WEBSITE BSE:519136 NSE : NAHAR INDUST 10 May, 16:01
Market Cap ₹524 Cr.
Stock P/E 102.8
P/B 0.6
Current Price ₹121.3
Book Value ₹ 219.8
Face Value 10
52W High ₹170
Dividend Yield 0%
52W Low ₹ 103.2
Nahar Industrial Enterprises Ltd is a textile production organization. The Company operates thru two segments: Sugar and Textile. The Textile segment gives yarn and fabric. The Sugar section is engaged in producing sugar. The Company gives yarns, along with 100% cotton yarns, 100% cotton dyed yarns, compact spun yarns, 100% mixed yarns, 100% polyester yarn, industrial yarns, open end yarns, open end slub yarns, specialised yarns, Eli twist yarns, core spun yarn and vortex yarns, and fabrics, including piece dyed, yarn dyed and prints. The Company offers more than a few blends, along with 100% Cotton and Cotton Blends (Poly-cotton, Cotton-Stretch, Cotton-poly-Stretch (Poly Lycra and T400), Cotton-Rayon-Stretch, Cotton-Tencil-Stretch and Cotton Coolmax 100% Rayon/Viscose/Modal Thermo cool). The Company's plants are positioned at Udaipur/Khijuriwas, Bhiwadi; Jalalpur, Chandigarh-Ambala Road; Industrial Focal Point, Phase VIII, Mundian Kalan, and Village Salana Jeon Singh Wala, Fatehgarh Sahib.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 | 480 | 530 | 579 | 455 | 469 | 452 | 398 | 392 | 344 | 364 |
Other Income | 5 | 6 | 3 | 4 | 17 | 7 | 15 | 5 | 8 | 6 |
Total Income | 485 | 536 | 582 | 459 | 485 | 459 | 413 | 397 | 352 | 370 |
Total Expenditure | 412 | 435 | 500 | 400 | 424 | 424 | 381 | 385 | 341 | 346 |
Operating Profit | 73 | 101 | 82 | 60 | 61 | 35 | 32 | 12 | 11 | 24 |
Interest | 14 | 14 | 13 | 14 | 13 | 8 | 3 | 7 | 6 | 7 |
Depreciation | 12 | 12 | 13 | 11 | 11 | 12 | 14 | 11 | 11 | 12 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -2 | -0 |
Profit Before Tax | 47 | 74 | 55 | 34 | 37 | 15 | 15 | -6 | -9 | 5 |
Provision for Tax | 12 | 26 | 16 | 7 | 9 | 5 | 1 | 0 | 0 | 0 |
Profit After Tax | 35 | 48 | 39 | 27 | 28 | 10 | 14 | -6 | -9 | 5 |
Adjustments | 0 | -0 | 0 | -1 | 0 | -0 | 1 | 0 | 0 | 0 |
Profit After Adjustments | 35 | 48 | 39 | 26 | 28 | 10 | 14 | -6 | -9 | 5 |
Adjusted Earnings Per Share | 8.9 | 12 | 9.8 | 6.6 | 7.1 | 2.5 | 3.4 | -1.4 | -2 | 1.2 |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1803 | 1770 | 1722 | 1759 | 1866 | 1573 | 1418 | 2006 | 1774 | 1498 |
Other Income | 6 | 5 | 6 | 6 | 13 | 12 | 9 | 17 | 43 | 34 |
Total Income | 1809 | 1775 | 1728 | 1765 | 1879 | 1585 | 1427 | 2023 | 1817 | 1532 |
Total Expenditure | 1604 | 1551 | 1513 | 1611 | 1744 | 1482 | 1324 | 1701 | 1630 | 1453 |
Operating Profit | 205 | 224 | 215 | 154 | 135 | 103 | 102 | 322 | 187 | 79 |
Interest | 105 | 79 | 60 | 71 | 67 | 65 | 58 | 57 | 38 | 23 |
