Nifty

:

25461.00

Sensex

:

83432.89

55.70 (0.22%)
193.42 (0.23%)

Login

Nifty
Sensex

:
:

25461.00
83432.89

55.70 (0.22%)
193.42 (0.23%)

Nuvama Wealth Management Ltd.

Finance - Others

Rating :

76/99

BSE: 543988 | NSE: NUVAMA

Watchlist

NSE BSE

7261.00

04-Jul-2025

Open
High
Low
Previous Close

7940
7940
7205
8175.50

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

818965
6110583155.5
8508.5
4600

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

26,150.87
26.52
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,024.61
0.95%
7.54

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 40.80 26.43 25.13 22.21
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 14.81 7.48 6.53 5.69
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 Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 217.72 215.39 1.08% 385.18 186.52 106.51% 515.55 126.36 308.00% 235.93 125.52 87.96%
Expenses 154.00 126.64 21.60% 134.56 99.57 35.14% 144.85 91.26 58.72% 138.29 86.46 59.95%
EBITDA 63.72 88.75 -28.20% 250.62 86.95 188.23% 370.70 35.10 956.13% 97.64 39.06 149.97%
EBIDTM 29.27% 41.20% 65.07% 46.62% 71.90% 27.78% 41.39% 31.12%
Other Income 2.69 0.01 26,800.00% 0.17 0.00 0 0.00 0.01 -100.00% 0.00 0.08 -100.00%
Interest 25.67 24.61 4.31% 27.34 20.35 34.35% 29.09 15.78 84.35% 29.28 8.20 257.07%
Depreciation 4.22 25.71 -83.59% 4.05 28.93 -86.00% 3.97 7.79 -49.04% 3.77 11.06 -65.91%
PBT 36.52 38.44 -4.99% 219.40 37.67 482.43% 337.64 11.54 2,825.82% 64.59 19.88 224.90%
Tax 9.05 6.94 30.40% 12.54 6.70 87.16% 20.80 0.11 18,809.09% 18.05 -4.31 -
PAT 27.47 31.50 -12.79% 206.86 30.97 567.94% 316.84 11.43 2,672.00% 46.54 24.19 92.39%
PATM 12.62% 14.62% 53.70% 16.60% 61.46% 9.05% 19.73% 19.27%
EPS 7.63 8.75 -12.80% 57.46 8.60 568.14% 88.01 3.17 2,676.34% 12.93 6.72 92.41%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,119.81 928.82 20.56% 1,031.82 840.64 22.74% 1,051.35 735.26 42.99% 949.43 647.71 46.58%
Expenses 545.06 463.01 17.72% 452.58 396.09 14.26% 487.81 375.17 30.02% 456.60 357.43 27.75%
EBITDA 574.75 465.81 23.39% 579.24 444.55 30.30% 563.54 360.09 56.50% 492.83 290.28 69.78%
EBIDTM 51.33% 50.15% 56.14% 52.88% 53.60% 48.97% 51.91% 44.82%
Other Income 4.98 0.19 2,521.05% 3.17 1.56 103.21% 5.49 2.05 167.80% 3.25 1.50 116.67%
Interest 214.74 182.76 17.50% 224.87 171.05 31.46% 199.84 146.90 36.04% 182.51 119.04 53.32%
Depreciation 28.67 45.13 -36.47% 24.04 44.64 -46.15% 21.49 24.37 -11.82% 20.17 22.28 -9.47%
PBT 336.32 238.11 41.25% 333.50 230.42 44.74% 347.70 190.87 82.17% 293.40 150.46 95.00%
Tax 84.79 56.55 49.94% 82.37 54.52 51.08% 90.03 46.46 93.78% 76.05 29.63 156.67%
