Navneet Education Ltd

About [ edit ]

Navneet Education is a leading manufacturer of Maharashtra and Gujarat State Board Publication books and also Stationery Products. The Publishing segment consists of supplementary books such as workbooks, guides, and question banks which are based on the latest prescribed syllabus by state education boards under the brand name of Vikas and Gala. The stationery business consists of paper based and non-paper based stationery under the brand names Navneet and Youva.(Source : 202003-01 Annual Report Page No:131)

  • Market Cap 1,681 Cr.
  • Current Price 73.4
  • High / Low 95.5 / 65.3
  • Stock P/E 43.0
  • Book Value 40.8
  • Dividend Yield 4.08 %
  • ROCE 25.4 %
  • ROE 23.7 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is providing a good dividend yield of 4.08%.
  • Company has been maintaining a healthy dividend payout of 25.76%

Cons

  • The company has delivered a poor sales growth of 8.97% over past five years.
  • Earnings include an other income of Rs.61.36 Cr.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
686 270 186 303 812 253 197 251 332 164 123
491 233 192 258 582 231 188 198 263 165 144
Operating Profit 195 37 -7 45 230 23 8 52 69 -1 -21
OPM % 28% 14% -4% 15% 28% 9% 4% 21% 21% -0% -17%
Other Income 6 6 4 3 14 6 6 3 3 47 9
Interest 5 3 2 5 8 3 1 5 5 2 2
Depreciation 7 8 8 9 11 11 12 13 11 12 13
Profit before tax 189 32 -13 34 225 14 1 37 56 32 -26
Tax % 36% 50% -33% 12% 35% -99% 930% 10% 30% 36% 11%
Net Profit 124 16 -18 30 146 23 -5 33 39 20 -23
EPS in Rs 5.32 0.68 -0.77 1.32 6.38 0.99 -0.21 1.45 1.72 0.89 -0.99

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
505 521 545 616 815 892 974 956 1,168 1,203 1,442 1,496 870
401 413 428 483 621 682 735 749 892 979 1,170 1,180 770
Operating Profit 104 107 117 133 194 210 239 207 275 223 272 315 100
OPM % 21% 21% 21% 22% 24% 24% 25% 22% 24% 19% 19% 21% 11%
Other Income 1 8 8 11 3 4 3 17 22 26 23 22 61
Interest 8 4 5 7 11 12 11 5 6 9 17 19 13
Depreciation 13 13 14 17 23 26 31 30 28 31 33 47 48
Profit before tax 84 98 107 120 162 176 200 190 264 210 245 272 99
Tax % 33% 35% 38% 35% 34% 34% 35% 37% 31% 39% 38% 27%
Net Profit 56 64 67 78 107 115 130 107 171 127 153 197 70
EPS in Rs 2.68 2.80 3.27 4.48 4.83 5.47 4.51 7.30 5.45 6.68 8.62 3.07
Dividend Payout % 44% 37% 50% 43% 36% 41% 40% 49% 34% 28% 15% 35%
Compounded Sales Growth
10 Years:11%
5 Years:9%
3 Years:9%
TTM:-44%
Compounded Profit Growth
10 Years:12%
5 Years:9%
3 Years:5%
TTM:-80%
Stock Price CAGR
10 Years:2%
5 Years:-4%
3 Years:-19%
1 Year:4%
Return on Equity
10 Years:23%
5 Years:21%
3 Years:21%
Last Year:24%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
19 48 48 48 48 48 48 48 47 47 46 46 46
Reserves 239 246 275 314 371 431 496 535 647 705 745 817 888
Borrowings 74 71 66 145 169 234 144 103 159 244 337 278 77
69 34 55 73 122 132 136 83 167 158 190 152 143
Total Liabilities 401 399 444 579 709 844 823 769 1,020 1,154 1,318 1,294 1,154
91 89 119 161 174 187 170 181 252 255 252 298 290
CWIP 1 6 10 4 6 5 4 1 3 4 17 6 3
Investments 9 0 0 1 31 47 49 32 24 46 66 88 140
301 304 316 414 498 604 599 556 740 849 984 902 721
Total Assets 401 399 444 579 709 844 823 769 1,020 1,154 1,318 1,294 1,154

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
47 72 60 8 74 59 162 168 79 48 95 283
-20 -8 -35 -46 -70 -62 -8 -4 -79 -54 -43 -59
-24 -61 -25 33 -6 6 -155 -170 -6 -79 -11 -201
Net Cash Flow 3 3 0 -6 -2 3 -1 -6 -6 -85 41 23

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 28% 29% 29% 28% 32% 29% 30% 28% 35% 24% 25% 25%
Debtor Days 49 58 58 69 74 80 71 71 87 97 74 65
Inventory Turnover 1.43 1.41 1.52 1.54 1.58 1.43 1.37 1.41 1.58 1.45 1.44 1.43

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
61.78 61.78 61.89 61.89 61.79 61.85 62.14 62.38 62.38 62.33 62.33 62.33
6.32 4.78 4.46 4.38 4.25 4.33 4.22 3.87 3.77 3.97 4.02 4.16
16.61 16.69 16.98 17.32 17.65 17.58 16.97 16.67 16.50 16.46 16.02 15.76
15.29 16.74 16.67 16.41 16.31 16.25 16.67 17.08 17.35 17.25 17.63 17.75

Documents