NSB BPO Solutions Ltd
Incorporated in 2005, NSB BPO Solutions Limited is a Business Process Outsourcing (BPO) company.[1]
- Market Cap ₹ 204 Cr.
- Current Price ₹ 102
- High / Low ₹ 128 / 102
- Stock P/E 18.4
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE 10.2 %
- ROE 9.00 %
- Face Value ₹ 10.0
Pros
Cons
- Promoter holding is low: 33.6%
- Company has high debtors of 176 days.
- Working capital days have increased from 55.2 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 216 | 278 | 285 | 116 | 123 | |
| 220 | 275 | 274 | 103 | 104 | |
| Operating Profit | -4 | 3 | 11 | 13 | 18 |
| OPM % | -2% | 1% | 4% | 11% | 15% |
| 4 | 7 | 0 | 0 | 0 | |
| Interest | 6 | 6 | 4 | 3 | 3 |
| Depreciation | 8 | 7 | 7 | 3 | 4 |
| Profit before tax | -14 | -3 | 1 | 6 | 12 |
| Tax % | 5% | 12% | -20% | 26% | 28% |
| -15 | -4 | 2 | 7 | 11 | |
| EPS in Rs | -1,753.52 | -411.97 | 180.75 | 5.65 | 7.53 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -11% |
| 3 Years: | % |
| TTM: | 6% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 22% |
| 3 Years: | % |
| TTM: | 64% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 9% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 0.09 | 0.09 | 0.09 | 12 | 15 |
| Reserves | 14 | 18 | 102 | 94 | 125 |
| 140 | 146 | 42 | 28 | 24 | |
| -10 | -10 | 67 | 14 | 12 | |
| Total Liabilities | 144 | 154 | 211 | 148 | 175 |
| 57 | 57 | 130 | 15 | 20 | |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 70 | 72 |
| 87 | 97 | 81 | 63 | 83 | |
| Total Assets | 144 | 154 | 211 | 148 | 175 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 1 | 30 | 9 | -7 | ||
| -3 | -70 | -6 | -11 | ||
| 4 | 40 | 5 | 15 | ||
| Net Cash Flow | 2 | 0 | 8 | -3 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Debtor Days | 90 | 67 | 49 | 134 | 176 |
| Inventory Days | 40 | 45 | 55 | 0 | 0 |
| Days Payable | 57 | 37 | 52 | ||
| Cash Conversion Cycle | 73 | 76 | 51 | 134 | 176 |
| Working Capital Days | 43 | 50 | 8 | 41 | 117 |
| ROCE % | 3% | 6% | 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.