N K Industries Ltd
Incorporated in 1987, NK Industries Ltd manufactures and trading of castor oil
and other allied products and its derivatives[1]
- Market Cap ₹ 32.4 Cr.
- Current Price ₹ 56.2
- High / Low ₹ 94.4 / 0.00
- Stock P/E
- Book Value ₹ -569
- Dividend Yield 0.00 %
- ROCE %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -53.9% over past five years.
- Contingent liabilities of Rs.410 Cr.
- Company has high debtors of 3,465 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.
Peer comparison
Sector: Edible Oil Industry: Solvent Extraction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5,452.78 | 443.19 | 354.27 | 67.10 | 84.03 | 90.59 | 112.84 | 473.91 | 96.18 | 2.32 | 2.35 | 2.35 | 2.52 | |
5,548.10 | 630.26 | 359.55 | 68.25 | 74.65 | 86.59 | 106.26 | 499.51 | 96.51 | 0.85 | 0.91 | 0.95 | 1.00 | |
Operating Profit | -95.32 | -187.07 | -5.28 | -1.15 | 9.38 | 4.00 | 6.58 | -25.60 | -0.33 | 1.47 | 1.44 | 1.40 | 1.52 |
OPM % | -1.75% | -42.21% | -1.49% | -1.71% | 11.16% | 4.42% | 5.83% | -5.40% | -0.34% | 63.36% | 61.28% | 59.57% | 60.32% |
17.95 | -92.23 | -39.77 | 0.86 | 0.66 | 1.81 | 0.56 | 4.27 | 0.95 | 0.43 | 0.43 | 0.41 | 0.29 | |
Interest | 0.22 | 0.05 | 0.28 | 0.13 | 0.02 | 0.00 | 0.01 | 0.04 | 0.01 | 0.01 | 0.00 | 0.38 | 0.00 |
Depreciation | 2.03 | 3.72 | 4.72 | 24.22 | 12.45 | 11.92 | 9.69 | 6.71 | 5.71 | 4.86 | 4.35 | 3.49 | 2.96 |
Profit before tax | -79.62 | -283.07 | -50.05 | -24.64 | -2.43 | -6.11 | -2.56 | -28.08 | -5.10 | -2.97 | -2.48 | -2.06 | -1.15 |
Tax % | 1.57% | 0.00% | 0.00% | 0.00% | 0.00% | 24.06% | -16.41% | 31.34% | -21.57% | 21.89% | 25.00% | 21.84% | |
-78.37 | -283.08 | -50.05 | -24.65 | -2.43 | -4.64 | -2.98 | -19.29 | -6.20 | -2.32 | -1.86 | -1.61 | -1.23 | |
EPS in Rs | -130.40 | -471.02 | -83.28 | -41.02 | -4.04 | -7.72 | -4.96 | -32.10 | -10.32 | -3.86 | -3.09 | -2.68 | -2.05 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -41% |
5 Years: | -54% |
3 Years: | -71% |
TTM: | -7% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 8% |
3 Years: | 20% |
TTM: | 35% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 6% |
3 Years: | 33% |
1 Year: | 59% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
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 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 | 6.01 |
Reserves | 75.72 | -227.88 | -293.02 | -317.74 | -320.17 | -312.67 | -315.78 | -335.08 | -341.45 | -343.99 | -345.80 | -347.30 | -348.24 |
0.09 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 | |
986.24 | 1,721.29 | 679.54 | 670.62 | 632.74 | 632.14 | 635.68 | 678.00 | 633.43 | 634.14 | 633.41 | 633.30 | 632.03 | |
Total Liabilities | 1,068.06 | 1,499.46 | 392.53 | 358.89 | 318.58 | 325.48 | 325.91 | 348.93 | 298.19 | 296.16 | 293.62 | 292.01 | 289.80 |