Depreciation | 135 | 90 | 69 | 66 | 79 | 71 | 58 | 50 | 48 | 48 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | -3 |
Profit Before Tax | -35 | 55 | 85 | 19 | -18 | -33 | -12 | 216 | 101 | 5 |
Provision for Tax | -7 | 12 | 16 | 1 | 4 | -8 | -4 | 59 | 22 | 1 |
Profit After Tax | -28 | 43 | 69 | 18 | -22 | -25 | -9 | 157 | 79 | 4 |
Adjustments | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Profit After Adjustments | -28 | 39 | 69 | 18 | -22 | -25 | -9 | 157 | 79 | 4 |
Adjusted Earnings Per Share | -7 | 9.9 | 17.3 | 4.5 | -5.4 | -6.4 | -2.2 | 39.4 | 18.3 | 1.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -12% | 4% | 0% | 0% |
Operating Profit CAGR | -42% | 22% | 4% | 0% |
PAT CAGR | -50% | 0% | 34% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 11% | 29% | 26% | 8% |
ROE Average | 9% | 9% | 4% | 4% |
ROCE Average | 10% | 10% | 7% | 7% |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 580 | 614 | 697 | 705 | 702 | 743 | 743 | 897 | 960 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 421 | 349 | 331 | 303 | 230 | 144 | 129 | 80 | 60 |
Other Non-Current Liabilities | 35 | 18 | 20 | 21 | 18 | 10 | 5 | 24 | 29 |
Total Current Liabilities | 713 | 716 | 722 | 892 | 840 | 755 | 700 | 827 | 313 |
Total Liabilities | 1748 | 1698 | 1771 | 1921 | 1790 | 1651 | 1578 | 1829 | 1361 |
Fixed Assets | 615 | 542 | 533 | 543 | 567 | 526 | 488 | 467 | 460 |
Other Non-Current Assets | 190 | 176 | 227 | 211 | 146 | 158 | 160 | 179 | 207 |
Total Current Assets | 944 | 979 | 1012 | 1166 | 1077 | 967 | 930 | 1176 | 694 |
Total Assets | 1748 | 1698 | 1771 | 1921 | 1790 | 1651 | 1578 | 1829 | 1361 |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 2 | 3 | 3 | 3 | 1 | 1 | 1 | 0 | 1 |
Cash Flow from Operating Activities | 294 | 116 | 219 | 50 | 203 | 172 | 75 | 85 | 504 |
Cash Flow from Investing Activities | -52 | -7 | -93 | -65 | -29 | -34 | -15 | -35 | -55 |
Cash Flow from Financing Activities | -241 | -109 | -126 | 14 | -174 | -139 | -60 | -49 | -449 |
Net Cash Inflow / Outflow | 1 | -0 | -1 | -1 | -0 | -0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 3 | 3 | 3 | 2 | 1 | 1 | 0 | 1 | 1 |
# | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -6.97 | 9.91 | 17.33 | 4.46 | -5.45 | -6.37 | -2.2 | 39.41 | 18.27 |
CEPS(Rs) | 26.92 | 33.38 | 34.7 | 20.97 | 14.28 | 11.45 | 12.26 | 51.92 | 29.45 |
DPS(Rs) | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 145.47 | 154.09 | 174.93 | 176.89 | 176.22 | 186.45 | 186.41 | 225.15 | 222.08 |
Core EBITDA Margin(%) | 11.02 | 12.32 | 12.1 | 8.41 | 6.55 | 5.74 | 6.6 | 15.21 | 8.11 |
EBIT Margin(%) | 3.85 | 7.53 | 8.35 | 5.07 | 2.65 | 2.01 | 3.19 | 13.58 | 7.8 |
Pre Tax Margin(%) | -1.95 | 3.09 | 4.9 | 1.06 | -0.95 | -2.11 | -0.87 | 10.76 | 5.68 |
PAT Margin (%) | -1.55 | 2.42 | 3.99 | 1.01 | -1.16 | -1.61 | -0.62 | 7.82 | 4.45 |
