National Standard (India) Ltd
₹ 4,847
2.93%
28 Mar
- close price
- Market Cap ₹ 9,695 Cr.
- Current Price ₹ 4,847
- High / Low ₹ 6,974 / 3,882
- Stock P/E 734
- Book Value ₹ 125
- Dividend Yield 0.00 %
- ROCE 5.02 %
- ROE 3.43 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Debtor days have improved from 112 to 23.1 days.
Cons
- Stock is trading at 38.8 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 6.09% over last 3 years.
- Earnings include an other income of Rs.15.2 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Construction Industry: Construction
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
11 | 31 | 111 | 148 | 184 | 111 | 35 | 14 | 5 | 17 | 25 | 17 | 25 | |
14 | 20 | 65 | 83 | 95 | 52 | 25 | 19 | 6 | 15 | 11 | 16 | 22 | |
Operating Profit | -2 | 12 | 46 | 65 | 89 | 59 | 10 | -5 | -1 | 2 | 15 | 1 | 3 |
OPM % | -21% | 37% | 41% | 44% | 48% | 53% | 29% | -36% | -15% | 10% | 58% | 9% | 11% |
8 | 15 | 17 | 14 | 21 | 23 | 12 | 11 | 9 | 15 | 19 | 11 | 15 | |
Interest | 10 | 19 | 16 | 13 | 19 | 11 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | -5 | 7 | 47 | 66 | 91 | 72 | 17 | 6 | 8 | 16 | 34 | 12 | 18 |
Tax % | 145% | 18% | 33% | 36% | 33% | 42% | 35% | 21% | 21% | 30% | 27% | 31% | |
2 | 6 | 31 | 42 | 61 | 41 | 11 | 5 | 7 | 11 | 25 | 8 | 13 | |
EPS in Rs | 1.08 | 2.90 | 15.62 | 21.19 | 30.38 | 20.71 | 5.56 | 2.38 | 3.26 | 5.52 | 12.30 | 4.12 | 6.60 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -6% |
5 Years: | -13% |
3 Years: | 48% |
TTM: | -3% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | -6% |
3 Years: | 8% |
TTM: | -17% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 181% |
3 Years: | 105% |
1 Year: | 15% |
Return on Equity | |
---|---|
10 Years: | 15% |
5 Years: | 5% |
3 Years: | 6% |
Last Year: | 3% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves | -24 | -18 | 13 | 56 | 117 | 158 | 169 | 174 | 180 | 192 | 216 | 224 | 230 |
100 | 115 | 95 | 150 | 114 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
16 | 58 | 67 | 97 | 110 | 39 | 16 | 12 | 14 | 16 | 10 | 9 | 9 | |
Total Liabilities | 112 | 175 | 195 | 322 | 361 | 296 | 205 | 206 | 214 | 227 | 246 | 253 | 259 |
1 | 1 | 1 | 0 | 0 | 0 | 0 | 4 | 5 | 3 | 0 | 0 | 0 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
111 | 175 | 194 | 322 | 361 | 296 | 205 | 202 | 209 | 224 | 246 | 253 | 259 | |
Total Assets | 112 | 175 | 195 | 322 | 361 | 296 | 205 | 206 | 214 | 227 | 246 | 253 | 259 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-14 | 13 | 50 | 54 | 78 | -12 | -20 | 7 | 2 | 1 | 3 | 13 | |
-70 | -10 | -2 | -104 | -20 | 51 | 106 | -9 | -1 | -3 | -2 | -14 | |
84 | -2 | -37 | 42 | -51 | -48 | -86 | -0 | -0 | 0 | 0 | 0 | |
Net Cash Flow | 0 | 1 | 10 | -8 | 7 | -8 | 1 | -2 | 2 | -2 | 1 | -1 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 49 | 90 | 25 | 69 | 31 | 35 | 74 | 207 | 336 | 76 | 237 | 23 |
Inventory Days | 789 | 1,696 | ||||||||||
Days Payable | 75 | 142 | ||||||||||
Cash Conversion Cycle | 763 | 1,644 | 25 | 69 | 31 | 35 | 74 | 207 | 336 | 76 | 237 | 23 |
Working Capital Days | 2,851 | 1,267 | 384 | 550 | 485 | 833 | 1,891 | 4,878 | 12,620 | 4,201 | 2,888 | 5,002 |
ROCE % | 11% | 24% | 51% | 45% | 46% | 32% | 10% | 3% | 4% | 6% | 15% | 5% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 16 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 13 Feb
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
17 Jan - Newspaper Advertisement-Unaudited Financial Results for the quarter and nine months ended December 31, 2023
- Unaudited Financial Results For The Quarter And Nine Months Ended December 31, 2023 16 Jan
- Board Meeting Intimation for Considering And Approving The Unaudited Financial Results Along With Limited Review Report Of The Company For The Quarter And Nine Months Ended December 31, 2023. 9 Jan
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2007
from bse
-
Financial Year 2005
from bse
-
Financial Year 2001
from bse
Revenue Break-up
Revenue from operations:
Income From Property Development - 39% vs (96% in FY 19)
Sale of Building Materials - 1 %
Other Operating Revenue - 6% vs (4% in FY 19)
Other Income was 64% of total revenue in FY 20 and 45% of total revenue in FY 19 constituting:
Interest from Loans - 98% vs (92% in FY 19)
Others - 2% vs (8% in FY 19) [1][2]
The loans and advances have been given to the holding co. [3]