NCL Industries Ltd

NCL Industries Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

NCL Industries Ltd

₹ 208 -0.81%
25 Apr 2:23 p.m.
nclind.com BSE: 502168 NSE : NCLIND
About

NCL Industries Ltd is principally engaged in the business of manufacturing and selling of Cement, Ready Mix Concrete, Cement Bonded Particle Boards, Doors, and operates two Small Hydro Power projects.[1]

Key Points

Product Portfolio
NCL Industries is in manufacturing of cement, cement particle boards, readymade concrete, generation of hydro power and manufacturing of doors. It sells its cement under “Nagarjuna Cement”, doors under the “NCLDoor" brand. It is the only manufacturer of Cement Bonded Particle Boards (CBPB) in the country, marketed under the brand name Bison Panel. [1] [2]

Website BSE NSE
  • Market Cap ₹ 940 Cr.
  • Current Price ₹ 208
  • High / Low ₹ 258 / 173
  • Stock P/E 11.6
  • Book Value ₹ 180
  • Dividend Yield 1.47 %
  • ROCE 11.1 %
  • ROE 5.99 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 1.13 times its book value
  • Company has been maintaining a healthy dividend payout of 18.5%

Cons

  • Promoter holding has decreased over last quarter: -0.77%

* 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: Cement Industry: Cement - South India

Edit Columns
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
369 405 403 415 370 445 391 365 419 435 441 431 505
298 339 335 354 333 404 358 341 366 396 378 392 448
Operating Profit 72 66 68 62 37 41 33 24 53 39 63 39 57
OPM % 19% 16% 17% 15% 10% 9% 8% 6% 13% 9% 14% 9% 11%
1 3 1 3 2 5 3 6 3 8 5 4 3
Interest 4 4 6 6 6 6 6 7 7 6 5 7 6
Depreciation 10 10 11 11 11 11 11 12 13 13 13 13 13
Profit before tax 58 55 52 47 22 29 19 10 36 27 49 23 42
Tax % 29% 41% 34% 34% 29% 40% 34% 74% 45% 60% 37% 39% 40%
42 32 34 31 15 17 12 3 20 11 31 14 25
EPS in Rs 9.19 7.13 7.62 6.89 3.35 3.83 2.76 0.61 4.41 2.39 6.87 3.06 5.55
Raw PDF

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
500 470 551 534 750 868 880 980 938 1,384 2,046 2,044 1,811
367 413 521 463 628 753 746 843 797 1,100 1,838 1,895 1,614
Operating Profit 133 57 29 70 122 115 134 137 140 284 208 149 198
OPM % 27% 12% 5% 13% 16% 13% 15% 14% 15% 21% 10% 7% 11%
5 3 5 5 2 4 7 6 3 7 11 19 19
Interest 42 36 41 37 31 32 32 37 32 22 25 27 24
Depreciation 32 33 31 26 25 25 35 45 42 41 45 48 53
Profit before tax 64 -9 -38 12 67 62 74 61 69 228 150 93 141
Tax % 30% -28% -8% 28% 21% 11% 34% 23% 27% 35% 34% 51%
44 -12 -41 9 53 55 49 47 51 149 98 46 81
EPS in Rs 12.67 -3.30 -11.68 2.55 14.45 14.88 10.86 10.36 11.24 32.87 21.70 10.17 17.87
Dividend Payout % 16% -30% -9% 0% 14% 17% 23% 24% 1% 12% 14% 30%
Compounded Sales Growth
10 Years: 16%
5 Years: 18%
3 Years: 30%
TTM: 12%
Compounded Profit Growth
10 Years: 19%
5 Years: -1%
3 Years: -3%
TTM: 54%
Stock Price CAGR
10 Years: 24%
5 Years: 8%
3 Years: 6%
1 Year: 10%
Return on Equity
10 Years: 13%
5 Years: 13%
3 Years: 14%
Last Year: 6%

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 35 35 35 35 37 37 45 45 45 45 45 45 45
Reserves 156 141 108 118 160 190 416 454 483 620 699 730 768
256 227 217 179 202 347 278 336 347 320 335 292 260
212 222 247 258 224 210 224 260 278 314 392 455 472
Total Liabilities 659 624 607 590 623 784 962 1,095 1,153 1,299 1,472 1,522 1,544
450 423 430 407 392 385 693 658 695 789 773 986 985
CWIP 17 39 7 2 11 152 33 90 90 61 171 28 22
Investments 0 0 0 0 0 0 0 0 0 30 50 35 51
192 162 170 181 221 246 237 346 368 419 477 473 487
Total Assets 659 624 607 590 623 784 962 1,095 1,153 1,299 1,472 1,522 1,544

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
87 56 -2 56 130 18 156 71 106 237 106 211
-40 -24 -5 4 -18 -161 -223 -69 -78 -136 -139 -103
-46 -33 7 -57 -97 133 70 4 -31 -52 -25 -83
Net Cash Flow 1 -1 -0 3 15 -9 4 6 -4 49 -58 25

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 45 32 29 30 26 20 32 56 56 27 30 28
Inventory Days 318 272 261 242 256 199 240 214 327 173 186 240
Days Payable 179 204 226 191 99 126 146 184 197 121 103 144
Cash Conversion Cycle 184 100 64 82 183 93 127 87 186 80 114 124
Working Capital Days -12 -12 -11 -25 -31 14 1 25 32 -2 39 25
ROCE % 23% 6% 1% 14% 27% 19% 16% 12% 12% 27% 17% 11%

Shareholding Pattern

Numbers in percentages

38 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
43.73% 43.75% 44.00% 45.04% 45.73% 46.14% 46.48% 47.13% 47.27% 44.48% 44.48% 43.71%
1.90% 3.09% 3.10% 3.00% 2.75% 2.81% 2.33% 2.38% 3.49% 4.23% 4.88% 5.17%
1.08% 0.24% 0.05% 0.06% 0.06% 0.16% 0.16% 0.03% 0.03% 0.03% 0.03% 0.03%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
53.27% 52.91% 52.84% 51.89% 51.45% 50.86% 51.01% 50.43% 49.19% 51.25% 50.59% 51.07%
No. of Shareholders 45,80353,56459,46760,49462,07860,74259,64158,05853,82354,34952,98153,743

* 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

Announcements

Annual reports

Right Issue

Credit ratings

Concalls

  • Jun 2018
    Transcript
    Notes
    PPT
  • May 2018
    Transcript
    Notes
    PPT