.26
-1.03
-0.59
-0.79
-0.30
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
-0.96
-0.45
-0.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-29.19
-89.55
-2.70
-5.91
1.42
5.26
10.55
3.82
2.49
-0.13
Net Fixed Assets
14.19
0.28
-1.62
-0.26
-3.23
-0.42
1.16
-0.12
-0.22
-0.26
Net Investments
-91.84
-11.57
-0.39
-2.19
0.24
1.37
0.74
0.04
-3.93
0.00
Others
48.46
-78.26
-0.69
-3.46
4.41
4.31
8.65
3.90
6.64
0.13
Cash from Financing Activity
30.09
-0.88
-0.67
-2.54
2.84
-6.16
-7.16
-5.49
-8.30
-4.51
Net Cash Inflow / Outflow
-1.17
0.02
0.45
-5.33
5.96
0.40
-1.04
0.82
0.24
-0.66
Opening Cash & Equivalents
-1.77
-1.79
-2.24
6.66
0.70
0.30
1.34
0.52
0.28
0.94
Closing Cash & Equivalent
-2.93
-1.77
-1.79
1.33
6.66
0.70
0.30
1.34
0.52
0.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
144.76
85.91
74.38
69.14
59.35
52.86
50.18
42.62
38.97
32.24
ROA
4.55%
3.48%
5.53%
8.41%
8.35%
5.22%
10.48%
4.46%
4.72%
2.15%
ROE
7.27%
5.29%
7.38%
11.74%
12.59%
7.97%
17.28%
8.40%
9.98%
5.10%
ROCE
9.28%
5.87%
10.06%
14.50%
18.35%
10.63%
19.99%
10.71%
12.89%
10.74%
Fixed Asset Turnover
4.02
1.99
1.39
0.65
0.62
0.45
0.45
0.52
0.65
0.64
Receivable days
56.84
52.26
40.03
75.94
66.87
54.81
56.51
39.60
17.61
32.76
Inventory Days
44.32
54.13
39.94
67.84
65.86
45.54
41.29
44.92
48.12
54.77
Payable days
64.02
51.26
23.81
150.11
246.83
132.05
29.37
57.99
62.21
49.39
Cash Conversion Cycle
37.14
55.13
56.16
-6.32
-114.11
-31.70
68.43
26.53
3.52
38.14
Total Debt/Equity
0.37
0.45
0.07
0.07
0.06
0.12
0.22
0.38
0.58
0.85
Interest Cover
3.41
15.84
20.19
41.63
17.47
5.32
7.20
3.07
2.53
1.59

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • NTC Industries - Quarterly Results
    27th May 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.