PAT 251.53 181.56 38.54% 251.13 175.90 42.77% 257.67 144.41 78.43% 217.35 120.83 79.88%
PATM 22.46% 19.55% 24.34% 20.92% 24.51% 19.64% 22.89% 18.66%
EPS 71.01 51.19 38.72% 70.27 50.06 40.37% 72.13 41.39 74.27% 62.44 34.79 79.48%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,354.38 654.08 350.47 355.21 815.82 688.51 406.71 381.37 323.05 448.22 335.44 Net Sales Growth 107.16% 86.63% -1.33% -56.46% 18.49% 69.29% 6.64% 18.05% -27.93% 33.62% Cost Of Goods Sold 0.00 0.00 0.00 0.00 431.30 271.62 0.00 0.00 0.01 121.17 0.00 Gross Profit 1,354.38 654.08 350.47 355.21 384.52 416.89 406.71 381.37 323.04 327.05 335.44 GP Margin 100.00% 100% 100% 100% 47.13% 60.55% 100% 100% 100.00% 72.97% 100% Total Expenditure 571.70 404.30 310.41 276.64 671.79 532.26 214.88 187.04 158.99 289.60 218.79 Power & Fuel Cost - 0.88 0.68 1.41 2.43 3.75 3.18 2.75 1.86 2.27 2.92 % Of Sales - 0.13% 0.19% 0.40% 0.30% 0.54% 0.78% 0.72% 0.58% 0.51% 0.87% Employee Cost - 194.07 167.28 157.20 154.03 172.17 128.37 108.58 71.21 61.49 81.23 % Of Sales - 29.67% 47.73% 44.26% 18.88% 25.01% 31.56% 28.47% 22.04% 13.72% 24.22% Manufacturing Exp. - 80.57 68.50 58.50 32.23 36.16 30.65 16.69 27.79 43.33 71.37 % Of Sales - 12.32% 19.55% 16.47% 3.95% 5.25% 7.54% 4.38% 8.60% 9.67% 21.28% General & Admin Exp. - 120.47 64.05 58.07 46.12 51.07 46.80 28.87 29.76 32.61 60.62 % Of Sales - 18.42% 18.28% 16.35% 5.65% 7.42% 11.51% 7.57% 9.21% 7.28% 18.07% 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. - 9.20 10.57 2.87 8.12 1.25 9.07 32.91 30.23 31.00 0.00 % Of Sales - 1.41% 3.02% 0.81% 1.00% 0.18% 2.23% 8.63% 9.36% 6.92% 1.66% EBITDA 782.68 249.78 40.06 78.57 144.03 156.25 191.83 194.33 164.06 158.62 116.65 EBITDA Margin 57.79% 38.19% 11.43% 22.12% 17.65% 22.69% 47.17% 50.96% 50.78% 35.39% 34.78% Other Income 2.86 0.18 43.75 1.70 7.53 0.23 0.22 0.37 0.21 1.36 4.30 Interest 111.38 68.94 30.86 11.84 109.46 131.00 163.55 135.35 140.26 143.22 69.30 Depreciation 16.01 73.49 45.85 32.14 9.42 10.79 8.65 6.62 5.56 6.07 8.91 PBT 658.15 107.53 7.10 36.29 32.68 14.69 19.84 52.73 18.44 10.69 42.75 Tax 60.44 9.44 0.80 -4.33 11.05 -0.40 0.37 10.79 2.51 4.36 -6.35 Tax Rate 9.18% 8.78% 11.27% -2.36% 33.81% -2.72% 1.86% 20.46% 13.61% 40.79% -14.85% PAT 597.71 98.09 6.30 187.94 21.63 15.09 19.47 41.94 15.93 6.33 49.09 PAT before Minority Interest 597.71 98.09 6.30 187.94 21.63 15.09 19.47 41.94 15.93 6.33 49.09 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 44.13% 15.00% 1.80% 52.91% 2.65% 2.19% 4.79% 11.00% 4.93% 1.41% 14.63% PAT Growth 509.35% 1,456.98% -96.65% 768.89% 43.34% -22.50% -53.58% 163.28% 151.66% -87.11% EPS 166.03 27.25 1.75 52.21 6.01 4.19 5.41 11.65 4.43 1.76 13.64

