National Aluminium Company Ltd

National Aluminium Company Ltd is engaged in the business of manufacturing and selling of Alumina and Aluminium.

  • Market Cap: 6,054 Cr.
  • Current Price: 32.45
  • 52 weeks High / Low 51.30 / 24.40
  • Book Value: 53.54
  • Stock P/E: 43.80
  • Dividend Yield: 17.72 %
  • ROCE: 25.99 %
  • ROE: 16.51 %
  • Sales Growth (3Yrs): 19.04 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 5.00
Edit ratios
Pros:
Company has reduced debt.
Company is virtually debt free.
Stock is trading at 0.61 times its book value
Stock is providing a good dividend yield of 17.72%.
Company has good consistent profit growth of 23.79% over 5 years
Company has been maintaining a healthy dividend payout of 74.98%
Cons:
Company has a low return on equity of 9.67% for last 3 years.
Contingent liabilities of Rs.2771.59 Cr.
Earnings include an other income of Rs.272.58 Cr.
Promoter holding has decreased over last 3 years: -13.86%

Peer comparison Sector: Non Ferrous Metals // Industry: Aluminium and Aluminium Products

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
1,803 2,455 2,389 2,863 2,973 3,041 2,719 2,766 2,084 2,364 2,088 1,936
1,575 2,119 2,045 2,373 1,962 2,190 2,206 2,249 1,870 2,331 2,054 1,727
Operating Profit 228 335 344 490 1,011 851 513 518 214 32 34 208
OPM % 13% 14% 14% 17% 34% 28% 19% 19% 10% 1% 2% 11%
86 97 878 64 153 90 76 7 61 57 48 106
Interest 0 0 1 1 1 1 1 1 2 2 2 1
Depreciation 117 112 124 127 122 116 118 120 126 134 134 135
Profit before tax 196 320 1,097 426 1,042 825 470 403 148 -47 -53 179
Tax % 34% 27% 34% 40% 34% 38% 36% 42% 34% 40% 36% 43%
Net Profit 129 235 722 257 687 510 302 234 98 -28 -34 103
EPS in Rs 0.67 1.21 3.73 1.33 3.55 2.64 1.58 1.25 0.52 -0.15 -0.18 0.55
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
4,990 5,095 5,056 6,057 6,612 6,916 6,781 7,383 6,818 7,543 9,509 11,499 8,472
2,737 3,326 3,976 4,364 5,475 5,841 5,693 5,510 5,858 6,463 8,158 8,607 7,983
Operating Profit 2,253 1,769 1,079 1,693 1,136 1,075 1,087 1,873 960 1,080 1,351 2,893 489
OPM % 45% 35% 21% 28% 17% 16% 16% 25% 14% 14% 14% 25% 6%
557 513 480 353 660 511 558 821 658 368 1,170 326 273
Interest 62 82 85 101 132 176 203 167 3 3 2 2 6
Depreciation 281 272 319 422 467 505 525 414 426 480 480 476 530
Profit before tax 2,467 1,927 1,155 1,524 1,198 905 918 2,113 1,189 965 2,039 2,740 226
Tax % 34% 34% 30% 30% 29% 34% 30% 37% 34% 31% 34% 37%
Net Profit 1,632 1,272 814 1,069 850 593 642 1,322 787 669 1,342 1,732 138
EPS in Rs 6.08 4.73 3.05 3.98 3.14 2.09 2.24 4.78 2.80 2.89 6.94 9.29 0.74
Dividend Payout % 24% 25% 20% 36% 30% 54% 60% 34% 65% 81% 82% 62%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:8.48%
5 Years:11.14%
3 Years:19.04%
TTM:-26.33%
Compounded Profit Growth
10 Years:3.16%
5 Years:23.79%
3 Years:32.07%
TTM:-91.99%
Stock Price CAGR
10 Years:-11.20%
5 Years:-4.10%
3 Years:-21.62%
1 Year:-33.50%
Return on Equity
10 Years:7.73%
5 Years:8.73%
3 Years:9.67%
Last Year:16.51%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
644 644 644 1,289 1,289 1,289 1,289 1,289 1,289 966 966 933 933
Reserves 8,230 9,126 9,751 9,876 10,426 10,644 10,834 11,509 11,906 9,239 9,538 9,552 9,055
Borrowings 0 0 9 15 0 0 0 0 0 51 45 67 12
2,148 2,555 2,872 3,769 3,806 4,400 4,426 3,380 3,515 4,245 4,064 4,596 4,549
Total Liabilities 11,023 12,324 13,276 14,949 15,521 16,333 16,549 16,178 16,710 14,502 14,614 15,147 14,550
3,532 4,032 4,836 5,494 6,612 6,629 6,792 6,645 6,596 7,144 7,139 7,286 7,734
CWIP 2,335 2,837 2,243 1,707 684 1,002 769 550 688 566 915 883 1,177
Investments 115 896 987 1,332 754 1,490 1,245 951 1,010 1,261 711 257 332
5,041 4,560 5,210 6,417 7,470 7,212 7,743 8,031 8,416 5,531 5,849 6,722 5,306
Total Assets 11,023 12,324 13,276 14,949 15,521 16,333 16,549 16,178 16,710 14,502 14,614 15,147 14,550

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
1,902 1,938 1,172 1,630 887 441 981 520 881 1,436 1,590 2,409
-1,544 -2,198 -593 -768 -82 -877 78 566 314 1,550 -490 -532
-528 -388 -295 -219 -431 -229 -515 -506 -544 -3,616 -1,100 -1,731
Net Cash Flow -170 -647 283 643 373 -664 544 580 651 -630 1 146

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 31% 22% 12% 15% 11% 9% 9% 16% 9% 9% 12% 26%
Debtor Days 4 2 13 7 8 8 13 6 13 9 10 8
Inventory Turnover 2.30 2.44 2.62 2.46 2.87 2.76 2.47 2.45 2.69 3.00 3.65 4.05

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
65.36 65.36 60.20 60.20 56.17 56.59 56.77 52.00 52.00 52.00 51.50 51.50
5.60 6.58 7.13 6.41 7.09 9.00 11.10 11.92 10.99 10.77 11.80 11.30
19.06 18.23 21.69 21.21 23.96 21.17 18.72 19.73 18.99 16.92 15.64 14.20
9.98 9.82 10.97 12.17 12.78 13.24 13.41 16.35 18.02 20.31 21.06 23.00