NTC Industries Ltd

₹ 140 0.24%

21 Aug - close price

About

Incorporated in 1931, NTC industries Ltd manufactures Cigarettes and Smoking Mixtures^[1]

Key Points

Business Overview:^[1]
Company is a part of RDB Industries. It does processing of tobacco blends and manufactures packed cigarettes, other tobacco products, etc. which it trades in domestic market and exports to Brussels, Rotterdam, Amsterdam, Paris and Luxemburg. Also, company has a license to manufacture FMCG products

Website BSE NSE

Market Cap ₹ 203 Cr.
Current Price ₹ 140
High / Low ₹ 228 / 122
Stock P/E 10.2
Book Value ₹ 145
Dividend Yield 0.00 %
ROCE 11.1 %
ROE 9.31 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.97 times its book value
Company is expected to give good quarter
Company has delivered good profit growth of 19.5% CAGR over last 5 years
Debtor days have improved from 58.0 to 35.0 days.
Company's median sales growth is 17.2% of last 10 years

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 8.18% over last 3 years.
Earnings include an other income of Rs.11.4 Cr.
Promoter holding has decreased over last 3 years: -11.6%
Working capital days have increased from 57.5 days to 219 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Cigarettes & Tobacco Products Cigarettes & Tobacco Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	12.14	10.02	7.35	12.61	7.63	15.42	13.43	23.60	28.11	26.26	26.72	31.55	25.23
	9.29	7.84	5.71	10.95	5.18	12.79	10.20	17.81	22.38	21.82	22.46	24.65	18.62
Operating Profit	2.85	2.18	1.64	1.66	2.45	2.63	3.23	5.79	5.73	4.44	4.26	6.90	6.61
OPM %	23.48%	21.76%	22.31%	13.16%	32.11%	17.06%	24.05%	24.53%	20.38%	16.91%	15.94%	21.87%	26.20%
	1.86	1.90	3.94	-3.06	0.76	1.59	1.68	3.64	3.97	3.02	2.88	2.39	3.16
Interest	0.09	0.12	0.11	0.13	0.91	1.38	1.85	1.79	1.76	1.63	1.61	1.50	1.28
Depreciation	0.49	0.55	4.23	0.53	0.40	0.40	0.39	0.37	0.37	0.37	0.37	0.36	0.37
Profit before tax	4.13	3.41	1.24	-2.06	1.90	2.44	2.67	7.27	7.57	5.46	5.16	7.43	8.12
Tax %	15.74%	13.78%	-1.61%	27.18%	19.47%	20.08%	12.36%	23.80%	24.97%	20.15%	25.97%	23.15%	24.51%
	3.48	2.93	1.26	-2.61	1.52	1.95	2.34	5.54	5.67	4.36	3.82	5.71	6.12
EPS in Rs	2.91	2.45	1.05	-2.19	1.27	1.63	1.63	3.82	3.91	3.00	2.63	3.93	4.22
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	25	18	23	24	22	21	29	31	49	42	60	113	110
	22	13	16	18	17	20	19	23	43	37	46	91	88
Operating Profit	3	5	6	6	5	1	10	8	7	5	14	21	22
OPM %	10%	30%	28%	26%	22%	6%	36%	26%	13%	12%	24%	19%	20%
	2	3	4	3	10	7	4	6	5	4	8	12	11
Interest	1	4	3	2	2	1	1	0	0	0	6	6	6
Depreciation	1	2	2	2	2	2	2	2	2	2	2	1	1
Profit before tax	2	3	5	5	11	6	12	12	9	7	14	26	26
Tax %	5%	32%	25%	21%	22%	21%	33%	22%	28%	25%	20%	24%
	2	2	4	4	9	4	8	9	6	5	11	20	20
EPS in Rs	2.16	1.59	3.54	3.41	7.98	4.08	6.73	7.54	5.29	4.24	7.83	13.47	13.78
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	20%
5 Years:	31%
3 Years:	32%
TTM:	36%