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 4,152.41 3,151.16 2,214.72 1,610.25 Net Sales Growth 31.72% 42.28% 37.54% Cost Of Goods Sold 0.00 0.00 0.00 0.00 Gross Profit 4,152.41 3,151.16 2,214.72 1,610.25 GP Margin 100.00% 100% 100% 100% Total Expenditure 1,942.05 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 2,210.36 1,559.28 874.41 641.58 EBITDA Margin 53.23% 49.48% 39.48% 39.84% Other Income 16.89 6.74 15.72 10.12 Interest 821.96 619.75 396.41 277.91 Depreciation 94.37 136.42 88.58 71.32 PBT 1,310.92 809.86 405.14 302.47 Tax 333.24 187.16 101.03 77.98 Tax Rate 25.42% 23.11% 24.94% 8.35% PAT 977.68 625.32 305.09 857.13 PAT before Minority Interest 978.79 624.84 305.07 857.13 Minority Interest 1.11 0.48 0.02 0.00 PAT Margin 23.54% 19.84% 13.78% 53.23% PAT Growth 57.01% 104.96% -64.41% EPS 271.58 173.70 84.75 238.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08
Shareholder's Funds 1,731.69 1,626.54 -652.16 441.82 399.88 383.95 265.17 294.11 288.52 258.24 Share Capital 35.31 35.06 34.73 26.47 26.47 4.76 4.50 19.50 19.50 19.50 Total Reserves 1,643.99 1,544.09 -679.91 415.34 373.40 292.74 260.67 274.61 269.02 238.74 Non-Current Liabilities 35.64 62.41 2,334.58 -3.76 12.28 -4.11 1,765.92 526.49 463.85 706.67 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1,102.97 5.14 132.40 0.35 Unsecured Loans 0.00 0.00 2,243.99 0.00 20.00 0.00 678.24 538.94 351.92 709.59 Long Term Provisions 55.80 63.87 83.32 1.43 1.33 7.02 0.00 0.00 0.00 0.00 Current Liabilities 2,833.78 626.33 366.06 1,382.43 1,958.30 1,459.61 747.52 538.68 784.33 1,420.22 Trade Payables 1,895.80 169.21 179.60 136.40 102.36 165.28 686.33 485.99 606.41 1,128.80 Other Current Liabilities 309.95 141.59 170.05 589.42 594.57 396.06 9.38 10.90 21.67 289.28 Short Term Borrowings 595.03 315.52 0.00 641.79 1,239.42 877.94 0.00 0.00 0.00 0.00 Short Term Provisions 32.99 0.00 16.41 14.83 21.94 20.33 51.81 41.79 156.25 2.14 Total Liabilities 4,601.11 2,315.28 2,048.48 1,820.49 2,370.46 1,839.45 2,778.61 1,359.28 1,536.70 2,385.13 Net Block 133.18 174.12 87.03 38.34 39.61 39.68 13.46 18.62 25.75 21.99 Gross Block 340.32 285.35 166.84 64.10 73.80 69.54 50.21 46.86 46.35 31.44 Accumulated Depreciation 207.15 111.23 79.81 25.76 34.19 29.86 36.75 28.24 20.60 9.44 Non Current Assets 1,572.34 1,711.92 1,538.85 518.56 510.54 391.10 190.54 160.46 111.82 97.65 Capital Work in Progress 0.00 0.69 1.72 0.31 0.33 0.00 0.00 0.00 0.00 0.56 Non Current Investment 1,332.88 1,319.39 1,286.34 231.43 165.50 165.49 177.08 141.84 86.07 75.09 Long Term Loans & Adv. 104.03 215.84 163.14 75.78 80.34 85.92 0.00 0.00 0.00 0.00 Other Non Current Assets 2.25 1.88 0.62 172.71 224.76 100.00 0.00 0.00 0.00 0.00 Current Assets 3,028.78 603.35 509.63 1,301.93 1,859.91 1,448.35 2,588.06 1,198.82 1,424.88 2,287.48 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 78.11 0.11 2.81 361.01 14.54 36.85 181.98 Sundry Debtors 160.11 58.84 49.18 44.49 34.01 30.68 35.67 43.71 12.89 168.66 Cash & Bank 828.36 374.25 349.73 848.31 1,379.87 1,080.86 1,652.80 996.08 1,118.08 1,811.56 Other Current Assets 2,040.31 110.35 47.53 69.36 445.92 334.00 538.59 144.49 257.07 125.27 Short Term Loans & Adv. 59.10 59.91 63.20 261.66 415.85 227.66 157.03 97.22 148.95 87.17 Net Current Assets 195.00 -22.98 143.56 -80.51 -98.38 -11.26 1,840.54 660.14 640.55 867.26 Total Assets 4,601.12 2,315.27 2,048.48 1,820.49 2,370.45 1,839.45 2,778.60 1,359.28 1,536.70 2,385.13

