Northern Spirits Ltd

Northern Spirits Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Northern Spirits Ltd

₹ 165 1.95%
05 Mar 9:26 a.m.
northernspirits.in BSE: 542628
About

Incorporated in 2012, Northern Spirits Ltd imports and distributes alcoholic beverages and liquor[1]

Key Points

Business Overview:[1][2]
NSL imports and distributes Alcoholic Beverage brands in North, East and North East India. Company has a wide range of supplies from international market through its import operations

Website BSE
  • Market Cap ₹ 265 Cr.
  • Current Price ₹ 165
  • High / Low ₹ 306 / 133
  • Stock P/E
  • Book Value ₹ 62.3
  • Dividend Yield 0.15 %
  • ROCE 15.1 %
  • ROE 18.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Debtor days have improved from 57.2 to 42.1 days.
  • Company's working capital requirements have reduced from 96.6 days to 62.1 days

Cons

  • Stock is trading at 2.60 times its book value
  • Company might be capitalizing the interest cost
  • Promoters have pledged 44.8% of their holding.

* 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: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2020 Jun 2021 Sep 2021 Dec 2023 Sep 2024 Dec 2024
53.70 51.78 111.68 314.18 487.41 528.17
51.21 49.10 104.16 305.95 478.00 507.03
Operating Profit 2.49 2.68 7.52 8.23 9.41 21.14
OPM % 4.64% 5.18% 6.73% 2.62% 1.93% 4.00%
0.00 0.00 0.46 0.22 0.50 0.13
Interest 2.27 1.05 3.06 1.95 2.56 9.10
Depreciation 0.08 0.10 0.06 0.06 0.05 0.05
Profit before tax 0.14 1.53 4.86 6.44 7.30 12.12
Tax % 0.00% 0.00% 25.72% 23.91% 23.29% 24.01%
0.14 1.53 3.61 4.89 5.60 9.21
EPS in Rs 0.09 0.95 2.25 3.05 3.49 5.74
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 7m Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 1 2 3 16 25 110 154 152 268 905 1,235
0 1 2 4 15 23 90 146 143 255 883 1,204
Operating Profit -0 -0 0 -0 1 2 20 8 8 13 23 31
OPM % -1% 3% -13% 5% 7% 18% 5% 5% 5% 2% 2%
0 0 0 0 0 0 0 0 0 0 0 1
Interest 0 0 0 0 0 0 5 3 4 5 8 9
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -0 0 0 -0 1 1 15 5 4 8 15 22
Tax % 0% 0% 17% 0% 18% 25% 35% 28% 28% 25% 25% 26%
-0 0 0 -1 1 1 10 4 3 6 11 17
EPS in Rs -46.67 13.33 66.67 -12.59 13.09 8.46 8.56 2.25 1.85 3.74 6.93 10.32
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 104%
5 Years: 62%
3 Years: 101%
TTM: 36%
Compounded Profit Growth
10 Years: 96%
5 Years: 11%
3 Years: 77%
TTM: 49%
Stock Price CAGR
10 Years: %
5 Years: 52%
3 Years: 72%
1 Year: -26%
Return on Equity
10 Years: 13%
5 Years: 11%
3 Years: 14%
Last Year: 18%

Balance Sheet

Figures in Rs. Crores

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 0.02 0.02 0.02 0.41 0.41 1 12 16 16 16 16 16 16
Reserves -0 -0 0 1 1 5 29 47 50 56 67 84 96
0 1 4 2 2 5 45 43 57 68 95 138 136
-0 0 1 5 9 9 8 2 2 2 4 7 11
Total Liabilities 0 1 5 8 13 21 94 108 125 142 183 245 258
0 0 4 4 5 5 11 10 10 10 10 11 10
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
0 1 1 4 8 16 83 98 115 132 172 234 248
Total Assets 0 1 5 8 13 21 94 108 125 142 183 245 258

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 -0 1 1 1 -7 -50 -12 -10 0 -22 -29
0 -0 -4 -1 0 -0 -6 0 0 -0 -0 -0
0 0 3 -1 -0 2 20 15 4 -3 104 34
Net Cash Flow 0 0 0 -0 0 -5 -36 3 -7 -3 81 4

Ratios

Figures in Rs. Crores

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 56 0 101 96 122 124 94 113 86 43 42
Inventory Days 44 62 155 70 146 160 112 110 67 23 20
Days Payable 78 40 131 76 63 7 1 0 0 0 0
Cash Conversion Cycle 22 23 125 91 206 277 205 222 154 66 62
Working Capital Days 86 -90 -221 -45 90 235 215 261 163 65 62
ROCE % 5% 6% -8% 28% 21% 41% 9% 7% 10% 14% 15%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
66.97% 66.97% 66.97% 66.97% 66.97% 66.97% 66.97% 66.97% 66.97% 66.97% 66.97% 66.97%
0.00% 0.00% 0.00% 0.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
33.03% 33.03% 33.02% 32.85% 33.03% 33.03% 33.03% 33.04% 33.03% 33.02% 33.05% 33.03%
No. of Shareholders 1801662303073203263804147221,3131,7233,299

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings