NILE Ltd

About [ edit ]

NILE is primarily engaged in the manufacture of Pure Lead for battery consumption.

  • Market Cap 106 Cr.
  • Current Price 352
  • High / Low 419 / 136
  • Stock P/E 12.0
  • Book Value 476
  • Dividend Yield 0.28 %
  • ROCE 10.6 %
  • ROE 8.02 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.74 times its book value

Cons

  • The company has delivered a poor sales growth of 8.97% over past five years.
  • Company has a low return on equity of 12.49% for last 3 years.
  • Dividend payout has been low at 5.48% of profits over 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
166.48 152.96 136.56 154.60 126.71 119.09 177.15 164.32 132.12 61.76 163.31 139.42
157.80 146.31 127.95 148.54 120.89 118.88 169.72 152.87 129.81 61.53 158.14 129.97
Operating Profit 8.68 6.65 8.61 6.06 5.82 0.21 7.43 11.45 2.31 0.23 5.17 9.45
OPM % 5.21% 4.35% 6.30% 3.92% 4.59% 0.18% 4.19% 6.97% 1.75% 0.37% 3.17% 6.78%
Other Income 0.10 0.07 0.11 0.05 0.34 0.07 0.07 0.06 0.07 0.08 0.06 0.05
Interest 1.74 1.37 1.11 0.95 1.08 0.70 1.79 1.32 0.70 0.35 0.73 0.59
Depreciation 1.00 0.95 0.97 0.98 0.95 0.89 0.92 0.92 0.93 0.87 0.90 0.89
Profit before tax 6.04 4.40 6.64 4.18 4.13 -1.31 4.79 9.27 0.75 -0.91 3.60 8.02
Tax % 33.77% 33.41% 37.35% 35.17% 34.14% 5.34% 6.26% 25.78% -6.67% 24.18% 24.72% 24.69%
Net Profit 4.00 2.92 4.16 2.71 2.72 -1.24 4.48 6.88 0.81 -0.70 2.71 6.03
EPS in Rs 13.32 9.73 13.86 9.03 9.06 -4.13 14.92 22.92 2.70 -2.33 9.03 20.09
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
96 145 254 275 258 277 386 425 579 633 571 593 497
95 134 240 261 243 260 369 406 527 587 544 571 479
Operating Profit 0 11 14 13 15 17 17 19 52 46 27 21 17
OPM % 0% 8% 5% 5% 6% 6% 4% 4% 9% 7% 5% 4% 3%
Other Income 2 1 2 2 15 2 6 3 1 1 1 0 0
Interest 4 5 5 6 5 7 7 7 9 7 5 5 2
Depreciation 1 2 1 1 3 3 3 3 3 4 4 4 4
Profit before tax -2 5 10 8 22 8 12 11 40 35 19 14 11
Tax % -1% 33% 26% 29% 12% 38% 33% 37% 35% 35% 35% 19%
Net Profit -2 3 7 6 20 5 8 7 26 23 13 11 9
EPS in Rs -7.20 10.79 23.88 18.89 65.92 17.36 27.05 23.52 87.68 76.78 41.67 36.41 29.49
Dividend Payout % 0% 9% 8% 11% 3% 17% 11% 13% 3% 7% 7% 3%
Compounded Sales Growth
10 Years:15%
5 Years:9%
3 Years:1%
TTM:-15%
Compounded Profit Growth
10 Years:13%
5 Years:6%
3 Years:-26%
TTM:-31%
Stock Price CAGR
10 Years:10%
5 Years:17%
3 Years:-24%
1 Year:27%
Return on Equity
10 Years:15%
5 Years:15%
3 Years:12%
Last Year:8%

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
3 3 3 3 3 3 3 3 3 3 3 3 3
Reserves 22 25 31 36 54 58 64 70 97 117 129 138 140
Borrowings 36 38 61 66 41 52 31 24 22 61 46 22 2
16 36 51 25 17 30 14 12 18 13 11 13 37
Total Liabilities 77 101 147 131 115 142 113 110 140 194 188 175 181
15 27 27 46 36 34 34 35 34 34 31 30 38
CWIP 13 1 7 0 0 0 1 1 2 0 1 0 1
Investments 1 1 1 1 0 0 0 0 0 0 0 0 0
49 73 112 83 78 108 78 74 103 161 156 145 143
Total Assets 77 101 147 131 115 142 113 110 140 194 188 175 181

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
3 4 -4 22 17 -6 38 15 21 9 7 13
-14 -2 -12 -11 10 -1 -5 -4 -5 -1 -2 -1
11 -3 17 -4 -31 4 -28 -16 -10 -14 -6 -11
Net Cash Flow -0 -0 0 8 -5 -3 5 -5 6 -6 -1 0

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 % 3% 16% 19% 14% 12% 15% 18% 18% 45% 28% 13% 11%
Debtor Days 14 32 59 26 39 70 19 13 18 53 36 37
Inventory Turnover 2.16 2.48 4.03 4.83 6.42 7.52 9.12 11.69 11.99 9.67 6.64 6.69

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
50.43 50.43 50.43 50.43 50.43 50.43 50.43 50.43 50.43 50.43 50.43 50.43
49.57 49.57 49.57 49.57 49.57 49.57 49.57 49.57 49.57 49.57 49.57 49.57

Documents

Add document