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

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08
Cash From Operating Activity -172.31 -270.50 178.21 931.35 -230.81 944.81 -492.08 -203.65 -489.96 1,219.90 PBT 107.53 7.10 183.61 52.73 18.44 10.69 42.75 18.67 73.83 136.31 Adjustment 180.46 83.75 -98.59 119.23 128.34 133.67 -23.89 -52.42 -69.70 27.65 Changes in Working Capital -442.91 -357.60 105.56 773.47 -377.44 812.32 -492.89 -132.84 -446.95 1,121.06 Cash after chg. in Working capital -154.92 -266.75 190.57 945.43 -230.66 956.68 -474.04 -166.59 -442.82 1,285.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -17.39 -3.75 -12.36 -14.08 -0.15 -11.88 -18.04 -37.06 -47.14 -65.12 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 -81.95 -82.22 -129.74 -65.34 -5.94 -20.37 21.89 64.06 96.51 -36.09 Net Fixed Assets -54.28 -117.48 -104.15 9.72 -4.59 -19.33 -3.35 -0.51 -14.35 -19.73 Net Investments -13.49 -33.05 -1,054.91 -65.93 -0.01 11.59 -35.24 -55.77 -10.98 -74.24 Others -14.18 68.31 1,029.32 -9.13 -1.34 -12.63 60.48 120.34 121.84 57.88 Cash from Financing Activity 252.28 286.41 -3.95 -731.80 265.01 -1,024.71 1,126.90 17.59 -300.04 378.48 Net Cash Inflow / Outflow -1.99 -66.30 44.52 134.21 28.25 -100.27 656.72 -121.99 -693.48 1,562.29 Opening Cash & Equivalents 8.42 74.72 30.21 101.02 72.77 173.04 996.08 1,118.08 1,811.56 249.26 Closing Cash & Equivalent 6.43 8.42 74.72 235.23 101.02 72.77 1,652.80 996.08 1,118.08 1,811.56

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

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08
Book Value (Rs.) 469.84 441.75 -195.12 168.45 152.45 660.53 589.26 620.25 607.83 540.53 ROA 2.84% 0.29% 9.76% 2.00% 0.76% 0.27% 2.37% 0.97% 2.46% 6.02% ROE 6.09% 1.45% 0.00% 9.97% 4.57% 2.25% 18.04% 5.08% 18.66% 47.89% ROCE 8.37% 2.19% 12.81% 13.71% 10.87% 9.30% 7.77% 9.62% 14.33% 35.68% Fixed Asset Turnover 2.09 1.55 2.13 5.53 4.51 7.49 6.91 6.04 9.47 23.49 Receivable days 61.09 56.25 56.61 37.57 36.55 27.01 43.18 36.67 89.91 76.19 Inventory Days 0.00 0.00 0.00 37.43 1.65 148.14 204.33 33.30 108.38 202.82 Payable days 0.00 0.00 0.00 316.11 449.44 667.75 1285.06 1180.97 1734.65 1393.40 Cash Conversion Cycle 61.09 56.25 56.61 -241.12 -411.25 -492.60 -1037.55 -1111.00 -1536.36 -1114.38 Total Debt/Equity 0.36 0.20 -3.31 1.45 3.15 2.95 6.72 1.85 1.68 2.75 Interest Cover 2.56 1.23 16.51 1.39 1.13 1.07 1.62 1.32 2.45 2.28

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

Top Investors:

smallcap world fund, inc

kotak emerging equity scheme

rashesh chandrakant shah

government pension fund global

mukul mahavir agrawal

goldman sachs funds - goldman sachs india equity portfolio

mabella trustee services private limited

venkatchalam a ramaswamy

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