NCL Industries Ltd
Incorporated in 1979, NCL Industries Ltd manufactures and sells Cement, RMC, CBPB, Doors, and operates 2 SHP projects[1]
- Market Cap ₹ 1,060 Cr.
- Current Price ₹ 234
- High / Low ₹ 260 / 179
- Stock P/E 33.8
- Book Value ₹ 191
- Dividend Yield 1.70 %
- ROCE 6.81 %
- ROE 3.64 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 40.0%
Cons
- The company has delivered a poor sales growth of 8.51% over past five years.
- Company has a low return on equity of 6.95% over last 3 years.
- Debtor days have increased from 27.6 to 35.1 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
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
551 | 534 | 750 | 868 | 880 | 980 | 938 | 1,749 | 2,046 | 2,044 | 2,332 | 1,411 | |
521 | 463 | 628 | 753 | 746 | 843 | 797 | 1,465 | 1,838 | 1,895 | 2,123 | 1,300 | |
Operating Profit | 29 | 70 | 122 | 115 | 134 | 137 | 140 | 284 | 208 | 149 | 209 | 111 |
OPM % | 5% | 13% | 16% | 13% | 15% | 14% | 15% | 16% | 10% | 7% | 9% | 8% |
5 | 5 | 2 | 4 | 7 | 6 | 3 | 7 | 11 | 19 | 18 | 10 | |
Interest | 41 | 37 | 31 | 32 | 32 | 37 | 32 | 22 | 25 | 27 | 24 | 22 |
Depreciation | 31 | 26 | 25 | 25 | 35 | 45 | 42 | 41 | 45 | 48 | 56 | 56 |
Profit before tax | -38 | 12 | 67 | 62 | 74 | 61 | 69 | 228 | 150 | 93 | 148 | 43 |
Tax % | 8% | 28% | 21% | 11% | 34% | 23% | 27% | 35% | 34% | 51% | 36% | 41% |
-41 | 9 | 53 | 55 | 49 | 47 | 51 | 149 | 98 | 46 | 94 | 25 | |
EPS in Rs | -11.68 | 2.55 | 14.45 | 14.88 | 10.86 | 10.36 | 11.24 | 32.87 | 21.70 | 10.17 | 20.83 | 5.61 |
Dividend Payout % | -9% | 0% | 14% | 17% | 23% | 24% | 1% | 12% | 14% | 30% | 19% | 71% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 9% |
3 Years: | -12% |
TTM: | -40% |
Compounded Profit Growth | |
---|---|
10 Years: | 13% |
5 Years: | -9% |
3 Years: | -31% |
TTM: | -66% |
Stock Price CAGR | |
---|---|
10 Years: | 12% |
5 Years: | 27% |
3 Years: | 10% |
1 Year: | -5% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 11% |
3 Years: | 7% |
Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 35 | 35 | 37 | 37 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 |
Reserves | 108 | 118 | 160 | 190 | 416 | 454 | 483 | 620 | 699 | 730 | 810 | 819 |
217 | 179 | 202 | 347 | 278 | 336 | 347 | 320 | 335 | 292 | 218 | 252 | |
247 | 258 | 224 | 210 | 224 | 260 | 278 | 314 | 392 | 441 | 469 | 532 | |
Total Liabilities | 607 | 590 | 623 | 784 | 962 | 1,095 | 1,153 | 1,299 | 1,472 | 1,508 | 1,542 | 1,648 |
430 | 407 | 392 | 385 | 693 | 658 | 695 | 789 | 773 | 986 | 969 | 922 | |
CWIP | 7 | 2 | 11 | 152 | 33 | 90 | 90 | 61 | 171 | 28 | 39 | 148 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 50 | 35 | 51 | 50 |
170 | 181 | 221 | 246 | 237 | 346 | 368 | 419 | 477 | 459 | 484 | 528 | |
Total Assets | 607 | 590 | 623 | 784 | 962 | 1,095 | 1,153 | 1,299 | 1,472 | 1,508 | 1,542 | 1,648 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-2 | 56 | 130 | 18 | 156 | 71 | 106 | 237 | 106 | 208 | 183 | 96 | |
-5 | 4 | -18 | -161 | -223 | -69 | -78 | -136 | -139 | -101 | -64 | -111 | |
7 | -57 | -97 | 133 | 70 | 4 | -31 | -52 | -25 | -83 | -110 | -5 | |
Net Cash Flow | -0 | 3 | 15 | -9 | 4 | 6 | -4 | 49 | -58 | 24 | 9 | -20 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 29 | 30 | 26 | 20 | 32 | 56 | 56 | 22 | 30 | 25 | 22 | 35 |
Inventory Days | 261 | 242 | 256 | 199 | 240 | 214 | 327 | 173 | 186 | 240 | 217 | 183 |
Days Payable | 226 | 191 | 99 | 126 | 146 | 184 | 197 | 121 | 103 | 144 | 114 | 111 |
Cash Conversion Cycle | 64 | 82 | 183 | 93 | 127 | 87 | 186 | 75 | 114 | 122 | 126 | 106 |
Working Capital Days | -11 | -25 | -31 | 14 | 1 | 25 | 32 | -1 | 39 | 25 | 21 | 34 |
ROCE % | 1% | 14% | 27% | 19% | 16% | 12% | 12% | 27% | 17% | 11% | 16% | 7% |
Documents
Announcements
-
Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011
27 Jun - Promoter group disclosed sale of shares via open market per SEBI regulation 29(2).
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 27 Jun
-
Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011
27 Jun - Promoter group disclosed sale of shares via open market as per SEBI regulations.
-
Closure of Trading Window
26 Jun - Trading window closed from July 1, 2025, till 48 hours post Q1 results announcement.
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 25 Jun
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview:[1][2]
NCLIL is a part of the NCL group. Its core operations include the manufacturing of cement, cement particle boards, and Ready-Mix Concrete. The company has 2000 + Dealers / Distributors