Nagpur Power & Inds.

₹128 0 | 0%

WEBSITE BSE:532362 NSE : NAGPUR POWER 18 May, 12:50

Market Cap ₹168 Cr.

Stock P/E -113.7

P/B 2

Current Price ₹128

Book Value ₹ 63.8

Face Value 10

52W High ₹164.5

Dividend Yield 0%

52W Low ₹ 59

Edit Ratio

Nagpur Power & Inds. Research see more...

Overview Inc. Year: 1996Industry: Ferro & Silica Manganese

Nagpur Power & Industries Limited, incorporated on December 6, 1996, is a multifaceted company listed on the Bombay Stock Exchange (BSE) with interests in manufacturing and the electrical sector. The company, part of the Khandelwal group established in 1946, initially focused on metal recovery, particularly producing Low Ferro Manganese (Slag) through a profitable slag recovery process.The company’s strategic foresight led it to acquire a majority stake in The Motwane Manufacturing Company Private Limited, marking its entry into the electrical sector. The Motwane Manufacturing Company Private Limited specializes in R&D and has developed high-technology test and measurement products with applications in domestic and international markets, primarily serving the power sector and energy-intensive industries.Nagpur Power & Industries Limited’s leadership includes Executive Chairman Mr. Gautam Khandelwal, who holds a Bachelor’s Degree in Economics from the University of Mumbai and has studied at the London School of Economics.

Nagpur Power & Inds. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Nagpur Power & Inds. Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	9	9	9	12	12	9	10	11	12	11
Other Income	2	3	1	-2	2	1	1	2	0	1
Total Income	11	12	9	10	14	10	10	13	12	12
Total Expenditure	9	9	10	11	11	10	13	10	11	10
Operating Profit	2	3	-1	-1	3	1	-2	2	1	2
Interest	0	0	0	0	0	0	0	0	0	1
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	2	-2	-2	2	-1	-3	1	-0	1
Provision for Tax	0	0	0	0	0	0	-0	0	0	0
Profit After Tax	1	2	-2	-2	2	-1	-3	1	-0	1
Adjustments	0	0	0	0	-0	0	0	0	0	0
Profit After Adjustments	1	2	-2	-2	2	-1	-3	1	-0	1
Adjusted Earnings Per Share	0.7	1.5	-1.5	-1.8	1.7	-0.5	-2.2	0.7	-0.4	0.7

Nagpur Power & Inds. Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	17	13	18	22	21	30	41	31	30	33	44	44
Other Income	7	1	2	3	4	7	2	5	5	9	3	4
Total Income	23	14	20	24	24	37	43	35	35	42	47	47
Total Expenditure	19	17	19	23	21	34	39	37	28	35	46	44
Operating Profit	4	-3	0	1	3	3	3	-2	6	7	1	3
Interest	1	1	1	1	1	1	1	1	1	1	1	1
Depreciation	2	2	2	2	2	2	2	2	2	3	3	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	-6	-3	-2	0	-0	0	-5	3	3	-4	-1
Provision for Tax	0	0	0	-0	-0	0	0	0	0	1	0	0
Profit After Tax	1	-6	-3	-2	0	-0	0	-5	3	3	-4	-1
Adjustments	1	2	0	0	0	-0	-0	1	-0	0	0	0
Profit After Adjustments	2	-4	-2	-2	0	-0	-0	-4	2	3	-4	-1
Adjusted Earnings Per Share	1.8	-3	-1.7	-1.2	0.2	-0.3	-0.1	-2.9	1.9	2.3	-2.8	-1.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	33%	12%	8%	10%
Operating Profit CAGR	-86%	0%	-20%	-13%
PAT CAGR	-233%	0%	0%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	88%	60%	28%	15%
ROE Average	-5%	1%	-1%	-2%
ROCE Average	-2%	2%	1%	-0%

Nagpur Power & Inds. Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	72	68	68	66	75	79	80	74	77	76	81
Minority's Interest	3	1	1	1	1	1	2	1	2	2	2
Borrowings	0	0	0	0	0	0	0	1	2	1	2
Other Non-Current Liabilities	1	1	0	0	1	0	1	1	1	0	1
Total Current Liabilities	9	9	11	12	13	15	16	19	18	18	19
Total Liabilities	84	79	80	79	89	96	98	95	101	97	104
Fixed Assets	38	38	39	39	37	41	42	42	44	47	56
Other Non-Current Assets	4	4	5	5	8	9	9	4	9	6	6
Total Current Assets	41	37	35	35	44	46	47	48	48	44	42
Total Assets	84	79	80	79	89	96	98	95	101	97	104

Nagpur Power & Inds. Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	1	0	1	1	2	2	1	1	0	0
Cash Flow from Operating Activities	-5	-8	-4	-3	0	-2	2	-4	-4	2	2
Cash Flow from Investing Activities	5	5	4	4	1	2	-2	1	3	-1	-2
Cash Flow from Financing Activities	-1	3	0	-1	-1	-0	-0	2	0	-2	-0
Net Cash Inflow / Outflow	-1	-0	0	-0	1	0	-1	-0	-0	-0	0
Closing Cash & Cash Equivalent	1	0	1	1	2	2	1	1	0	0	0

