NTC Industries Ltd

₹ 167 -1.56%

21 Apr - close price

About

Incorporated in 1931, NTC industries Ltd manufactures Cigarettes and Smoking Mixtures^[1]

Key Points

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

Website BSE

Market Cap ₹ 243 Cr.
Current Price ₹ 167
High / Low ₹ 228 / 131
Stock P/E 16.2
Book Value ₹ 128
Dividend Yield 0.00 %
ROCE 8.35 %
ROE 6.24 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company is expected to give good quarter
Company has delivered good profit growth of 42.4% CAGR over last 5 years

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 5.00% over last 3 years.
Earnings include an other income of Rs.13.9 Cr.
Debtor days have increased from 68.7 to 82.6 days.
Promoter holding has decreased over last 3 years: -11.6%

* 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Cigarettes & Tobacco Products Cigarettes & Tobacco Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	7.05	7.62	9.91	7.69	4.97	10.12	4.23	11.92	10.02	20.18	24.70	22.72	23.14
	8.19	7.66	8.66	7.49	5.22	10.53	5.03	12.28	9.85	17.35	22.16	21.63	22.21
Operating Profit	-1.14	-0.04	1.25	0.20	-0.25	-0.41	-0.80	-0.36	0.17	2.83	2.54	1.09	0.93
OPM %	-16.17%	-0.52%	12.61%	2.60%	-5.03%	-4.05%	-18.91%	-3.02%	1.70%	14.02%	10.28%	4.80%	4.02%
	0.75	-0.63	1.62	1.68	3.61	1.74	1.76	2.34	1.86	3.66	4.10	3.14	3.01
Interest	0.09	0.12	0.09	0.12	0.11	0.13	0.08	0.08	0.08	0.08	0.10	0.10	0.10
Depreciation	0.16	0.17	0.15	0.20	3.88	0.17	0.18	0.18	0.18	0.17	0.17	0.16	0.16
Profit before tax	-0.64	-0.96	2.63	1.56	-0.63	1.03	0.70	1.72	1.77	6.24	6.37	3.97	3.68
Tax %	-37.50%	25.00%	24.71%	-17.95%	-82.54%	12.62%	37.14%	14.53%	25.42%	25.80%	27.32%	22.92%	28.26%
	-0.39	-1.21	1.98	1.83	-0.10	0.90	0.44	1.47	1.31	4.64	4.64	3.07	2.64
EPS in Rs	-0.33	-1.01	1.66	1.53	-0.08	0.75	0.37	1.23	0.91	3.20	3.20	2.11	1.82
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	23	22	9	13	14	11	14	22	23	40	33	46	91
	20	22	11	15	16	15	17	17	22	40	35	45	83
Operating Profit	3	0	-3	-2	-2	-4	-3	5	1	1	-3	2	7
OPM %	13%	2%	-34%	-17%	-12%	-37%	-20%	23%	5%	2%	-8%	4%	8%
	1	2	3	4	3	9	7	4	5	3	8	10	14
Interest	1	1	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1	1	0	0	0	0	1	1	1	1	1	1	1
Profit before tax	2	1	-1	1	0	4	4	9	5	2	5	10	20
Tax %	32%	-26%	-12%	62%	-9%	21%	22%	26%	19%	33%	0%	25%
	1	1	-0	0	0	4	3	6	4	2	5	8	15
EPS in Rs	1.16	1.14	-0.46	0.21	0.12	3.30	2.59	5.27	3.72	1.38	3.84	5.41	10.33
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	8%
5 Years:	27%
3 Years:	26%
TTM:	150%

Compounded Profit Growth
10 Years:	28%
5 Years:	42%
3 Years:	21%
TTM:	264%

Stock Price CAGR
10 Years:	15%
5 Years:	22%
3 Years:	30%
1 Year:	-21%

Return on Equity
10 Years:	5%
5 Years:	7%
3 Years:	5%
Last Year:	6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	11	11	11	11	11	11	11	12	12	12	12	15	15
Reserves	20	21	21	24	25	28	29	40	47	49	62	164	171
	8	7	5	4	5	4	5	4	6	7	2	3	3
	16	11	11	12	10	8	11	20	11	12	15	33	39
Total Liabilities	54	50	47	51	50	50	55	76	75	80	91	215	228
	22	7	7	7	6	5	5	5	7	8	8	8	8
CWIP	9	0	0	0	0	0	0	3	0	0	0	0	0
Investments	1	1	1	5	5	4	2	2	4	5	16	108	110
	23	42	40	40	39	42	48	67	64	67	67	99	110
Total Assets	54	50	47	51	50	50	55	76	75	80	91	215	228

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	9	-1	-2	-3	-10	-5	-1	-2	1	-1	-22
	-5	3	3	4	10	6	1	-4	1	1	-17
	-4	-2	-1	0	-0	-0	6	1	-0	-0	38
Net Cash Flow	-0	-1	0	1	-1	0	6	-5	1	-0	-1
Free Cash Flow	3	-2	-2	-4	-5	-5	-4	-2	-1	-2	-22
CFO/OP	307%	46%	97%	224%	241%	165%	-12%	-124%	124%	23%	-1,152%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	84	26	37	36	77	63	69	99	73	42	82	83
Inventory Days	167	129	509	184	121	131	222	374	144	93	125	104
Days Payable	100	70	210	156	85	36	173	310	29	18	66	87
Cash Conversion Cycle	150	85	336	64	113	157	118	163	188	117	141	99
Working Capital Days	-61	346	957	625	675	1,039	850	605	755	423	552	564
ROCE %	7%	2%	-0%	3%	6%	0%	5%	18%	9%	4%	5%	8%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Domestic Sales (Cigarettes/Smoking mixture)
₹ Lakhs

xxx.xx	x,xxx.xx	xxx,xxx.xx	x,xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	x,xxx.xx	xxx.xx	xxx.xx	x,xxx.xx
xxx.xx	x,xxx.xx	xx,xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
		x,xxx	xxx	xxx	xx	xx	xx	xx	xx	xx	xx

Please log in to see hidden values.

Export Sales (Cigarettes/Smoking mixture)
₹ Lakhs

Total Permanent Employees
Numbers

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	65.90%	65.90%	65.90%	65.90%	65.90%	66.06%	55.11%	54.34%	54.34%	54.34%	54.34%	54.34%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	3.15%	3.11%	5.94%	5.94%	5.94%	5.47%
	0.02%	0.02%	0.02%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	34.07%	34.08%	34.06%	34.08%	34.09%	33.93%	41.74%	42.55%	39.71%	39.70%	39.72%	40.19%
No. of Shareholders	7,350	7,874	8,065	9,948	9,848	8,937	8,743	8,743	8,757	9,422	9,334	9,268

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	67.47%	67.47%	67.50%	67.50%	70.75%	65.90%	65.90%	65.90%	54.34%	54.34%
	0.00%	0.00%	0.00%	0.00%	0.00%	4.87%	0.02%	0.02%	3.11%	5.47%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.00%	0.00%
	32.51%	32.51%	32.48%	32.48%	29.23%	29.21%	34.08%	34.08%	42.55%	40.19%
No. of Shareholders	5,146	5,338	5,074	4,952	5,525	7,449	7,334	9,948	8,743	9,268

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

NTC Industries Ltd

NTC Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports