Textile · Founded 1994 · www.nandandenim.com · BSE 532641 · NSE NDL · ISIN INE875G01048
No Notes Added Yet
Business
Nandan Denim Ltd. (NDL) is one of India's largest integrated denim fabric manufacturers. The company specializes in the production of a wide range of denim fabrics, including basic, comfort, premium, shirting, and specialty denims, catering to various fashion trends. Its core business model involves manufacturing denim fabric from raw cotton and selling it in bulk (B2B) to garment manufacturers, fashion brands, and exporters, both domestically and internationally. The company generates revenue through the sales of these finished denim fabrics.
Revenue Mix
Nandan Denim's primary revenue stream is derived from the manufacturing and sale of denim fabric. While they offer a diverse portfolio within denim (e.g., different weights, weaves, finishes, blends), these are generally considered variations of the core denim fabric product rather than distinct segments. The company largely operates as a single business segment focused on textile manufacturing, specifically denim.
Industry
The Indian textile industry is large and diverse, with the denim segment being competitive. Nandan Denim operates in the organized sector of denim manufacturing. It is positioned as one of the leading players in India, known for its large production capacity and integrated operations from spinning to weaving and finishing. The industry is characterized by cyclical demand, raw material price volatility (cotton), and intense competition from both domestic and international players. NDL competes with other large-scale denim manufacturers by focusing on scale, product innovation, and cost efficiency.
MOAT
Scale and Integration: NDL possesses one of the largest denim manufacturing capacities in India, allowing for economies of scale in production and procurement. Its integrated operations (spinning, weaving, dyeing, finishing) provide better control over the value chain, quality, and costs.
Product Diversification: The company offers a wide range of denim fabrics, catering to various customer preferences and fashion trends, which helps reduce reliance on a single product type and adapt to market shifts.
Customer Relationships: As a large B2B supplier, NDL likely has established relationships with domestic and international garment manufacturers and brands, built on reliability and quality.
Growth Drivers
Increasing Denim Demand: Global and domestic demand for denim apparel continues to grow, driven by fashion trends, increasing casualization of wear, and rising disposable incomes, particularly in emerging markets.
Export Opportunities: India's competitive manufacturing costs and trade agreements can boost NDL's export volumes to international markets.
Product Innovation: Introduction of new types of denim (e.g., sustainable denim, high-performance denim) can capture new market segments and improve realizations.
Capacity Utilization & Expansion: Optimizing existing capacity utilization and strategic capacity expansions (if undertaken) can drive volume growth.
Risks
Raw Material Price Volatility: Fluctuations in cotton prices, a primary raw material, can significantly impact profit margins if not effectively hedged or passed on to customers.
Fashion & Demand Changes: Rapid shifts in fashion trends or a slowdown in consumer spending can reduce demand for denim products.
Intense Competition: The denim market is competitive, leading to pricing pressures and potentially impacting market share and profitability.
Environmental Regulations: Textile manufacturing, especially dyeing, is water and chemical-intensive. Stricter environmental regulations or compliance costs could impact operations.
Foreign Exchange Fluctuations: For companies involved in exports and imports, currency volatility can affect revenues and costs.
High Debt Levels: High debt levels (if applicable) can expose the company to interest rate risks and constrain financial flexibility.
Management & Ownership
Nandan Denim Ltd. is part of the Chiripal Group, a diversified business conglomerate with interests in textiles, petrochemicals, education, and real estate. It is a promoter-led company, with the promoter group holding a significant stake. The management team typically comprises experienced professionals from the textile industry, often including members of the founding family who bring continuity and industry knowledge.