Cash Profit Margin (%) | 5.93 | 7.48 | 7.98 | 4.74 | 3.05 | 2.9 | 3.44 | 10.31 | 7.17 |
ROA(%) | -1.67 | 2.49 | 3.98 | 0.96 | -1.17 | -1.48 | -0.54 | 9.22 | 4.95 |
ROE(%) | -5.07 | 7.2 | 10.54 | 2.54 | -3.09 | -3.51 | -1.18 | 19.15 | 8.5 |
ROCE(%) | 4.52 | 8.61 | 9.23 | 5.5 | 3.07 | 2.11 | 3.13 | 17.93 | 9.76 |
Receivable days | 31.08 | 36.78 | 41.46 | 40.33 | 41.28 | 51.7 | 51.67 | 43.18 | 45.31 |
Inventory Days | 104.17 | 133.11 | 136.99 | 149.74 | 142.96 | 145.38 | 142.62 | 113.48 | 119.32 |
Payable days | 23.98 | 29.71 | 28.16 | 48.28 | 59.07 | 66.15 | 50.76 | 42.78 | 36.12 |
PER(x) | 0 | 5.29 | 6.53 | 16.11 | 0 | 0 | 0 | 4.19 | 4.96 |
Price/Book(x) | 0.3 | 0.34 | 0.65 | 0.41 | 0.25 | 0.09 | 0.24 | 0.73 | 0.41 |
Dividend Yield(%) | 0 | 1.91 | 0.88 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.63 | 0.65 | 0.77 | 0.71 | 0.55 | 0.49 | 0.61 | 0.68 | 0.37 |
EV/Core EBITDA(x) | 5.58 | 5.13 | 6.18 | 8.13 | 7.56 | 7.56 | 8.52 | 4.21 | 3.55 |
Net Sales Growth(%) | 96.93 | -1.83 | -2.7 | 2.12 | 6.11 | -15.72 | -9.84 | 41.49 | -11.59 |
EBIT Growth(%) | -48.77 | 92.13 | 8.12 | -38.23 | -44.64 | -36.2 | 43.22 | 509.77 | -49.21 |
PAT Growth(%) | -137.37 | 253.43 | 60.69 | -74.26 | -222.11 | -16.96 | 65.43 | 1789.4 | -49.72 |
EPS Growth(%) | -137.26 | 242.05 | 74.96 | -74.26 | -222.12 | -16.96 | 65.43 | 1888.53 | -53.64 |
Debt/Equity(x) | 1.68 | 1.53 | 1.26 | 1.38 | 1.2 | 0.95 | 0.94 | 0.78 | 0.29 |
Current Ratio(x) | 1.32 | 1.37 | 1.4 | 1.31 | 1.28 | 1.28 | 1.33 | 1.42 | 2.22 |
Quick Ratio(x) | 0.43 | 0.45 | 0.51 | 0.41 | 0.5 | 0.49 | 0.59 | 0.54 | 0.85 |
Interest Cover(x) | 0.66 | 1.7 | 2.42 | 1.26 | 0.74 | 0.49 | 0.78 | 4.81 | 3.68 |
Total Debt/Mcap(x) | 5.63 | 4.51 | 1.95 | 3.39 | 4.83 | 10.06 | 3.95 | 1.07 | 0.71 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 68.77 | 68.77 | 68.81 | 68.81 | 68.81 | 71.24 | 71.24 | 71.24 | 71.24 | 71.24 |
FII | 0.27 | 0.29 | 0.36 | 0.13 | 0.12 | 0.01 | 0.04 | 0.03 | 0.15 | 0.15 |
DII | 0.46 | 0.36 | 0.36 | 0.36 | 0.36 | 0.33 | 0.33 | 0.43 | 0.46 | 0.46 |
Public | 30.5 | 30.59 | 30.47 | 30.7 | 30.71 | 28.42 | 28.39 | 28.3 | 28.14 | 28.15 |
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 | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 | 3.08 | 3.08 | 3.08 | 3.08 | 3.08 |
FII | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0.01 | 0.01 |
DII | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
Public | 1.22 | 1.22 | 1.21 | 1.22 | 1.22 | 1.23 | 1.23 | 1.22 | 1.22 | 1.22 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 3.98 | 3.98 | 3.98 | 3.98 | 3.98 | 4.32 | 4.32 | 4.32 | 4.32 | 4.32 |
Pros
Cons
* 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.
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 |
---|
You May Also Know About