Navigant Corporate Advisors Ltd
Incorporated in 2012, Navigant Corporate
Advisors provides Merchant Banking and Advisory Services[1]
- Market Cap ₹ 28.3 Cr.
- Current Price ₹ 89.6
- High / Low ₹ 89.6 / 45.0
- Stock P/E 16.5
- Book Value ₹ 38.6
- Dividend Yield 0.00 %
- ROCE 21.0 %
- ROE 15.1 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 39.7%
- Company has a low return on equity of 12.7% over last 3 years.
- Working capital days have increased from 63.9 days to 230 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
Financial Services Financial Services Finance Other Financial Services
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.13 | 0.70 | 0.62 | 1.55 | 3.17 | 2.48 | 2.52 | 2.65 | 5.53 | 6.22 | 7.44 | 7.80 | |
0.09 | 0.54 | 0.52 | 1.32 | 2.28 | 1.87 | 1.85 | 2.14 | 4.12 | 5.02 | 5.84 | 5.79 | |
Operating Profit | 0.04 | 0.16 | 0.10 | 0.23 | 0.89 | 0.61 | 0.67 | 0.51 | 1.41 | 1.20 | 1.60 | 2.01 |
OPM % | 30.77% | 22.86% | 16.13% | 14.84% | 28.08% | 24.60% | 26.59% | 19.25% | 25.50% | 19.29% | 21.51% | 25.77% |
0.00 | 0.14 | 0.12 | 0.11 | 0.25 | 0.17 | 0.07 | 0.10 | 0.12 | 0.10 | 0.14 | 0.40 | |
Interest | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.00 | 0.00 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.07 | 0.07 | 0.06 | 0.11 |
Profit before tax | 0.04 | 0.30 | 0.18 | 0.29 | 1.10 | 0.74 | 0.70 | 0.55 | 1.46 | 1.23 | 1.68 | 2.30 |
Tax % | 25.00% | 30.00% | 27.78% | 31.03% | 27.27% | 24.32% | 32.86% | 30.91% | 23.29% | 29.27% | 29.76% | 28.26% |
0.02 | 0.20 | 0.12 | 0.20 | 0.81 | 0.56 | 0.47 | 0.38 | 1.12 | 0.86 | 1.18 | 1.65 | |
EPS in Rs | 1.97 | 10.72 | 0.38 | 0.63 | 2.57 | 1.78 | 1.49 | 1.21 | 3.55 | 2.73 | 3.74 | 5.23 |
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: | 27% |
5 Years: | 25% |
3 Years: | 12% |
TTM: | 5% |
Compounded Profit Growth | |
---|---|
10 Years: | 24% |
5 Years: | 29% |
3 Years: | 15% |
TTM: | 39% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 72% |
1 Year: | 48% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 12% |
3 Years: | 13% |
Last Year: | 15% |
Balance Sheet
Figures in Rs. Crores
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 | 0.10 | 0.19 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 | 3.15 |
Reserves | 0.30 | 0.84 | 2.00 | 2.20 | 3.01 | 3.36 | 3.83 | 4.21 | 5.32 | 6.18 | 7.36 | 9.01 |
0.43 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
0.01 | 0.51 | 0.31 | 0.40 | 0.52 | 0.37 | 0.65 | 0.77 | 0.97 | 1.37 | 1.55 | 1.72 | |
Total Liabilities | 0.84 | 1.54 | 5.53 | 5.75 | 6.68 | 6.88 | 7.63 | 8.13 | 9.44 | 10.70 | 12.06 | 13.88 |
0.00 | 0.12 | 0.24 | 0.37 | 0.33 | 0.31 | 0.30 | 0.43 | 0.40 | 0.34 | 0.20 | 0.53 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.75 | 1.26 | 1.11 | 1.79 | 2.61 | 4.91 | 6.21 | 6.63 | 7.24 | 8.09 | 8.84 | 10.88 |
0.09 | 0.16 | 4.18 | 3.59 | 3.74 | 1.66 | 1.12 | 1.07 | 1.80 | 2.27 | 3.02 | 2.47 | |
Total Assets | 0.84 | 1.54 | 5.53 | 5.75 | 6.68 | 6.88 | 7.63 | 8.13 | 9.44 | 10.70 | 12.06 | 13.88 |
Cash Flows
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.34 | 0.59 | -3.97 | 1.10 | 0.86 | 3.37 | 0.24 | 0.87 | 1.18 | 0.89 | 1.59 | 1.63 | |
-0.75 | -0.63 | 0.00 | -0.86 | -0.82 | -2.31 | -1.33 | -0.61 | -0.65 | -0.87 | -0.67 | -2.44 | |
0.49 | -0.01 | 4.07 | -0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Net Cash Flow | 0.08 | -0.05 | 0.10 | 0.16 | 0.04 | 1.05 | -1.09 | 0.26 | 0.53 | 0.02 | 0.92 | -0.81 |
Ratios
Figures in Rs. Crores
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 | 0.00 | 26.07 | 0.00 | 11.77 | 3.45 | 1.47 | 2.90 | 8.26 | 2.64 | 7.63 | 8.83 | 2.34 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 0.00 | 26.07 | 0.00 | 11.77 | 3.45 | 1.47 | 2.90 | 8.26 | 2.64 | 7.63 | 8.83 | 2.34 |
Working Capital Days | 0.00 | -192.93 | 2,207.66 | 689.97 | 331.61 | -11.77 | 27.52 | -34.43 | -15.84 | -11.15 | -26.98 | 229.76 |
ROCE % | 6.96% | 32.26% | 6.08% | 5.68% | 19.11% | 11.68% | 10.38% | 7.67% | 18.45% | 14.16% | 17.64% | 20.99% |
Documents
Announcements
-
Notice Of 13Th Annual General Meeting, AGM Will Be Held On Tuesday, September 30, 2025
6 Sep - AGM Sept 30, 2025 to approve FY2024-25 accounts; reappoint Independent Director Mahipal S. Chouhan.
-
Reg. 34 (1) Annual Report.
6 Sep - Annual Report FY2024-25 filed; AGM 30 Sep 2025; Revenue Rs827.94L, PAT Rs165.46L.
- Book Closer From Wednesday, September 24, 2025 To Tuesday, September 30, 2025 (Both Days Inclusive) 6 Sep
-
Board Meeting Outcome for Outcome Of Board Meeting
6 Sep - Board set AGM for Sep 30, 2025; book closure Sep 24–30; approved director's report; appointed scrutinizers.
-
Board Meeting Intimation for Intimation Of Board Meeting
29 Aug - Board meeting Sep 06, 2025 to approve 13th AGM, book closure, director report; reappoint Mahipal Chouhan from Dec 02, 2025.
Business Overview:[1][2]
Company is a SEBI-registered Category
I – Merchant Banker. It provides integrated
capital market advisory and financial services
to Corporate and HNI Clients, and also has associations with intermediaries of Capital
& Debt Market in India and overseas to raise funds.
Company mainly participates in the SME Segment of Primary market issues, Valuation Advisory besides handling various assignments
on Rights Issues, Delisting, Open Offers, Exit
Offer for Companies on Disseminations Board
and various valuation exercises including ESOP
advisory.