Nifty
Sensex
:
:
25884.80
84587.01
-74.70 (-0.29%)
-313.70 (-0.37%)

Finance - Others

Rating :
76/99

BSE: 543988 | NSE: NUVAMA

6972.50
25-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  7053
  •  7100
  •  6925
  •  7053.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51008
  •  356841827
  •  8508.5
  •  4735.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,334.29
  • 24.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,585.16
  • 2.07%
  • 6.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.65%
  • 2.76%
  • 17.16%
  • FII
  • DII
  • Others
  • 16.3%
  • 6.97%
  • 2.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.00
  • -
  • 23.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.46
  • -
  • 20.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.47
  • -
  • 47.86

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
  • -
  • -
  • -

Earnings Forecasts:

(Updated: 22-11-2025)
Description
2024
2025
2026
2027
Adj EPS
274.72
286.95
341.45
409.13
P/E Ratio
25.38
24.30
20.42
17.04
Revenue
4158.27
3102.98
3659.66
4312.49
EBITDA
2218.88
1473.63
1808.48
2104.2
Net Income
986.17
1032.76
1233.98
1477.31
ROA
4.04
3.37
3.48
3.63
P/B Ratio
7.19
6.24
5.42
4.66
ROE
30.89
27.81
28.85
33
FCFF
-675.51
6148.01
FCFF Yield
-4.75
43.24
Net Debt
-12396.6
BVPS
970.18
1117.9
1286.14
1496.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
1,134.71
1,053.10
7.75%
1,122.65
951.00
18.05%
1,119.81
928.82
20.56%
1,031.82
840.64
22.74%
Expenses
541.33
487.81
10.97%
511.07
456.60
11.93%
545.06
463.01
17.72%
452.58
396.09
14.26%
EBITDA
593.38
565.29
4.97%
611.58
494.40
23.70%
574.75
465.81
23.39%
579.24
444.55
30.30%
EBIDTM
52.29%
53.68%
54.48%
51.99%
51.33%
50.15%
56.14%
52.88%
Other Income
3.22
3.74
-13.90%
1.96
1.68
16.67%
4.98
0.19
2,521.05%
3.17
1.56
103.21%
Interest
236.58
199.84
18.38%
240.07
182.51
31.54%
214.74
182.76
17.50%
224.87
171.05
31.46%
Depreciation
25.39
21.49
18.15%
24.27
20.17
20.33%
28.67
45.13
-36.47%
24.04
44.64
-46.15%
PBT
334.63
347.70
-3.76%
349.20
293.40
19.02%
336.32
238.11
41.25%
333.50
230.42
44.74%
Tax
85.25
90.03
-5.31%
86.85
76.05
14.20%
84.79
56.55
49.94%
82.37
54.52
51.08%
PAT
249.38
257.67
-3.22%
262.35
217.35
20.70%
251.53
181.56
38.54%
251.13
175.90
42.77%
PATM
21.98%
24.47%
23.37%
22.85%
22.46%
19.55%
24.34%
20.92%
EPS
70.47
72.13
-2.30%
73.31
62.44
17.41%
71.01
51.19
38.72%
70.27
50.06
40.37%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Net Sales
4,408.99
4,158.27
3,155.81
2,214.72
1,610.25
Net Sales Growth
16.84%
31.77%
42.49%
37.54%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,408.99
4,158.27
3,155.81
2,214.72
1,610.25
GP Margin
100.00%
100%
100%
100%
100%
Total Expenditure
2,050.04
1,957.77
1,591.69
1,340.31
968.67
Power & Fuel Cost
-
5.05
4.90
4.72
4.15
% Of Sales
-
0.12%
0.16%
0.21%
0.26%
Employee Cost
-
1,165.97
890.96
728.70
600.40
% Of Sales
-
28.04%
28.23%
32.90%
37.29%
Manufacturing Exp.
-
557.49
495.54
422.65
225.62
% Of Sales
-
13.41%
15.70%
19.08%
14.01%
General & Admin Exp.
-
183.20
155.28
171.23
129.89
% Of Sales
-
4.41%
4.92%
7.73%
8.07%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
51.11
49.91
17.72
12.75
% Of Sales
-
1.23%
1.58%
0.80%
0.79%
EBITDA
2,358.95
2,200.50
1,564.12
874.41
641.58
EBITDA Margin
53.50%
52.92%
49.56%
39.48%
39.84%
Other Income
13.33
26.75
1.91
15.72
10.12
Interest
916.26
821.96
619.75
396.41
277.91
Depreciation
102.37
94.37
136.42
88.58
71.32
PBT
1,353.65
1,310.93
809.86
405.14
302.47
Tax
339.26
333.24
187.16
101.03
77.98
Tax Rate
25.06%
25.42%
23.11%
24.94%
8.35%
PAT
1,014.39
986.17
625.32
305.09
857.13
PAT before Minority Interest
1,015.16
985.06
624.84
305.07
857.13
Minority Interest
0.77
1.11
0.48
0.02
0.00
PAT Margin
23.01%
23.72%
19.81%
13.78%
53.23%
PAT Growth
21.85%
57.71%
104.96%
-64.41%
 
EPS
280.99
273.18
173.22
84.51
237.43

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Shareholder's Funds
3,490.14
2,894.78
2,254.24
-331.14
Share Capital
35.97
35.31
35.06
34.73
Total Reserves
3,388.40
2,807.08
2,170.95
-358.89
Non-Current Liabilities
3,433.87
3,723.71
3,597.07
4,440.06
Secured Loans
3,257.18
3,553.08
3,558.20
2,149.59
Unsecured Loans
0.00
0.00
15.18
2,259.33
Long Term Provisions
16.58
10.81
11.18
14.00
Current Liabilities
21,430.59
13,728.91
6,859.26
6,486.88
Trade Payables
6,043.52
3,670.07
1,756.59
1,637.84
Other Current Liabilities
10,767.58
6,822.99
3,241.91
3,454.95
Short Term Borrowings
4,581.65
3,192.62
1,839.78
1,384.02
Short Term Provisions
37.85
43.24
20.99
10.07
Total Liabilities
28,357.57
20,351.48
12,715.13
10,595.80
Net Block
271.46
278.43
269.24
203.25
Gross Block
650.27
623.98
501.81
372.78
Accumulated Depreciation
378.81
345.55
232.57
169.53
Non Current Assets
5,321.58
5,606.35
717.22
387.44
Capital Work in Progress
5.14
7.68
25.09
17.76
Non Current Investment
118.29
70.20
169.67
70.20
Long Term Loans & Adv.
66.47
106.95
236.62
80.73
Other Non Current Assets
219.60
251.24
1.88
0.00
Current Assets
23,036.00
14,745.14
11,997.92
10,208.36
Current Investments
102.47
100.04
0.00
0.00
Inventories
1,433.89
737.08
1,309.96
889.58
Sundry Debtors
739.15
597.19
890.03
892.44
Cash & Bank
20,227.22
12,613.24
5,327.85
4,751.68
Other Current Assets
533.27
697.49
813.79
560.35
Short Term Loans & Adv.
0.00
0.09
3,656.29
3,114.31
Net Current Assets
1,605.41
1,016.22
5,138.65
3,721.48
Total Assets
28,357.58
20,351.49
12,715.14
10,595.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
-371.11
-1,658.45
-1,864.91
-1,425.25
PBT
1,318.31
812.00
406.09
935.46
Adjustment
139.13
214.01
101.95
-554.46
Changes in Working Capital
-1,505.32
-2,476.78
-2,300.11
-1,737.24
Cash after chg. in Working capital
-47.89
-1,450.77
-1,792.06
-1,356.25
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-323.22
-207.68
-72.85
-69.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-65.22
-79.78
-177.24
-152.98
Net Fixed Assets
6.03
-42.94
-117.48
Net Investments
-23.05
-13.49
-33.05
Others
-48.20
-23.35
-26.71
Cash from Financing Activity
600.53
1,315.83
1,825.16
2,209.32
Net Cash Inflow / Outflow
164.21
-422.39
-216.99
631.09
Opening Cash & Equivalents
366.55
788.20
1,000.50
367.74
Closing Cash & Equivalent
532.58
366.55
788.20
1,000.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
946.51
799.25
620.57
-102.68
ROA
4.04%
3.78%
2.62%
9.56%
ROE
31.64%
24.93%
33.54%
0.00%
ROCE
20.45%
16.59%
12.28%
28.77%
Fixed Asset Turnover
6.53
5.61
5.06
4.84
Receivable days
58.65
86.01
146.88
131.98
Inventory Days
95.28
118.38
181.25
124.33
Payable days
0.00
0.00
0.00
0.00
Cash Conversion Cycle
153.93
204.39
328.13
256.31
Total Debt/Equity
2.30
2.39
2.49
-16.25
Interest Cover
2.60
2.31
2.02
4.36

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.