NTC Industries Ltd
Incorporated in 1931, NTC industries Ltd manufactures Cigarettes and Smoking Mixtures[1]
- Market Cap ₹ 134 Cr.
- Current Price ₹ 112
- High / Low ₹ 143 / 67.0
- Stock P/E 202
- Book Value ₹ 55.7
- Dividend Yield 0.00 %
- ROCE 4.38 %
- ROE 2.72 %
- Face Value ₹ 10.0
Pros
- Debtor days have improved from 71.3 to 41.6 days.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 7.66% over last 3 years.
- Earnings include an other income of Rs.6.28 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: Tobacco Products Industry: Cigarettes
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
38.72 | 43.60 | 22.53 | 22.46 | 8.57 | 13.11 | 14.24 | 11.29 | 14.15 | 21.88 | 22.93 | 40.37 | 30.19 | |
37.07 | 40.16 | 19.62 | 21.96 | 11.47 | 15.35 | 15.96 | 15.43 | 17.03 | 16.95 | 21.85 | 39.51 | 29.03 | |
Operating Profit | 1.65 | 3.44 | 2.91 | 0.50 | -2.90 | -2.24 | -1.72 | -4.14 | -2.88 | 4.93 | 1.08 | 0.86 | 1.16 |
OPM % | 4.26% | 7.89% | 12.92% | 2.23% | -33.84% | -17.09% | -12.08% | -36.67% | -20.35% | 22.53% | 4.71% | 2.13% | 3.84% |
0.34 | 1.47 | 1.23 | 1.91 | 3.21 | 3.68 | 2.70 | 9.44 | 7.27 | 4.39 | 5.30 | 2.71 | 6.28 | |
Interest | 0.72 | 1.55 | 1.05 | 0.60 | 0.38 | 0.33 | 0.37 | 0.31 | 0.31 | 0.27 | 0.24 | 0.46 | 0.44 |
Depreciation | 0.98 | 1.10 | 1.25 | 0.84 | 0.50 | 0.50 | 0.50 | 0.49 | 0.51 | 0.51 | 0.65 | 0.65 | 4.40 |
Profit before tax | 0.29 | 2.26 | 1.84 | 0.97 | -0.57 | 0.61 | 0.11 | 4.50 | 3.57 | 8.54 | 5.49 | 2.46 | 2.60 |
Tax % | 3.45% | 24.78% | 31.52% | -25.77% | 12.28% | 62.30% | -9.09% | 20.67% | 21.57% | 26.46% | 19.31% | 32.93% | |
0.28 | 1.70 | 1.25 | 1.23 | -0.50 | 0.23 | 0.13 | 3.56 | 2.80 | 6.29 | 4.44 | 1.65 | 2.50 | |
EPS in Rs | 0.26 | 1.57 | 1.16 | 1.14 | -0.46 | 0.21 | 0.12 | 3.30 | 2.59 | 5.27 | 3.72 | 1.38 | 2.10 |
Dividend Payout % | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -1% |
5 Years: | 23% |
3 Years: | 42% |
TTM: | -21% |
Compounded Profit Growth | |
---|---|
10 Years: | 0% |
5 Years: | 39% |
3 Years: | 7% |
TTM: | -79% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 20% |
3 Years: | 23% |
1 Year: | 50% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 6% |
3 Years: | 8% |
Last Year: | 3% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 10.75 | 10.75 | 10.75 | 10.75 | 10.75 | 10.75 | 10.75 | 10.75 | 10.75 | 11.94 | 11.94 | 11.94 | 11.94 |
Reserves | 16.91 | 18.61 | 19.86 | 21.09 | 20.59 | 24.23 | 24.60 | 27.68 | 28.94 | 40.07 | 47.18 | 48.77 | 54.64 |
14.02 | 10.87 | 7.91 | 6.60 | 4.72 | 3.86 | 4.52 | 4.28 | 4.52 | 4.48 | 5.58 | 6.60 | 6.33 | |
12.51 | 19.44 | 15.97 | 11.28 | 11.04 | 12.17 | 9.92 | 7.56 | 10.94 | 19.77 | 10.76 | 12.38 | 11.88 | |
