Nagpur Power & Industries Ltd

About [ edit ]

Nagpur Power & Industries is principally engaged in extraction of High / Medium / Low Carbon Ferro Manganese and Silico Manganese Slag.

  • Market Cap 42.3 Cr.
  • Current Price 32.3
  • High / Low 39.4 / 21.1
  • Stock P/E 90.0
  • Book Value 57.6
  • Dividend Yield 0.00 %
  • ROCE -8.11 %
  • ROE -7.91 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.56 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 11.48% over past five years.
  • Company has a low return on equity of -2.82% for last 3 years.
  • Contingent liabilities of Rs.22.08 Cr.
  • Earnings include an other income of Rs.5.70 Cr.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
12.06 7.48 8.94 12.53 8.69 7.03 7.38 7.73 5.79 6.71 6.53
11.25 7.80 8.73 11.56 9.60 8.35 8.47 8.80 6.26 6.73 6.47
Operating Profit 0.81 -0.32 0.21 0.97 -0.91 -1.32 -1.09 -1.07 -0.47 -0.02 0.06
OPM % 6.72% -4.28% 2.35% 7.74% -10.47% -18.78% -14.77% -13.84% -8.12% -0.30% 0.92%
Other Income 0.42 0.07 0.44 0.60 0.31 0.76 0.35 1.39 1.74 1.33 1.24
Interest 0.30 0.21 0.55 0.02 0.37 0.22 0.28 0.39 0.31 0.27 0.31
Depreciation 0.58 0.65 0.63 0.22 0.55 0.58 0.59 0.61 0.59 0.57 0.59
Profit before tax 0.35 -1.11 -0.53 1.33 -1.52 -1.36 -1.61 -0.68 0.37 0.47 0.40
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -11.76% 0.00% 0.00% 0.00%
Net Profit 0.34 -1.11 -0.53 1.33 -1.51 -1.36 -1.61 -0.77 0.37 0.47 0.40
EPS in Rs 0.26 -0.85 -0.40 1.02 -1.15 -1.04 -1.23 -0.59 0.28 0.36 0.31

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
45.78 24.28 24.94 18.48 16.55 13.00 17.87 21.71 20.54 29.59 40.99 30.77 26.76
21.67 15.33 16.88 18.73 19.43 16.94 19.40 23.39 21.08 29.24 39.34 35.17 28.26
Operating Profit 24.11 8.95 8.06 -0.25 -2.88 -3.94 -1.53 -1.68 -0.54 0.35 1.65 -4.40 -1.50
OPM % 52.66% 36.86% 32.32% -1.35% -17.40% -30.31% -8.56% -7.74% -2.63% 1.18% 4.03% -14.30% -5.61%
Other Income 0.45 3.91 0.63 2.89 6.91 1.38 1.83 2.74 3.57 2.26 1.54 2.82 5.70
Interest 0.53 0.71 0.78 0.89 1.04 0.99 0.90 0.87 0.88 1.00 1.08 1.26 1.28
Depreciation 1.71 1.43 1.45 1.72 2.00 2.01 2.12 2.07 1.94 1.84 2.07 2.33 2.36
Profit before tax 22.32 10.72 6.46 0.03 0.99 -5.56 -2.72 -1.88 0.21 -0.23 0.04 -5.17 0.56
Tax % 36.29% 45.52% 37.15% 700.00% 1.01% 0.00% 0.00% 0.00% -4.76% -34.78% 0.00% -1.55%
Net Profit 13.79 5.69 4.23 -0.18 2.41 -3.98 -2.24 -1.58 0.29 -0.33 -0.19 -3.85 0.47
EPS in Rs 10.53 4.35 3.23 -0.14 1.84 -3.04 -1.71 -1.21 0.22 -0.25 -0.15 -2.94 0.36
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:2%
5 Years:11%
3 Years:14%
TTM:-25%
Compounded Profit Growth
10 Years:%
5 Years:-21%
3 Years:%
TTM:115%
Stock Price CAGR
10 Years:-2%
5 Years:2%
3 Years:-7%
1 Year:-8%
Return on Equity
10 Years:-2%
5 Years:-3%
3 Years:-3%
Last Year:-8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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
13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10 13.10
Reserves 40.84 46.53 50.76 52.50 58.50 54.51 54.43 52.85 61.90 66.35 66.58 60.43 62.35
Borrowings 4.49 3.87 5.07 5.39 5.13 5.86 6.52 5.97 5.91 6.83 6.45 11.07 12.07
21.48 23.32 9.49 7.83 7.30 5.36 5.63 6.77 8.29 9.77 11.72 10.44 8.28
Total Liabilities 79.91 86.82 78.42 78.82 84.03 78.83 79.68 78.69 89.20 96.05 97.85 95.04 95.80
30.64 31.16 31.10 34.58 38.36 37.94 39.38 38.62 37.42 41.12 41.68 42.29 41.95
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.00 0.04 0.04
Investments 33.31 33.58 34.24 31.83 31.51 26.69 23.49 20.76 30.95 29.25 29.59 25.18 22.70
15.96 22.08 13.08 12.41 14.16 14.20 16.81 19.31 20.81 25.66 26.58 27.53 31.11
Total Assets 79.91 86.82 78.42 78.82 84.03 78.83 79.68 78.69 89.20 96.05 97.85 95.04 95.80

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0.35 3.04 -2.77 -4.66 -7.58 -3.56 -2.56 0.37 -1.87 1.92 -3.85
1.48 -1.60 1.93 5.13 4.51 3.64 3.92 0.97 2.26 -1.97 3.84
-1.20 0.49 -0.56 -1.01 2.89 0.25 -1.42 -0.73 -0.04 -0.48 2.39
Net Cash Flow -0.07 1.93 -1.40 -0.54 -0.18 0.33 -0.06 0.61 0.34 -0.53 2.38

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 % 12.91% 10.45% -2.33% -6.12% -7.70% -4.64% -4.60% 0.89% -6.06% 1.26% -8.11%
Debtor Days 26.31 57.28 54.44 77.42 109.17 122.98 120.71 121.05 147.85 106.45 91.01 96.68
Inventory Turnover 1.73 1.45 1.31 1.12 0.87 1.08 1.44 1.11 1.64 1.91 1.31

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
60.34 60.34 60.34 60.34 60.34 60.34 60.34 60.34 60.34 60.34 60.34 60.64
12.19 12.19 12.19 12.19 12.16 12.03 11.99 11.99 11.99 11.99 11.99 11.99
27.47 27.47 27.47 27.47 27.50 27.63 27.67 27.67 27.67 27.67 27.67 27.37

Documents