NSB BPO Solutions Ltd
Incorporated in 2005, NSB BPO Solutions Limited is a Business Process Outsourcing (BPO) company.[1]
- Market Cap ₹ 242 Cr.
- Current Price ₹ 121
- High / Low ₹ 128 / 121
- Stock P/E 28.4
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE 10.4 %
- ROE 7.15 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 26.0% CAGR over last 5 years
Cons
- The company has delivered a poor sales growth of 4.44% over past five years.
- Promoter holding is low: 33.6%
- Company has a low return on equity of 5.30% over last 3 years.
- Company has high debtors of 176 days.
- Working capital days have increased from 58.9 days to 117 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 99 | 92 | 114 | 116 | 123 | |
| 87 | 81 | 107 | 103 | 104 | |
| Operating Profit | 12 | 10 | 7 | 13 | 18 |
| OPM % | 12% | 11% | 6% | 11% | 15% |
| 0 | 0 | -13 | 0 | 0 | |
| Interest | 4 | 3 | 3 | 3 | 3 |
| Depreciation | 4 | 4 | 3 | 3 | 4 |
| Profit before tax | 4 | 4 | -12 | 6 | 12 |
| Tax % | 25% | 25% | -2% | 26% | 28% |
| 3 | 3 | -12 | 5 | 9 | |
| EPS in Rs | 315.73 | 381.46 | -1,352.11 | 4.01 | 5.82 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 4% |
| 3 Years: | 10% |
| TTM: | 6% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 26% |
| 3 Years: | 38% |
| TTM: | 79% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 5% |
| Last Year: | 7% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 0.09 | 0.09 | 0.09 | 12 | 15 |
| Reserves | 49 | 53 | 78 | 92 | 120 |
| 32 | 29 | 40 | 28 | 24 | |
| 19 | 14 | 11 | 14 | 12 | |
| Total Liabilities | 100 | 96 | 130 | 146 | 171 |
| 23 | 17 | 14 | 15 | 20 | |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 15 | 15 | 70 | 68 | 68 |
| 62 | 65 | 46 | 63 | 83 | |
| Total Assets | 100 | 96 | 130 | 146 | 171 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 8 | 9 | 7 | -9 | ||
| -1 | -56 | -4 | -9 | ||
| -8 | 47 | 5 | 15 | ||
| Net Cash Flow | -1 | 0 | 8 | -3 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Debtor Days | 192 | 214 | 109 | 134 | 176 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 |
| Days Payable | |||||
| Cash Conversion Cycle | 192 | 214 | 109 | 134 | 176 |
| Working Capital Days | 50 | 107 | 19 | 41 | 117 |
| ROCE % | 4% | 8% | 10% |
Business Profile[1]
NSB BPO offers Business Process Outsourcing (BPO) and support services, backed by a 21-year track record across sectors such as telecom, BFSI, insurance, retail, food delivery, healthcare, education, hospitality, and government. Additionally, leveraging its pan-India network and sourcing strengths, the company trades FMCG and staple goods—including pulses, rice, sugar, fruits, and vegetables—on a B2B basis.