Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Finance - Others

Rating :
76/99

BSE: 543988 | NSE: NUVAMA

6980.50
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  6929
  •  7049.5
  •  6904
  •  6909.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  88659
  •  619859092.5
  •  8508.5
  •  4735.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,149.17
  • 24.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,022.91
  • 0.99%
  • 6.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.73%
  • 3.35%
  • 16.65%
  • FII
  • DII
  • Others
  • 17.14%
  • 5.75%
  • 2.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.87
  • -
  • 25.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.67
  • -
  • 19.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.55
  • -
  • -9.98

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: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
177.97
274.72
288.91
326.9
P/E Ratio
39.22
25.41
24.16
21.35
Revenue
3151
4158
3247
3773
EBITDA
1561
2219
1624
1807
Net Income
625
986
1048
1189
ROA
3.8
4
4.2
4.2
P/B Ratio
14.23
7.20
6.27
5.47
ROE
24.29
30.89
27.9
27.18
FCFF
-420
-676
6136
FCFF Yield
-3.35
-5.4
49.04
Net Debt
-5868
-12397
BVPS
490.44
970.18
1112.45
1275.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,122.65
951.00
18.05%
1,119.81
928.82
20.56%
1,031.82
840.64
22.74%
1,051.35
735.26
42.99%
Expenses
511.07
456.60
11.93%
545.06
463.01
17.72%
452.58
396.09
14.26%
487.81
375.17
30.02%
EBITDA
611.58
494.40
23.70%
574.75
465.81
23.39%
579.24
444.55
30.30%
563.54
360.09
56.50%
EBIDTM
54.48%
51.99%
51.33%
50.15%
56.14%
52.88%
53.60%
48.97%
Other Income
1.96
1.68
16.67%
4.98
0.19
2,521.05%
3.17
1.56
103.21%
5.49
2.05
167.80%
Interest
240.07
182.51
31.54%
214.74
182.76
17.50%
224.87
171.05
31.46%
199.84
146.90
36.04%
Depreciation
24.27
20.17
20.33%
28.67
45.13
-36.47%
24.04
44.64
-46.15%
21.49
24.37
-11.82%
PBT
349.20
293.40
19.02%
336.32
238.11
41.25%
333.50
230.42
44.74%
347.70
190.87
82.17%
Tax
86.85
76.05
14.20%
84.79
56.55
49.94%
82.37
54.52
51.08%
90.03
46.46
93.78%
PAT
262.35
217.35
20.70%
251.53
181.56
38.54%
251.13
175.90
42.77%
257.67
144.41
78.43%
PATM
23.37%
22.85%
22.46%
19.55%
24.34%
20.92%
24.51%
19.64%
EPS
73.31
62.44
17.41%
71.01
51.19
38.72%
70.27
50.06
40.37%
72.13
41.39
74.27%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Net Sales
4,325.63
3,151.16
2,214.72
1,610.25
Net Sales Growth
25.17%
42.28%
37.54%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
Gross Profit
4,325.63
3,151.16
2,214.72
1,610.25
GP Margin
100.00%
100%
100%
100%
Total Expenditure
1,996.52
1,591.88
1,340.31
968.67
Power & Fuel Cost
-
4.90
4.72
4.15
% Of Sales
-
0.16%
0.21%
0.26%
Employee Cost
-
890.96
728.70
600.40
% Of Sales
-
28.27%
32.90%
37.29%
Manufacturing Exp.
-
475.34
422.65
225.62
% Of Sales
-
15.08%
19.08%
14.01%
General & Admin Exp.
-
175.48
171.23
129.89
% Of Sales
-
5.57%
7.73%
8.07%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
50.09
17.72
12.75
% Of Sales
-
1.59%
0.80%
0.79%
EBITDA
2,329.11
1,559.28
874.41
641.58
EBITDA Margin
53.84%
49.48%
39.48%
39.84%
Other Income
15.60
6.74
15.72
10.12
Interest
879.52
619.75
396.41
277.91
Depreciation
98.47
136.42
88.58
71.32
PBT
1,366.72
809.86
405.14
302.47
Tax
344.04
187.16
101.03
77.98
Tax Rate
25.17%
23.11%
24.94%
8.35%
PAT
1,022.68
625.32
305.09
857.13
PAT before Minority Interest
1,023.63
624.84
305.07
857.13
Minority Interest
0.95
0.48
0.02
0.00
PAT Margin
23.64%
19.84%
13.78%
53.23%
PAT Growth
42.19%
104.96%
-64.41%
 
