Navin Fluorine International Ltd

Navin Fluorine International Ltd

₹ 3,230 -0.47%
16 Apr - close price
About

Navin Fluorine International Ltd is primary engaged in producing refrigeration gases, inorganic fluorides, specialty organofluorines and offers contract research and manufacturing services.[1] Its portfolio includes 50+ fluorinated compounds developed over the years.[2]

Key Points

Overview[1]
NFIL, a part of the Padmanabh Mafatlal group, is present in the fluorochemical industry since 1967 and is one of the largest specialty fluorochemical companies and a pioneer in manufacturing of refrigerant gases in India. NFIL’s product portfolio comprises 60+ fluorinated compounds, with them finding application in various industries, like agrochemicals, pharmaceuticals, aluminium smelting, refrigeration, metal processing, abrasives, glass and ceramics. The company is currently headed by second-generation entrepreneur, Vishad Mafatlal, who has over 25 years’ experience in textile and chemical sectors

  • Market Cap 16,011 Cr.
  • Current Price 3,230
  • High / Low 4,950 / 2,899
  • Stock P/E 67.6
  • Book Value 447
  • Dividend Yield 0.22 %
  • ROCE 20.3 %
  • ROE 15.2 %
  • Face Value 2.00

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 19.2%

Cons

  • Stock is trading at 7.22 times its book value
  • Earnings include an other income of Rs.113 Cr.

* 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: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
297 324 314 324 367 398 387 366 424 451 351 315 359
216 240 236 241 269 303 287 276 316 327 266 254 319
Operating Profit 81 84 78 84 98 96 100 90 108 124 85 61 39
OPM % 27% 26% 25% 26% 27% 24% 26% 25% 25% 27% 24% 19% 11%
10 86 8 9 7 14 14 8 10 9 12 26 66
Interest 0 1 0 0 0 1 0 0 1 1 2 1 1
Depreciation 10 11 11 11 11 11 11 12 12 7 12 14 16
Profit before tax 81 159 74 81 94 98 102 86 105 125 83 71 90
Tax % 28% 23% 24% 23% 26% 20% 23% 26% 22% 30% 24% 22% 19%
59 122 56 62 69 79 79 64 82 88 63 56 72
EPS in Rs 11.86 24.57 11.40 12.54 13.96 15.89 15.94 12.94 16.46 17.71 12.71 11.30 14.56
Raw PDF
Upcoming result date: 7 May 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
704 525 449 546 636 695 876 955 1,022 1,133 1,404 1,628 1,476
446 444 388 483 519 545 659 736 757 822 1,047 1,206 1,167
Operating Profit 258 81 61 63 117 150 216 219 265 311 356 422 309
OPM % 37% 15% 14% 12% 18% 22% 25% 23% 26% 27% 25% 26% 21%
83 13 29 27 24 55 85 34 27 141 37 41 113
Interest 4 6 5 3 3 0 1 0 2 1 2 2 4
Depreciation 18 20 21 19 21 28 38 26 34 41 44 43 49
Profit before tax 319 69 64 68 117 177 262 227 257 410 347 418 369
Tax % 28% 37% 21% 27% 26% 25% 32% 34% -56% 27% 23% 25%
231 43 51 49 86 133 179 148 400 299 266 312 279
EPS in Rs 47.39 8.84 10.38 10.12 17.68 27.07 36.26 30.02 80.80 60.44 53.77 63.03 56.28
Dividend Payout % 32% 34% 31% 32% 24% 23% 28% 26% 14% 18% 20% 19%
Compounded Sales Growth
10 Years: 12%
5 Years: 13%
3 Years: 17%
TTM: -6%
Compounded Profit Growth
10 Years: 22%
5 Years: 13%
3 Years: -8%
TTM: -22%
Stock Price CAGR
10 Years: 46%
5 Years: 36%
3 Years: 1%
1 Year: -30%
Return on Equity
10 Years: 17%
5 Years: 18%
3 Years: 16%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 10 10 10 10 10 10 10 10 10 10 10 10 10
Reserves 474 500 532 561 624 814 960 1,049 1,379 1,640 1,854 2,131 2,208
93 83 57 45 30 0 0 0 0 14 16 14 76
183 129 143 176 185 300 229 209 185 202 244 248 257
Total Liabilities 760 721 742 792 849 1,124 1,199 1,268 1,574 1,866 2,124 2,403 2,550
236 230 226 213 268 456 320 324 413 403 429 468 644
CWIP 5 9 5 58 14 17 20 39 39 37 26 154 44
Investments 205 247 263 234 266 316 522 527 296 450 619 736 1,018
314 236 248 287 301 335 337 378 826 976 1,051 1,046 843
Total Assets 760 721 742 792 849 1,124 1,199 1,268 1,574 1,866 2,124 2,403 2,550

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
136 70 58 49 72 95 173 90 155 296 237 152
-154 40 -12 -27 -31 -20 -149 -32 77 -345 -181 -157
26 -99 -49 -33 -39 -62 -33 -59 -76 -44 -58 -59
Net Cash Flow 8 11 -3 -12 1 13 -9 -1 156 -93 -3 -64

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 32 49 67 74 80 69 61 64 75 89 92 88
Inventory Days 124 103 98 88 78 126 94 80 114 116 139 174
Days Payable 67 72 100 119 115 97 90 58 77 77 85 62
Cash Conversion Cycle 90 81 66 43 43 98 65 85 112 128 145 200
Working Capital Days 16 58 68 59 66 5 43 59 89 120 187 173
ROCE % 69% 13% 10% 10% 18% 23% 27% 22% 21% 22% 20% 20%

Shareholding Pattern

Numbers in percentages

4 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
30.22% 30.22% 30.20% 30.19% 29.70% 29.70% 29.40% 29.40% 28.80% 28.80% 28.80% 28.80%
25.10% 26.65% 26.43% 25.25% 23.51% 21.42% 20.07% 19.19% 19.58% 18.50% 19.20% 15.92%
15.82% 15.18% 15.17% 15.98% 18.27% 20.79% 22.67% 23.77% 24.84% 25.97% 26.01% 28.92%
28.86% 27.95% 28.20% 28.58% 28.51% 28.09% 27.86% 27.63% 26.78% 26.72% 25.98% 26.34%
No. of Shareholders 1,26,1641,39,5171,58,9321,63,3751,73,4181,67,7771,60,3941,53,7331,50,5961,49,5821,47,1911,72,816

* 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

Concalls