Nagpur Power & Inds. Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	1.84	-3.04	-1.71	-1.21	0.22	-0.26	-0.14	-2.94	1.88	2.32	-2.78
CEPS(Rs)	2.28	-2.71	-0.46	0.15	1.65	1.17	1.61	-2.23	3.81	4.03	-0.58
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	54.67	51.63	51.57	50.36	57.27	60.67	60.84	56.15	59.08	57.8	62.08
Core EBITDA Margin(%)	-15.99	-28.15	-8.05	-7.41	-2.45	-14.52	4.04	-19.87	5.05	-6.81	-4.88
EBIT Margin(%)	11.29	-32.64	-9.55	-4.44	5	2.55	2.74	-12.67	13.11	13.41	-4.89
Pre Tax Margin(%)	5.54	-39.71	-14.28	-8.24	0.99	-0.79	0.1	-16.76	9.17	9.76	-8.24
PAT Margin (%)	5.49	-39.71	-14.28	-8.23	1.02	-1.06	0.1	-17	8.86	8.04	-8.5
Cash Profit Margin (%)	16.58	-25.34	-3.15	0.85	9.86	5.13	5.15	-9.45	16.67	16.01	-1.74
ROA(%)	1.22	-6.83	-3.43	-2.37	0.26	-0.34	0.04	-5.44	2.71	2.69	-3.71
ROE(%)	1.44	-7.99	-4.02	-2.81	0.32	-0.41	0.05	-6.84	3.52	3.47	-4.75
ROCE(%)	2.75	-6.09	-2.46	-1.38	1.43	0.91	1.3	-4.57	4.5	5.01	-2.37
Receivable days	89.86	121.54	98.79	105.19	129.42	103.77	83.92	108.76	112.79	98.79	64.97
Inventory Days	104.52	153.71	122.91	115.99	126.73	114.56	99	130.07	139.57	133.61	98.33
Payable days	107.66	117.78	91.07	85.22	154.02	130.32	111.25	138.3	118.41	116.27	87.25
PER(x)	22.83	0	0	0	137.42	0	0	0	18.98	23.24	0
Price/Book(x)	0.77	0.52	0.52	0.57	0.54	0.59	0.61	0.6	0.6	0.93	1.07
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	3.55	3.04	2.25	1.93	2.17	1.76	1.31	1.67	1.86	2.4	2.24
EV/Core EBITDA(x)	14.58	-15.45	134.12	39.65	14.68	19.97	16.84	-32.72	8.89	11.22	119.74
Net Sales Growth(%)	-10.39	-21.6	37.51	21.43	-5.33	44.13	38.42	-24.8	-2.8	10.11	32.85
EBIT Growth(%)	120.36	-324.8	60.29	44.43	208.36	-30.35	47.51	-447.56	200.58	12.65	-148.48
PAT Growth(%)	659.59	-662.18	51.2	31.02	111.87	-241.6	113	0	150.63	-0.01	-240.44
EPS Growth(%)	1412.05	-265.29	43.66	29.49	118.5	-214.32	43.53	-1937.79	163.83	23.77	-219.73
Debt/Equity(x)	0.07	0.09	0.1	0.09	0.08	0.09	0.08	0.15	0.16	0.15	0.16
Current Ratio(x)	4.69	3.93	3.28	2.99	3.43	3.02	2.95	2.55	2.63	2.46	2.22
Quick Ratio(x)	4.04	3.29	2.65	2.33	2.85	2.29	2.26	1.97	1.97	1.78	1.61
Interest Cover(x)	1.96	-4.62	-2.02	-1.17	1.25	0.76	1.04	-3.1	3.33	3.68	-1.46
Total Debt/Mcap(x)	0.09	0.17	0.19	0.16	0.15	0.14	0.13	0.25	0.27	0.16	0.15

Nagpur Power & Inds. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	60.65	60.65	60.65	61.23	61.23	61.23	61.23	61.23	61.23	61.23
FII	0	0	0	0	0	0	0	0	0	0
DII	10.47	10.47	10.1	8.37	7.22	6.99	6.85	6.85	6.85	6.85
Public	28.88	28.88	29.25	30.4	31.55	31.79	31.93	31.93	31.93	31.93
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.79	0.79	0.79	0.8	0.8	0.8	0.8	0.8	0.8	0.8
FII	0	0	0	0	0	0	0	0	0	0
DII	0.14	0.14	0.13	0.11	0.09	0.09	0.09	0.09	0.09	0.09
Public	0.38	0.38	0.38	0.4	0.41	0.42	0.42	0.42	0.42	0.42
Others	0	0	0	0	0	0	0	0	0	0
Total	1.31	1.31	1.31	1.31	1.31	1.31	1.31	1.31	1.31	1.31

Pros

Debtor days have improved from 116.27 to 87.25days.
Company is almost debt free.

Cons

Company has a low return on equity of 1% over the last 3 years.

* 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.

Nagpur Power & Inds. News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Nagpur Power & Inds.

Add Watchlist

Nagpur Power & Inds. Research see more...

Overview Inc. Year: 1996Industry: Ferro & Silica Manganese

Nagpur Power & Inds. Share Price

Alert Data

Quarterly Price

Peer Comparison

Nagpur Power & Inds. Quarterly Results

Nagpur Power & Inds. Profit & Loss

Growth Rates

Nagpur Power & Inds. Balance Sheet

Nagpur Power & Inds. Cash Flow

Nagpur Power & Inds. Ratios

Nagpur Power & Inds. Shareholding Pattern

Nagpur Power & Inds. News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!