EPS
284.08
173.70
84.75
238.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Shareholder's Funds
2,894.78
2,254.24
-331.14
Share Capital
35.31
35.06
34.73
Total Reserves
2,807.08
2,170.95
-358.89
Non-Current Liabilities
4,187.18
3,597.07
4,440.06
Secured Loans
4,196.98
3,558.20
2,149.59
Unsecured Loans
0.00
15.18
2,259.33
Long Term Provisions
13.48
11.18
14.00
Current Liabilities
13,265.44
6,859.26
6,486.88
Trade Payables
3,670.07
1,756.59
1,637.84
Other Current Liabilities
7,006.09
3,241.91
3,454.95
Short Term Borrowings
2,548.72
1,839.78
1,384.02
Short Term Provisions
40.57
20.99
10.07
Total Liabilities
20,351.48
12,715.13
10,595.80
Net Block
278.43
269.24
203.25
Gross Block
623.98
501.81
372.78
Accumulated Depreciation
345.55
232.57
169.53
Non Current Assets
600.70
717.22
387.44
Capital Work in Progress
7.68
25.09
17.76
Non Current Investment
170.25
169.67
70.20
Long Term Loans & Adv.
130.69
236.62
80.73
Other Non Current Assets
2.25
1.88
0.00
Current Assets
19,750.78
11,997.92
10,208.36
Current Investments
0.00
0.00
0.00
Inventories
737.08
1,309.96
889.58
Sundry Debtors
656.82
890.03
892.44
Cash & Bank
12,613.28
5,327.85
4,751.68
Other Current Assets
5,743.59
813.79
560.35
Short Term Loans & Adv.
4,970.61
3,656.29
3,114.31
Net Current Assets
6,485.34
5,138.65
3,721.48
Total Assets
20,351.48
12,715.14
10,595.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
-1,658.37
-1,864.91
-1,425.25
PBT
812.00
406.09
935.46
Adjustment
214.01
101.95
-554.46
Changes in Working Capital
-2,476.70
-2,300.11
-1,737.24
Cash after chg. in Working capital
-1,450.69
-1,792.06
-1,356.25
Interest Paid
0.00
0.00
0.00
Tax Paid
-207.68
-72.85
-69.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-79.78
-177.24
-152.98
Net Fixed Assets
-54.28
-117.48
Net Investments
-13.49
-33.05
Others
-12.01
-26.71
Cash from Financing Activity
1,315.83
1,825.16
2,209.32
Net Cash Inflow / Outflow
-422.31
-216.99
631.09
Opening Cash & Equivalents
788.20
1,000.50
367.74
Closing Cash & Equivalent
366.63
788.20
1,000.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
799.25
620.57
-102.68
ROA
3.78%
2.62%
9.56%
ROE
24.93%
33.54%
0.00%
ROCE
16.59%
12.28%
28.77%
Fixed Asset Turnover
5.60
5.06
4.84
Receivable days
89.59
146.88
131.98
Inventory Days
118.55
181.25
124.33
Payable days
0.00
0.00
0.00
Cash Conversion Cycle
208.14
328.13
256.31
Total Debt/Equity
2.39
2.49
-16.25
Interest Cover
2.31
2.02
4.36

News Update:


  • Nuvama Wealth Management gets nod to incorporate wholly owned subsidiaries
    14th Aug 2025, 11:29 AM

    Nuvama Trusteeship Company will be incorporated in India to carry out inter-alia corporate trusteeship services and other activities

    Read More
  • Nuvama Wealth - Quarterly Results
    13th Aug 2025, 20:40 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.