Outlook
Nandan Denim benefits from its established position as a large-scale integrated denim manufacturer in India, catering to growing domestic and international demand for denim. The company's diversified product portfolio and focus on efficiency provide some resilience. The bull case hinges on continued growth in global denim consumption, successful product innovation, and stable raw material costs, enabling NDL to leverage its scale for profitability and potentially expand market share. The bear case involves sustained volatility in cotton prices, intense pricing pressure from competitors, a slowdown in consumer discretionary spending impacting apparel demand, or inability to manage debt efficiently, which could compress margins and hinder growth prospects.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 579 | 722 | 850 | 926 | 1049 | 1048 | 785 | 500 | 540 | 622 |
| Other Income | 26 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 9 | 2 |
| Total Income | 605 | 724 | 852 | 928 | 1050 | 1049 | 787 | 501 | 549 | 625 |
| Total Expenditure | 540 | 689 | 818 | 897 | 1014 | 1015 | 761 | 478 | 527 | 598 |
| Operating Profit | 65 | 34 | 34 | 31 | 36 | 34 | 25 | 22 | 22 | 27 |
| Interest | 15 | 10 | 9 | 9 | 9 | 8 | 7 | 7 | -3 | 5 |
| Depreciation | 11 | 14 | 14 | 14 | 12 | 12 | 10 | 12 | 11 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 39 | 11 | 11 | 9 | 15 | 15 | 8 | 4 | 15 | 10 |
| Provision for Tax | 12 | 4 | 3 | 2 | 4 | 4 | -1 | 1 | 6 | -4 |
| Profit After Tax | 27 | 7 | 9 | 7 | 11 | 11 | 9 | 3 | 10 | 15 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 27 | 7 | 9 | 7 | 11 | 11 | 9 | 3 | 10 | 15 |
| Adjusted Earnings Per Share | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1157 | 1220 | 1589 | 1456 | 1524 | 1090 | 2176 | 2027 | 2010 | 3547 | 2872 | 2447 |
| Other Income | 4 | 21 | 15 | 13 | 24 | 24 | 19 | 12 | 35 | 8 | 14 | 14 |
| Total Income | 1161 | 1242 | 1603 | 1469 | 1549 | 1114 | 2194 | 2038 | 2045 | 3554 | 2886 | 2462 |
| Total Expenditure | 966 | 1034 | 1364 | 1307 | 1425 | 1024 | 2015 | 1943 | 1892 | 3418 | 2782 | 2364 |
| Operating Profit | 195 | 208 | 239 | 162 | 123 | 89 | 179 | 96 | 153 | 136 | 104 | 96 |
| Interest | 41 | 36 | 58 | 27 | 43 | 42 | 42 | 53 | 47 | 37 | 18 | 16 |
| Depreciation | 66 | 86 | 121 | 104 | 88 | 78 | 45 | 37 | 41 | 53 | 44 | 45 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 88 | 85 | 61 | 31 | -7 | -31 | 92 | 5 | 65 | 46 | 42 | 37 |
| Provision for Tax | 25 | 13 | 14 | 10 | -7 | -13 | 24 | 5 | 20 | 12 | 9 | 2 |
| Profit After Tax | 63 | 73 | 46 | 21 | -1 | -19 | 68 | 1 | 45 | 33 | 33 | 37 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 63 | 73 | 46 | 21 | -1 | -19 | 68 | 1 | 45 | 33 | 33 | 37 |
| Adjusted Earnings Per Share | 0.5 | 0.5 | 0.3 | 0.1 | -0 | -0.1 | 0.5 | 0 | 0.3 | 0.2 | 0.2 | 0.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -19% | 12% | 21% | 10% |
| Operating Profit CAGR | -24% | 3% | 3% | -6% |
| PAT CAGR | 0% | 221% | 0% | -6% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -18% | 3% | 1% | -6% |
| ROE Average | 5% | 6% | 6% | 8% |