Total Liabilities | 54.19 | 59.67 | 54.49 | 49.72 | 47.10 | 51.01 | 49.79 | 50.27 | 55.15 | 76.26 | 75.46 | 79.69 | 84.79 |
16.93 | 17.60 | 21.98 | 7.08 | 6.87 | 6.52 | 6.19 | 4.74 | 4.81 | 4.68 | 6.92 | 8.08 | 8.07 | |
CWIP | 8.06 | 8.00 | 8.63 | 0.01 | -0.00 | 0.10 | 0.10 | 0.16 | -0.00 | 2.85 | 0.22 | 0.04 | 0.16 |
Investments | 0.60 | 0.60 | 0.60 | 0.64 | 0.64 | 4.57 | 4.53 | 3.79 | 2.42 | 2.18 | 4.37 | 4.77 | 7.32 |
28.60 | 33.47 | 23.28 | 41.99 | 39.59 | 39.82 | 38.97 | 41.58 | 47.92 | 66.55 | 63.95 | 66.80 | 69.24 | |
Total Assets | 54.19 | 59.67 | 54.49 | 49.72 | 47.10 | 51.01 | 49.79 | 50.27 | 55.15 | 76.26 | 75.46 | 79.69 | 84.79 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.65 | 5.26 | 8.92 | -1.33 | -2.07 | -3.42 | -10.49 | -5.28 | -1.13 | -2.19 | 0.95 | ||
-10.51 | -0.54 | -5.38 | 2.71 | 3.17 | 3.86 | 10.20 | 5.60 | 1.35 | -4.00 | 0.85 | ||
7.46 | -4.58 | -3.91 | -2.16 | -1.09 | 0.41 | -0.48 | -0.04 | 5.77 | 0.93 | -0.46 | ||
Net Cash Flow | -1.40 | 0.14 | -0.37 | -0.78 | 0.01 | 0.85 | -0.77 | 0.28 | 6.00 | -5.27 | 1.34 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 32.24 | 74.51 | 83.60 | 25.84 | 37.05 | 35.92 | 77.41 | 62.72 | 69.39 | 99.09 | 73.22 | 41.59 |
Inventory Days | 72.67 | 73.36 | 166.92 | 129.18 | 509.43 | 183.99 | 120.90 | 130.83 | 221.81 | 373.50 | 144.23 | 93.24 |
Days Payable | 26.25 | 80.83 | 100.15 | 69.97 | 210.49 | 155.65 | 85.04 | 36.28 | 173.38 | 309.75 | 29.44 | 17.93 |
Cash Conversion Cycle | 78.66 | 67.04 | 150.36 | 85.05 | 336.00 | 64.26 | 113.27 | 157.27 | 117.82 | 162.84 | 188.02 | 116.90 |
Working Capital Days | 90.78 | 54.92 | -18.79 | 421.07 | 1,073.28 | 676.82 | 737.69 | 1,111.49 | 914.69 | 646.42 | 811.98 | 464.36 |
ROCE % | 2.85% | 9.30% | 7.34% | 2.31% | -0.46% | 2.54% | 6.10% | 0.19% | 4.65% | 17.50% | 9.46% | 4.38% |
Documents
Announcements
- Compliance Certificate For The Year Ended 31.03.2024 12 Apr
- PCS Certificate Under Reg 40(9) And 40(10) Of The SEBI (LODR) Regulations, 2015 12 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
9 Apr - Compliance Certificate as received by the RTA under Reg 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended 31.03.2024.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 4 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 28 Mar
Annual reports
-
Financial Year 2023
from bse
-
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 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1]
Company is a part of RDB Industries. It does processing of tobacco blends and manufactures packed cigarettes, other tobacco products, etc. which it trades in domestic market and exports to Brussels, Rotterdam, Amsterdam, Paris and Luxemburg. Also, company has a license to manufacture FMCG products