Nitta Gelatin India Ltd
About
[
edit
]
Nitta Gelatin India in the business of manufacture and sale of ossein, gelatin and collagen peptide.
[
add key points
]
- Market Cap ₹ 163 Cr.
- Current Price ₹ 180
- High / Low ₹ 195 / 72.3
- Stock P/E 10.4
- Book Value ₹ 172
- Dividend Yield 1.39 %
- ROCE 6.74 %
- ROE 5.94 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is trading at 1.04 times its book value
- Debtor days have improved from 57.79 to 33.55 days.
Cons
- The company has delivered a poor sales growth of -3.69% over past five years.
- Company has a low return on equity of 2.25% for last 3 years.
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
94.90 | 69.92 | 49.00 | 65.87 | 76.41 | 75.19 | 76.31 | 75.91 | 67.07 | 82.93 | 85.25 | 92.18 | |
84.33 | 64.55 | 49.26 | 59.54 | 69.98 | 69.02 | 67.96 | 65.91 | 64.74 | 74.86 | 73.13 | 80.05 | |
Operating Profit | 10.57 | 5.37 | -0.26 | 6.33 | 6.43 | 6.17 | 8.35 | 10.00 | 2.33 | 8.07 | 12.12 | 12.13 |
OPM % | 11.14% | 7.68% | -0.53% | 9.61% | 8.42% | 8.21% | 10.94% | 13.17% | 3.47% | 9.73% | 14.22% | 13.16% |
Other Income | 1.02 | 0.23 | 0.13 | 0.18 | 0.17 | 1.48 | 3.05 | 0.55 | -1.78 | 0.10 | 3.65 | 0.12 |
Interest | 1.18 | 1.47 | 1.35 | 2.34 | 2.73 | 1.94 | 1.80 | 2.83 | 1.76 | 1.54 | 1.29 | 1.20 |
Depreciation | 4.00 | 3.38 | 3.43 | 3.71 | 3.84 | 3.66 | 3.75 | 3.79 | 3.75 | 3.59 | 3.76 | 3.01 |
Profit before tax | 6.41 | 0.75 | -4.91 | 0.46 | 0.03 | 2.05 | 5.85 | 3.93 | -4.96 | 3.04 | 10.72 | 8.04 |
Tax % | 71.29% | 28.00% | 31.36% | 191.30% | -5,333.33% | 24.39% | 12.48% | 28.50% | 67.94% | 27.63% | 11.47% | 29.35% |
Net Profit | 1.84 | 0.54 | -3.37 | -0.42 | 1.64 | 1.55 | 5.12 | 2.81 | -1.59 | 2.19 | 9.49 | 5.68 |
EPS in Rs | 2.03 | 0.59 | -3.71 | -0.46 | 1.81 | 1.71 | 5.64 | 3.09 | -1.75 | 2.41 | 10.45 | 6.26 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
183 | 189 | 202 | 244 | 303 | 287 | 355 | 357 | 341 | 343 | 261 | 294 | 327 | |
151 | 157 | 191 | 223 | 263 | 277 | 329 | 318 | 304 | 316 | 243 | 268 | 293 | |
Operating Profit | 32 | 32 | 11 | 21 | 40 | 10 | 27 | 39 | 37 | 27 | 18 | 27 | 35 |
OPM % | 17% | 17% | 6% | 8% | 13% | 3% | 8% | 11% | 11% | 8% | 7% | 9% | 11% |
Other Income | 5 | 8 | 3 | 1 | 2 | 0 | 2 | 2 | 9 | 5 | 1 | 3 | 2 |
Interest | 4 | 2 | 3 | 6 | 7 | 6 | 8 | 6 | 4 | 7 | 8 | 8 | 6 |
Depreciation | 9 | 7 | 8 | 9 | 10 | 11 | 10 | 9 | 10 | 14 | 14 | 15 | 14 |
Profit before tax | 25 | 31 | 3 | 7 | 26 | -7 | 10 | 26 | 32 | 11 | -4 | 7 | 17 |
