NTC Industries Ltd
Incorporated in 1931, NTC industries Ltd manufactures Cigarettes and Smoking Mixtures[1]
- Market Cap ₹ 279 Cr.
- Current Price ₹ 192
- High / Low ₹ 295 / 124
- Stock P/E 24.5
- Book Value ₹ 145
- Dividend Yield 0.00 %
- ROCE 9.28 %
- ROE 7.27 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding has decreased over last quarter: -0.76%
- Company has a low return on equity of 7.30% over last 3 years.
- Earnings include an other income of Rs.7.67 Cr.
- Debtor days have increased from 59.1 to 71.2 days.
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
23 | 25 | 18 | 23 | 24 | 22 | 21 | 29 | 31 | 49 | 42 | 60 | |
20 | 22 | 13 | 16 | 18 | 17 | 20 | 19 | 23 | 43 | 37 | 46 | |
Operating Profit | 3 | 3 | 5 | 6 | 6 | 5 | 1 | 10 | 8 | 7 | 5 | 14 |
OPM % | 13% | 10% | 30% | 28% | 26% | 22% | 6% | 36% | 26% | 13% | 12% | 24% |
1 | 2 | 3 | 4 | 3 | 10 | 7 | 4 | 6 | 5 | 4 | 8 | |
Interest | 1 | 1 | 4 | 3 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 6 |
Depreciation | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Profit before tax | 2 | 2 | 3 | 5 | 5 | 11 | 6 | 12 | 12 | 9 | 7 | 14 |
Tax % | 32% | 5% | 32% | 25% | 21% | 22% | 21% | 33% | 22% | 28% | 25% | 20% |
1 | 2 | 2 | 4 | 4 | 9 | 4 | 8 | 9 | 6 | 5 | 11 | |
EPS in Rs | 1.16 | 2.16 | 1.59 | 3.54 | 3.41 | 7.98 | 4.08 | 6.73 | 7.54 | 5.29 | 4.24 | 7.83 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 23% |
3 Years: | 24% |
TTM: | 43% |
Compounded Profit Growth | |
---|---|
10 Years: | 20% |
5 Years: | 31% |
3 Years: | 8% |
TTM: | 63% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | 51% |
3 Years: | 34% |
1 Year: | 49% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 9% |
3 Years: | 7% |
Last Year: | 7% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 15 |
Reserves | 20 | 22 | 24 | 31 | 35 | 43 | 46 | 59 | 71 | 77 | 91 | 196 |
5 | 30 | 29 | 24 | 17 | 12 | 7 | 4 | 6 | 7 | 46 | 77 | |
19 | 19 | 16 | 16 | 18 | 17 | 20 | 28 | 16 | 18 | 20 | 41 | |
Total Liabilities | 54 | 82 | 80 | 82 | 81 | 83 | 84 | 103 | 105 | 113 | 169 | 329 |
22 | 30 | 34 | 35 | 34 | 31 | 30 | 28 | 29 | 29 | 129 | 128 | |
CWIP | 9 | 6 | 3 | 1 | 1 | 1 | 2 | 4 | 2 | 6 | 1 | 1 |
Investments | 1 | 1 | 1 | 5 | 4 | 4 | 2 | 2 | 4 | 5 | 16 | 108 |
23 | 45 | 42 | 41 | 42 | 47 | 50 | 68 | 69 | 74 | 23 | 92 | |
Total Assets | 54 | 82 | 80 | 82 | 81 | 83 | 84 | 103 | 105 | 113 | 169 | 329 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-15 | 4 | 6 | 2 | -4 | 1 | 2 | 3 | 4 | 90 | -2 | ||
-5 | -0 | 2 | 4 | 11 | 5 | 1 | -6 | -3 | -90 | -29 | ||
21 | -5 | -8 | -5 | -7 | -6 | 3 | -3 | -1 | -1 | 30 | ||
Net Cash Flow | 1 | -1 | 0 | 1 | -1 | 0 | 6 | -5 | 0 | 0 | -1 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 55 | 27 | 27 | 60 | 50 | 64 | 95 | 73 | 38 | 68 | 71 |
Inventory Days | 167 | 129 | 509 | 184 | 121 | 131 | 222 | 374 | 144 | 93 | 125 | 104 |
Days Payable | 100 | 70 | 223 | 168 | 92 | 43 | 209 | 353 | 56 | 25 | 66 | 88 |
Cash Conversion Cycle | 150 | 114 | 314 | 43 | 89 | 138 | 76 | 116 | 162 | 107 | 126 | 87 |
Working Capital Days | -19 | 315 | 430 | 284 | 353 | 504 | 485 | 411 | 591 | 390 | 21 | 357 |
ROCE % | 5% | 11% | 13% | 14% | 13% | 8% | 18% | 14% | 10% | 8% | 9% |
Documents
Announcements
- Closure of Trading Window 25 Jun
-
Clarification On SEBI Circular No. SEBI/HO/DDHS/DDHS-RACPOD1/P/CIR/2023/172 Dated October 19, 2023, Issued W.R.T. Ease Of Doing Business And Development Of Corporate Bond Markets Revision In The Framework For Fund Raising By Issuance Of Debt Securities By Large Corporates
14 Jun - NTC Industries reports minor borrowings and non-applicability of SEBI large corporate criteria for FY 2024-25.
-
Announcement under Regulation 30 (LODR)-Change in Management
2 Jun - Appointment of new CFO Avijit Maity; update of authorized personnel for disclosures.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 2 Jun
- Announcement under Regulation 30 (LODR)-Newspaper Publication 2 Jun
Annual reports
-
Financial Year 2024
from bse
-
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
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