NIBE Ltd
Incorporated in 2005. Nibe Ltd is in the business of manufacturing critical components for Defence, E-Vehicles and Software Development.
- Market Cap ₹ 2,549 Cr.
- Current Price ₹ 1,884
- High / Low ₹ 2,245 / 611
- Stock P/E 73.6
- Book Value ₹ 160
- Dividend Yield 0.05 %
- ROCE 18.5 %
- ROE 17.0 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 361% CAGR over last 5 years
- Debtor days have improved from 73.8 to 50.2 days.
- Promoter holding has increased by 3.12% over last quarter.
- Company's median sales growth is 16.4% of last 10 years
Cons
- Stock is trading at 11.8 times its book value
- Promoter holding has decreased over last 3 years: -9.77%
- Working capital days have increased from 36.2 days to 60.6 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.
Peer comparison
Sector: Aerospace & Defence Industry: Engineering
Part of BSE Industrials BSE SmallCap BSE Allcap
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
6 | 10 | 11 | 9 | 3 | 5 | 2 | 1 | 3 | 21 | 105 | 279 | 449 | |
5 | 9 | 11 | 8 | 3 | 5 | 2 | 2 | 2 | 19 | 93 | 242 | 387 | |
Operating Profit | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 2 | 12 | 37 | 61 |
OPM % | 5% | 3% | 3% | 3% | 6% | -1% | -17% | -15% | 5% | 11% | 11% | 13% | 14% |
0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 1 | 3 | 3 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 4 | 6 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 6 | 12 |
Profit before tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 6 | 29 | 47 |
Tax % | 27% | 45% | 23% | 27% | 44% | 43% | 150% | 4% | 33% | 33% | 27% | 25% | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 5 | 22 | 35 | |
EPS in Rs | 0.10 | 0.06 | 0.10 | 0.08 | 0.05 | 0.08 | 0.00 | -0.46 | 0.12 | -0.43 | 3.85 | 16.80 | 26.19 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 3% | 6% |
Compounded Sales Growth | |
---|---|
10 Years: | 40% |
5 Years: | 171% |
3 Years: | 381% |
TTM: | 211% |
Compounded Profit Growth | |
---|---|
10 Years: | 79% |
5 Years: | 361% |
3 Years: | 443% |
TTM: | 336% |
Stock Price CAGR | |
---|---|
10 Years: | 69% |
5 Years: | 202% |
3 Years: | 259% |
1 Year: | 181% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 13% |
3 Years: | 14% |
Last Year: | 17% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3 | 3 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 12 | 13 | 14 |
Reserves | 7 | 7 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 66 | 154 | 202 |
1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 11 | 31 | 69 | 67 | |
0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 19 | 48 | 55 | 77 | |
Total Liabilities | 12 | 13 | 13 | 12 | 11 | 11 | 11 | 10 | 12 | 41 | 156 | 291 | 361 |
0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 39 | 119 | 128 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 22 | 15 |
Investments | 7 | 4 | 4 | 4 | 1 | 0 | 1 | 0 | 2 | 0 | 6 | 21 | 21 |
5 | 8 | 9 | 8 | 9 | 11 | 10 | 10 | 10 | 29 | 101 | 130 | 196 | |
Total Assets | 12 | 13 | 13 | 12 | 11 | 11 | 11 | 10 | 12 | 41 | 156 | 291 | 361 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-8 | 1 | 0 | 1 | 0 | -0 | 1 | -3 | 0 | 5 | -8 | 5 | |
-2 | 0 | -1 | -0 | 2 | -0 | -1 | 3 | -1 | 1 | -62 | -105 | |
10 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | 2 | -5 | 77 | 102 | |
Net Cash Flow | 0 | 1 | -1 | -0 | 1 | -0 | -0 | -0 | 0 | 1 | 7 | 2 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 110 | 159 | 147 | 165 | 139 | 137 | 506 | 119 | 214 | 48 | 123 | 50 |
Inventory Days | 189 | 120 | 126 | 183 | 780 | 442 | 500 | 1,602 | 1,093 | 759 | 52 | 45 |
Days Payable | 17 | 38 | 48 | 44 | 33 | 8 | 0 | 5 | 4 | 265 | 19 | 45 |
Cash Conversion Cycle | 281 | 240 | 225 | 304 | 886 | 571 | 1,006 | 1,716 | 1,303 | 542 | 157 | 50 |
Working Capital Days | 239 | 231 | 241 | 299 | 736 | 539 | 1,118 | 1,708 | 1,110 | 10 | 38 | 61 |
ROCE % | 3% | 1% | 2% | 1% | 1% | 1% | -0% | 1% | 2% | 4% | 15% | 19% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Nov - Newspaper advertisement on unaudited financial results (standalone and consolidated) for the quarter and half year ended September 30, 2024
-
Board Meeting Outcome for The Meeting Held On November 13, 2024
13 Nov - Board approved un-audited financial results for Q2 2024.
-
Un-Audited Financial Results (Consolidated And Standalone) For The Quarter And Half Year Ended September 30, 2024.
13 Nov - Board approved un-audited financial results for Q2 2024.
-
Statement Of Deviation Or Variation Pursuant To Regulation 32 Of SEBI (LODR) Regulations, 2015 For The Quarter And Half Year Ended September 30, 2024
13 Nov - No deviation in fund utilization reported.
-
Announcement under Regulation 30 (LODR)-Change in Registered Office Address
11 Nov - Change in registered office address of the company.
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
Concalls
-
Nov 2022TranscriptNotesPPT
Business Overview
Company is engaged in the business of Fabrication and Machining of components used in Defence Sector as well as assembly of components of E Vehicles. It also offers strategic products and related research advancements in the E-Vehicles division and the BVM R&D Foundation. [1]