N K Industries Ltd

About [ edit ]

NK Industries is engaged in manufacturing of castor oil and other allied products including its derivatives viz. 12 HAS, ricilonic acid, etc.

  • Market Cap 16.1 Cr.
  • Current Price 26.8
  • High / Low 29.5 / 9.35
  • Stock P/E
  • Book Value -564
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value 10.0

Pros

  • Promoter holding has increased by 0.86% over last quarter.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 11.13% over past five years.

Peer comparison

Sector: Edible Oil Industry: Solvent Extraction

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
95.42 232.07 70.59 121.38 100.09 5.79 5.15 4.98 5.09 5.52 5.22
94.86 231.91 92.15 121.29 99.25 4.85 5.33 5.69 4.64 5.39 5.25
Operating Profit 0.56 0.16 -21.56 0.09 0.84 0.94 -0.18 -0.71 0.45 0.13 -0.03
OPM % 0.59% 0.07% -30.54% 0.07% 0.84% 16.23% -3.50% -14.26% 8.84% 2.36% -0.57%
Other Income 0.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.03 0.00 0.04 0.06 0.05 0.00 0.02 -0.04 0.02 0.02 0.02
Depreciation 1.76 1.79 1.58 2.00 1.50 1.52 1.45 1.56 1.28 1.30 1.29
Profit before tax -0.29 -1.63 -23.18 -1.97 -0.71 -0.58 -1.65 -2.23 -0.85 -1.19 -1.34
Tax % 41.38% 20.86% 30.41% 69.04% -142.25% -825.86% 76.36% 155.61% -9.41% 57.14% -22.39%
Net Profit -0.16 -1.28 -16.12 -0.62 -1.72 -5.37 -0.40 1.24 -0.94 -0.51 -1.64
EPS in Rs -0.27 -2.13 -26.82 -1.03 -2.86 -8.94 -0.67 2.06 -1.56 -0.85 -2.73

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
67.10 104.37 108.06 134.06 493.13 113.72 20.81
68.25 97.69 103.68 126.94 517.40 113.96 20.97
Operating Profit -1.15 6.68 4.38 7.12 -24.27 -0.24 -0.16
OPM % -1.71% 6.40% 4.05% 5.31% -4.92% -0.21% -0.77%
Other Income 0.86 0.72 1.89 0.87 4.40 1.11 0.00
Interest 0.13 0.03 0.00 0.11 0.06 0.01 0.02
Depreciation 24.22 13.31 12.61 10.24 7.12 6.03 5.43
Profit before tax -24.64 -5.94 -6.34 -2.36 -27.05 -5.17 -5.61
Tax % 0.00% 26.94% 23.66% -36.02% 31.05% -21.08%
Net Profit -24.65 -4.33 -4.84 -3.21 -18.65 -6.27 -1.85
EPS in Rs -41.02 -7.20 -8.05 -5.34 -31.03 -10.43 -3.08
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:%
5 Years:11%
3 Years:2%
TTM:-91%
Compounded Profit Growth
10 Years:%
5 Years:12%
3 Years:-11%
TTM:77%
Stock Price CAGR
10 Years:-9%
5 Years:5%
3 Years:-17%
1 Year:169%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
6.01 6.01 6.01 6.01 6.01 6.01 6.01
Reserves -317.74 -322.05 -314.75 -318.09 -336.75 -343.19 -344.73
Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
670.62 637.62 637.37 2,167.75 2,285.96 2,240.48 2,241.03
Total Liabilities 358.89 321.58 328.63 1,855.67 1,955.22 1,903.30 1,902.31
161.66 179.08 168.29 224.71 220.50 215.88 213.30
CWIP 1.29 0.29 2.25 5.42 5.34 4.26 4.29
Investments 0.12 0.19 0.19 0.20 0.09 0.10 0.14
195.82 142.02 157.90 1,625.34 1,729.29 1,683.06 1,684.58
Total Assets 358.89 321.58 328.63 1,855.67 1,955.22 1,903.30 1,902.31

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
3.21 -21.52 4.03 4.78 13.75 -9.08
-2.65 16.85 -2.73 -1,532.18 -8.05 3.86
-0.13 4.51 -1.43 1,527.41 -0.06 -0.01
Net Cash Flow 0.42 -0.16 -0.14 0.02 5.64 -5.22

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE %
Debtor Days 223.68 113.45 110.15 111.14 26.12 66.73
Inventory Turnover 13.76 9.16 10.56 1.49 1.39

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
67.89 71.16 71.16 71.16 71.16 71.16 71.16 71.16 71.16 71.16 71.16 72.02
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
32.09 28.82 28.82 28.82 28.82 28.82 28.82 28.82 28.82 28.82 28.82 27.96

Documents