205.95 | 200.82 | 182.53 | 161.66 | 151.31 | 141.20 | 138.73 | 134.93 | 130.63 | 125.78 | 121.79 | 118.30 | 116.82 | |
CWIP | 10.42 | 2.33 | 2.02 | 1.29 | 0.29 | 2.25 | 5.42 | 5.34 | 4.26 | 5.12 | 6.28 | 6.72 | 6.79 |
Investments | 25.12 | 25.12 | 0.12 | 0.12 | 1.87 | 1.87 | 1.88 | 1.77 | 1.77 | 1.76 | 1.76 | 1.76 | 1.76 |
826.57 | 1,271.19 | 207.86 | 195.82 | 165.11 | 180.16 | 179.88 | 206.89 | 161.53 | 163.50 | 163.79 | 165.23 | 164.43 | |
Total Assets | 1,068.06 | 1,499.46 | 392.53 | 358.89 | 318.58 | 325.48 | 325.91 | 348.93 | 298.19 | 296.16 | 293.62 | 292.01 | 289.80 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 17.61 | 3.21 | -16.70 | 1.55 | 7.31 | 8.86 | -9.12 | 0.38 | 1.39 | 0.77 | ||
0.00 | -18.43 | -2.65 | 16.32 | -1.69 | -7.37 | -3.04 | 3.86 | -0.22 | -1.43 | -0.62 | ||
0.00 | -0.28 | -0.13 | -0.02 | 0.00 | -0.01 | -0.04 | -0.01 | -0.01 | 0.00 | -0.38 | ||
Net Cash Flow | 0.00 | -1.10 | 0.42 | -0.40 | -0.13 | -0.06 | 5.78 | -5.26 | 0.15 | -0.04 | -0.23 |
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 | 45.23 | 839.78 | 50.40 | 223.68 | 147.82 | 144.00 | 127.64 | 24.92 | 74.00 | 3,423.45 | 3,208.89 | 3,465.17 |
Inventory Days | 3.79 | 97.80 | 4.07 | 20.33 | 51.65 | 53.32 | 32.54 | 73.25 | ||||
Days Payable | 64.89 | 914.29 | 49.15 | 323.78 | 24.52 | 11.14 | 34.81 | 33.07 | ||||
Cash Conversion Cycle | -15.87 | 23.29 | 5.32 | -79.77 | 174.95 | 186.18 | 125.37 | 24.92 | 114.18 | 3,423.45 | 3,208.89 | 3,465.17 |
Working Capital Days | -12.86 | 45.18 | 15.30 | 63.70 | 161.93 | 165.07 | 130.75 | 7.72 | 74.19 | 3,251.96 | 3,143.66 | 3,260.15 |
ROCE % | -304.27% |
Documents
Announcements
- Closure of Trading Window 1d
-
Announcement under Regulation 30 (LODR)-Cessation
12 Feb - Clarification for not submitting the details of resignation of independent director within 24 hours of resignation as on 03/08/2023.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
24 Jan - Newspaper publication with respect to the financials results of the company for the quarter ended on 31st Dec. 2023. as approved in the board meeting …
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 24 Jan
- Board Meeting Outcome for In Continuation Of Outcome Of Board Meeting Dated 23Rd January, 2024 24 Jan
Annual reports
-
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 bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Product Profile:
a) Castor Oil:[1]
Commercial Grade Castor oil, Cold Pressed
Castor Oil, Refined Castor Oil, Pale Pressed
Grade Castor Oil, First Pressed Degummed
Castor Oil, Castor Oil BP 93 Grade
b) Derivatives:[2]
Hydrogenated castor Oil, 12-Hydroxy
Stearic Acid (12-H.S.A.) Flakes/ Powder,
Ricinoleic Acid (R.A.)
c) De Oiled Cake:[3]
De Oiled Cake (D.O.C)-Castor Meal,
High Protein Castor Meal (N8/N10)
d) By Products:[4]
Sodium Sulphate Anhydrous, Crude
Glycerin