| ROCE Average | 7% | 9% | 9% | 9% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 338 | 438 | 474 | 491 | 490 | 471 | 539 | 540 | 585 | 619 | 651 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 318 | 422 | 372 | 304 | 263 | 262 | 253 | 163 | 96 | 63 | 50 |
| Other Non-Current Liabilities | 23 | 21 | 20 | 22 | 94 | 9 | 18 | 39 | 66 | 57 | 83 |
| Total Current Liabilities | 392 | 473 | 479 | 542 | 445 | 442 | 649 | 544 | 453 | 536 | 268 |
| Total Liabilities | 1072 | 1354 | 1345 | 1360 | 1292 | 1185 | 1459 | 1286 | 1201 | 1275 | 1052 |
| Fixed Assets | 480 | 797 | 737 | 632 | 584 | 503 | 537 | 534 | 508 | 459 | 421 |
| Other Non-Current Assets | 109 | 18 | 5 | 23 | 86 | 18 | 32 | 32 | 30 | 17 | 29 |
| Total Current Assets | 483 | 538 | 604 | 704 | 622 | 664 | 889 | 720 | 663 | 798 | 603 |
| Total Assets | 1072 | 1354 | 1345 | 1360 | 1292 | 1185 | 1459 | 1286 | 1201 | 1275 | 1052 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 19 | 17 | 17 | 18 | 3 | 16 | 17 | 29 | 3 | 15 | 3 |
| Cash Flow from Operating Activities | 147 | 169 | 66 | 79 | 155 | 35 | 101 | 141 | 230 | 95 | 144 |
| Cash Flow from Investing Activities | -180 | -286 | -0 | -26 | -18 | -24 | -55 | -21 | -50 | 10 | 6 |
| Cash Flow from Financing Activities | 32 | 116 | -65 | -68 | -124 | -9 | -34 | -145 | -169 | -117 | -149 |
| Net Cash Inflow / Outflow | -2 | -0 | 1 | -15 | 13 | 1 | 12 | -25 | 12 | -13 | 1 |
| Closing Cash & Cash Equivalent | 17 | 17 | 18 | 3 | 16 | 17 | 29 | 3 | 15 | 3 | 4 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.46 | 0.5 | 0.32 | 0.15 | -0 | -0.13 | 0.47 | 0 | 0.31 | 0.23 | 0.23 |
| CEPS(Rs) | 0.95 | 1.1 | 1.16 | 0.87 | 0.6 | 0.41 | 0.78 | 0.26 | 0.59 | 0.6 | 0.54 |
| DPS(Rs) | 0.05 | 0.05 | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 2.29 | 3.04 | 3.29 | 3.4 | 3.4 | 3.27 | 3.74 | 3.75 | 4.06 | 4.29 | 4.52 |
| Core EBITDA Margin(%) | 16.52 | 15.31 | 13.93 | 9.88 | 6.38 | 5.97 | 7.28 | 4.15 | 5.84 | 3.6 | 3.11 |
| EBIT Margin(%) | 11.18 | 9.97 | 7.36 | 3.84 | 2.3 | 0.99 | 6.1 | 2.89 | 5.54 | 2.32 | 2.08 |
| Pre Tax Margin(%) | 7.62 | 7 | 3.77 | 2.05 | -0.47 | -2.85 | 4.19 | 0.25 | 3.21 | 1.29 | 1.46 |
| PAT Margin (%) | 5.47 | 5.94 | 2.87 | 1.4 | -0.04 | -1.7 | 3.08 | 0.03 | 2.22 | 0.94 | 1.15 |
| Cash Profit Margin (%) | 11.18 | 13.02 | 10.34 | 8.33 | 5.61 | 5.42 | 5.1 | 1.86 | 4.22 | 2.43 | 2.68 |
| ROA(%) | 6.44 | 5.98 | 3.44 | 1.57 | -0.04 | -1.51 | 5.12 | 0.04 | 3.61 | 2.7 | 2.85 |
| ROE(%) | 22.13 | 19.32 | 10.16 | 4.39 | -0.12 | -3.89 | 13.41 | 0.1 | 7.99 | 5.56 | 5.22 |
| ROCE(%) | 16.38 | 12.64 | 10.86 | 5.24 | 3.4 | 1.07 | 12.66 | 5.57 | 11.7 | 9.27 | 7.33 |
| Receivable days | 42.51 | 38.5 | 46.07 | 66.14 | 69.69 | 99.12 | 60.14 | 71.92 | 65.32 | 45.24 | 56.08 |
| Inventory Days | 53.02 | 61.51 | 52.41 | 56.23 | 44.66 | 61.14 | 37.28 | 40.57 | 33.77 | 17.66 | 20.21 |
| Payable days | 40.94 | 53.05 | 50.77 | 48.92 | 40.55 | 60.19 | 41.04 | 49.03 | 33.11 | 20.76 | 26.63 |
| PER(x) | 8.43 | 7.94 | 12.65 | 12.1 | 0 | 0 | 13.31 | 420.81 | 10.33 | 15.26 | 8.01 |
| Price/Book(x) | 1.7 | 1.32 | 1.24 | 0.52 | 0.15 | 0.31 | 1.67 | 0.42 | 0.79 | 0.82 | 0.41 |