Tax % | 39% | 17% | 25% | 22% | 40% | 32% | 49% | 37% | 36% | 65% | 28% | -15% | |
Net Profit | 15 | 25 | 2 | 5 | 16 | -5 | 5 | 17 | 20 | 4 | -3 | 8 | 16 |
EPS in Rs | 13.41 | 22.73 | 1.69 | 4.54 | 13.91 | -5.46 | 5.62 | 18.38 | 22.57 | 4.16 | -2.91 | 8.70 | 17.37 |
Dividend Payout % | 17% | 20% | 178% | 66% | 22% | -0% | 18% | 14% | 11% | 60% | -52% | 29% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | -4% |
3 Years: | -5% |
TTM: | 8% |
Compounded Profit Growth | |
---|---|
10 Years: | -11% |
5 Years: | 9% |
3 Years: | -27% |
TTM: | 42% |
Stock Price CAGR | |
---|---|
10 Years: | 9% |
5 Years: | -1% |
3 Years: | -6% |
1 Year: | 43% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 7% |
3 Years: | 2% |
Last Year: | 6% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
8 | 8 | 8 | 8 | 8 | 9 | 9 | 25 | 9 | 9 | 9 | 9 | 9 | |
Reserves | 80 | 99 | 97 | 99 | 111 | 106 | 113 | 125 | 123 | 128 | 124 | 124 | 147 |
Borrowings | 8 | 0 | 27 | 36 | 42 | 53 | 53 | 54 | 84 | 104 | 101 | 79 | 63 |
21 | 28 | 30 | 36 | 41 | 42 | 40 | 61 | 55 | 64 | 61 | 65 | 50 | |
Total Liabilities | 117 | 136 | 163 | 180 | 202 | 210 | 214 | 249 | 271 | 305 | 295 | 277 | 269 |
58 | 63 | 68 | 69 | 68 | 82 | 77 | 80 | 77 | 110 | 126 | 116 | 115 | |
CWIP | 4 | 6 | 9 | 6 | 8 | 8 | 8 | 7 | 11 | 10 | 3 | 4 | 1 |
Investments | 4 | 8 | 8 | 8 | 32 | 32 | 32 | 45 | 27 | 4 | 4 | 4 | 4 |
52 | 58 | 78 | 96 | 93 | 88 | 96 | 117 | 157 | 181 | 161 | 153 | 149 | |
Total Assets | 117 | 136 | 163 | 180 | 202 | 210 | 214 | 249 | 271 | 305 | 295 | 277 | 269 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
34 | 39 | 1 | 20 | 16 | 23 | 17 | 29 | 11 | 26 | 28 | 33 | |
-14 | -24 | -22 | -18 | -11 | -24 | -8 | -22 | -3 | -7 | -13 | -7 | |
-20 | -12 | 18 | -1 | -4 | 0 | -8 | 11 | -6 | -20 | -14 | -29 | |
Net Cash Flow | -1 | 3 | -3 | 0 | -0 | -0 | 1 | 18 | 2 | -0 | 1 | -3 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 29% | 32% | 4% | 9% | 22% | -1% | 11% | 17% | 17% | 8% | 2% | 7% |
Debtor Days | 23 | 23 | 26 | 26 | 31 | 28 | 23 | 21 | 56 | 65 | 74 | 34 |
Inventory Turnover | 3.16 | 3.72 | 3.99 | 3.86 | 3.66 | 3.37 | 4.47 | 3.99 | 3.40 | 3.13 | 2.25 | 2.39 |
Documents
Add documentRecent announcements
- Results- Financial Results- 31/12/2020 29 Jan
- Board Meeting Intimation for Board Meeting Intimation- Q3- 2020-21 19 Jan
- Shareholding for the Period Ended December 31, 2020 11 Jan
- Statement Of Investor Complaints For The Quarter Ended December 2020 7 Jan
- Closure of Trading Window 1 Jan
View all