Compounded Profit Growth
10 Years:	27%
5 Years:	19%
3 Years:	46%
TTM:	29%

Stock Price CAGR
10 Years:	10%
5 Years:	14%
3 Years:	17%
1 Year:	-37%

Return on Equity
10 Years:	9%
5 Years:	9%
3 Years:	8%
Last Year:	9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	11	11	11	11	11	11	12	12	12	12	15	15
Reserves	22	24	31	35	43	46	59	71	77	91	196	195
	30	29	24	17	12	7	4	6	7	46	80	77
	19	16	16	18	17	20	28	16	18	20	38	33
Total Liabilities	82	80	82	81	83	84	103	105	113	169	329	320
	30	34	35	34	31	30	28	29	29	129	128	127
CWIP	6	3	1	1	1	2	4	2	6	1	1	2
Investments	1	1	5	4	4	2	2	4	5	16	108	87
	45	42	41	42	47	50	68	69	74	23	92	104
Total Assets	82	80	82	81	83	84	103	105	113	169	329	320

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-15	4	6	2	-4	1	2	3	4	90	-2	-8
	-5	-0	2	4	11	5	1	-6	-3	-90	-29	16
	21	-5	-8	-5	-7	-6	3	-3	-1	-1	30	-8
Net Cash Flow	1	-1	0	1	-1	0	6	-5	0	0	-1	0
Free Cash Flow	-21	1	5	2	1	1	-1	2	-2	-7	-2	-10
CFO/OP	-598%	74%	106%	50%	-70%	264%	30%	57%	84%	1,884%	6%	-22%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	55	27	27	60	50	64	95	73	38	68	71	35
Inventory Days	129	509	184	121	131	222	374	144	93	125	104	51
Days Payable	70	223	168	92	43	209	353	56	25	66	88	43
Cash Conversion Cycle	114	314	43	89	138	76	116	162	107	126	87	43
Working Capital Days	-100	65	242	306	464	443	380	547	357	-380	333	219
ROCE %	5%	11%	13%	14%	13%	8%	18%	14%	10%	8%	9%	11%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Export revenue (Outside India)
INR lakhs ・Standalone data

xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
x,xxx.xx	x,xxx.xx	x,xxx.xx	xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
xx.xx		xx.xx	xxx.xx	xx.xx	xx.xx	xx.xx	xxx.xx	xxx.xx	xxx.xx
	xxx	xxx	xx	xx	xx		xx	xx	xx

Please log in to see hidden values.

FMCG - Cigarettes segment revenue
INR lakhs ・Standalone data

FMCG - Others (trading) segment revenue
INR lakhs ・Standalone data

Number of permanent employees on the rolls
count ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	65.90%	65.90%	65.90%	65.90%	66.06%	55.11%	54.34%	54.34%	54.34%	54.34%	54.34%	54.34%
	0.02%	0.02%	0.02%	0.02%	0.02%	3.15%	3.11%	5.94%	5.94%	5.94%	5.47%	5.67%
	0.02%	0.02%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	34.08%	34.06%	34.08%	34.09%	33.93%	41.74%	42.55%	39.71%	39.70%	39.72%	40.19%	39.98%
No. of Shareholders	7,874	8,065	9,948	9,848	8,937	8,743	8,743	8,757	9,422	9,334	9,268	9,165

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	67.47%	67.47%	67.50%	67.50%	70.75%	65.90%	65.90%	65.90%	54.34%	54.34%	54.34%
	0.00%	0.00%	0.00%	0.00%	0.00%	4.87%	0.02%	0.02%	3.11%	5.47%	5.67%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.00%	0.00%	0.00%
	32.51%	32.51%	32.48%	32.48%	29.23%	29.21%	34.08%	34.08%	42.55%	40.19%	39.98%
No. of Shareholders	5,146	5,338	5,074	4,952	5,525	7,449	7,334	9,948	8,743	9,268	9,165

* 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

All

NTC Industries Ltd

NTC Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports