NSB BPO Solutions Ltd
Incorporated in 2005, NSB BPO Solutions Limited is a Business Process Outsourcing (BPO) company.[1]
- Market Cap ₹ 129 Cr.
- Current Price ₹ 64.8
- High / Low ₹ 128 / 61.0
- Stock P/E 13.6
- Book Value ₹ 103
- Dividend Yield 0.00 %
- ROCE 8.41 %
- ROE 5.58 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 0.63 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 33.6%
- Company has a low return on equity of 5.99% over last 3 years.
- Company has high debtors of 181 days.
- Working capital days have increased from 123 days to 210 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.
Half Yearly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 99 | 92 | 114 | 116 | 123 | 160 | |
| 87 | 81 | 107 | 103 | 104 | 141 | |
| Operating Profit | 12 | 10 | 7 | 13 | 18 | 19 |
| OPM % | 12% | 11% | 6% | 11% | 15% | 12% |
| 0 | 0 | -13 | 0 | 0 | 0 | |
| Interest | 4 | 3 | 3 | 3 | 3 | 3 |
| Depreciation | 4 | 4 | 3 | 3 | 4 | 4 |
| Profit before tax | 4 | 4 | -12 | 6 | 12 | 13 |
| Tax % | 25% | 25% | -2% | 26% | 28% | 27% |
| 3 | 3 | -12 | 5 | 9 | 10 | |
| EPS in Rs | 315.73 | 381.46 | -1,352.11 | 4.01 | 5.82 | 4.76 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 12% |
| TTM: | 31% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 92% |
| TTM: | 11% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 5% |
| 3 Years: | 6% |
| Last Year: | 6% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.09 | 0.09 | 0.09 | 12 | 15 | 20 |
| Reserves | 49 | 53 | 78 | 92 | 120 | 186 |
| 32 | 29 | 40 | 28 | 24 | 10 | |
| 19 | 14 | 11 | 14 | 12 | 9 | |
| Total Liabilities | 100 | 96 | 130 | 146 | 171 | 224 |
| 23 | 17 | 14 | 15 | 20 | 23 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 7 |
| Investments | 15 | 15 | 70 | 68 | 68 | 67 |
| 62 | 65 | 46 | 63 | 83 | 127 | |
| Total Assets | 100 | 96 | 130 | 146 | 171 | 224 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 8 | 9 | 7 | -9 | -26 | ||
| -1 | -56 | -4 | -9 | -15 | ||
| -8 | 47 | 5 | 15 | 45 | ||
| Net Cash Flow | -1 | 0 | 8 | -3 | 4 | |
| Free Cash Flow | 7 | 8 | 3 | -18 | -40 | |
| CFO/OP | 88% | 127% | 67% | -32% | -117% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 192 | 214 | 109 | 134 | 176 | 181 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Payable | ||||||
| Cash Conversion Cycle | 192 | 214 | 109 | 134 | 176 | 181 |
| Working Capital Days | 50 | 107 | 19 | 41 | 117 | 210 |
| ROCE % | 4% | 8% | 10% | 8% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Geographic Revenue Share - Madhya Pradesh (Services) Percentage |
|
||
| Geographic Revenue Share - Uttar Pradesh Percentage |
|||
| Service Revenue Share from BFSI Sector Percentage |
|||
| Service Revenue Share from Government Sector Percentage |
|||
| Service Revenue Share from Retail Sector Percentage |
|||
| Krishi Rakshak Portal & Helpline (KRPH) Contract Value INR Lakhs |
|||
| National Consumer Helpline Contract Value INR Lakhs |
|||
| UIDAI Call Center Contract Value INR Lakhs |
|||
Extracted by Screener AI
Documents
Announcements
-
Disclosure Under Regulation 23(9) Of SEBI LODR Regulation - Related Party Transaction Report For Half Year Ended 31St March ,2026.
30 May - Submitted related party transactions disclosure for half year and FY ended March 31, 2026.
-
Statement Of Deviation & Variation
30 May - No deviation in utilization of ₹64.13 crore IPO proceeds for half year ended 31 March 2026.
-
Announcement under Regulation 30 (LODR)-Change in Management
30 May - Board appointed Akash Saxena & Co. as internal auditor for FY 2026-27 on 30 May 2026.
-
Financial Results For Half Year And Year Ended March 31, 2026.
30 May - Board approved audited FY2026 results, appointed internal auditor, noted independent director resignation, and no IPO fund deviation.
-
Board Meeting Outcome for For Submission Of Financial Results For Half Year And Year Ended 31St March 2026.
30 May - Board approved FY26 audited results, appointed internal auditor, noted independent director resignation, and reported no IPO fund deviation.
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.