| Dividend Yield(%) | 1.37 | 1.33 | 0.66 | 0.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.85 | 0.94 | 0.76 | 0.58 | 0.37 | 0.61 | 0.65 | 0.33 | 0.37 | 0.21 | 0.13 |
| EV/Core EBITDA(x) | 5.02 | 5.51 | 5.01 | 5.18 | 4.61 | 7.51 | 7.91 | 6.91 | 4.83 | 5.39 | 3.45 |
| Net Sales Growth(%) | 5.49 | 5.51 | 30.2 | -8.36 | 4.69 | -28.47 | 99.55 | -6.84 | -0.82 | 76.44 | -19.03 |
| EBIT Growth(%) | 18.69 | -5.93 | -2.27 | -51.28 | -38.23 | -69.59 | 1133.7 | -56.4 | 91.94 | -26.47 | -27.46 |
| PAT Growth(%) | 23.11 | 14.57 | -36.11 | -54.34 | -102.76 | -3103.01 | 461.63 | -99.21 | 8353.91 | -25.57 | -0.96 |
| EPS Growth(%) | 23.11 | 8.61 | -36.1 | -54.35 | -102.79 | -3068.29 | 461.51 | -99.21 | 8327.03 | -25.59 | -0.95 |
| Debt/Equity(x) | 1.63 | 1.46 | 1.35 | 1.23 | 1.06 | 1.17 | 1.04 | 0.86 | 0.56 | 0.4 | 0.18 |
| Current Ratio(x) | 1.23 | 1.14 | 1.26 | 1.3 | 1.4 | 1.5 | 1.37 | 1.32 | 1.46 | 1.49 | 2.25 |
| Quick Ratio(x) | 0.73 | 0.68 | 0.74 | 0.9 | 1.03 | 1.04 | 1 | 0.94 | 1.09 | 1.16 | 1.71 |
| Interest Cover(x) | 3.14 | 3.36 | 2.05 | 2.14 | 0.83 | 0.26 | 3.19 | 1.1 | 2.38 | 2.25 | 3.39 |
| Total Debt/Mcap(x) | 0.96 | 1.11 | 1.09 | 2.36 | 7.05 | 3.73 | 0.62 | 2.07 | 0.71 | 0.49 | 0.44 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.47 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 |
| FII | 0.6 | 0.58 | 0.59 | 0.58 | 1.4 | 0.68 | 0.68 | 0.68 | 0.63 | 0.63 |
| DII | 0.08 | 1.49 | 1.49 | 1.26 | 1.26 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 |
| Public | 40.85 | 46.92 | 46.91 | 47.14 | 46.33 | 46.99 | 46.99 | 46.99 | 47.04 | 47.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.43 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 |
| FII | 0.09 | 0.83 | 0.84 | 0.84 | 2.01 | 0.98 | 0.98 | 0.97 | 0.91 | 0.91 |
| DII | 0.01 | 2.15 | 2.15 | 1.82 | 1.82 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| Public | 5.89 | 67.64 | 67.62 | 67.95 | 66.79 | 67.73 | 67.73 | 67.73 | 67.8 | 67.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.41 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -19% | +12% | +21% | +10% |
| Operating Profit CAGR | -24% | +3% | +3% | -6% |
| PAT CAGR | 0% | +221% | — | -6% |
| Share Price CAGR | -18% | +3% | +1% | -6% |
| ROE Average | +5% | +6% | +6% | +8% |
| ROCE Average | +7% | +9% | +9% | +9% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.47 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 | 51.01 |
| FII | 0.6 | 0.58 | 0.59 | 0.58 | 1.4 | 0.68 | 0.68 | 0.68 | 0.63 | 0.63 |
| DII | 0.08 | 1.49 | 1.49 | 1.26 | 1.26 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 |
| Public | 40.85 | 46.92 | 46.91 | 47.14 | 46.33 | 46.99 | 46.99 | 46.99 | 47.04 | 47.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.43 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 | 73.53 |
| FII | 0.09 | 0.83 | 0.84 | 0.84 | 2.01 | 0.98 | 0.98 | 0.97 | 0.91 | 0.91 |
| DII | 0.01 | 2.15 | 2.15 | 1.82 | 1.82 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| Public | 5.89 | 67.64 | 67.62 | 67.95 | 66.79 | 67.73 | 67.73 | 67.73 | 67.8 | 67.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.41 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 | 144.15 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.