ND Metal Inds

₹108.7 0 | 0%

WEBSITE BSE:512024 NSE : N.D.METAL 13 May, 00:00

Market Cap ₹27 Cr.

Stock P/E 449.4

P/B 7

Current Price ₹108.7

Book Value ₹ 15.4

Face Value 10

52W High ₹125

Dividend Yield 0%

52W Low ₹ 36.2

Edit Ratio

ND Metal Inds Research see more...

Overview Inc. Year: 1984Industry: Metal - Non Ferrous

ND Metal Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

ND Metal Inds Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	0	0	0	0	0	0	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	0	0	0	0	0	0	0
Total Expenditure	0	0	0	0	0	0	0	0	0	0
Operating Profit	-0	0	0	0	0	0	-0	0	0	0
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-0	0	0	0	0	0	-0	0	0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0	0	0	0	0	0	-0	0	0	0
Adjustments	0	0	-0	0	0	0	0	-0	0	0
Profit After Adjustments	-0	0	0	0	0	0	-0	0	0	0
Adjusted Earnings Per Share	-0.2	0.2	0.2	0.3	0.1	0.2	-0.3	0.1	0.1	0.3

ND Metal 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	2	0	0	0	0	6	6	4	2	0	0	0
Other Income	4	1	1	1	6	4	1	3	1	1	1	0
Total Income	6	1	1	1	6	10	7	7	3	1	1	0
Total Expenditure	2	1	0	0	6	9	7	7	3	1	1	0
Operating Profit	5	0	0	0	1	1	1	-0	-0	0	0	0
Interest	4	0	0	0	0	1	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	-0	0	0	0	0	0	-0	-0	0	0	0
Provision for Tax	0	0	0	0	0	0	-0	-0	-0	0	0	0
Profit After Tax	0	-0	0	0	0	0	0	-0	-0	-0	0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	-0	0	0	0	0	0	-0	-0	-0	0	0
Adjusted Earnings Per Share	1	-0.1	0.3	0.1	0.8	0.7	0.9	-1.8	-1.2	-0.1	0.7	0.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	-100%	-100%	-100%
Operating Profit CAGR	0%	0%	-100%	-100%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	148%	66%	33%	17%
ROE Average	5%	-1%	-2%	1%
ROCE Average	4%	0%	-0%	2%

ND Metal 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	4	4	4	4	4	4	4	4	4	4	4
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	1	0	0	0	0	0	0	0
Other Non-Current Liabilities	-0	-0	-0	-0	-0	-1	-1	-1	-1	9	9
Total Current Liabilities	45	46	46	43	24	21	20	17	14	2	0
Total Liabilities	49	50	50	47	28	25	23	20	17	15	13
Fixed Assets	4	4	4	3	3	3	3	2	2	2	2
Other Non-Current Assets	14	14	14	12	8	7	7	7	7	9	7
Total Current Assets	31	32	32	32	16	14	13	11	8	4	4
Total Assets	49	50	50	47	28	25	23	20	17	15	13

ND Metal 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	0	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	-1	-2	-2	2	13	1	-0	-0	2	2	2
Cash Flow from Investing Activities	0	1	2	1	2	-0	0	-0	-0	0	0
Cash Flow from Financing Activities	1	1	-1	-3	-15	-1	0	1	-2	-2	-2
Net Cash Inflow / Outflow	-0	-0	0	0	0	0	-0	-0	0	-0	-0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	0	0

ND Metal 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)	0.98	-0.08	0.26	0.11	0.84	0.66	0.93	-1.76	-1.18	-0.07	0.74
CEPS(Rs)	2.27	1.14	1.49	1.34	2.12	1.98	2.25	-0.53	-0.24	0.54	1.32
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	14.57	14.49	14.75	14.86	15.69	16.36	17.28	15.53	14.34	14.27	15.01
Core EBITDA Margin(%)	8.25	-398.52	-211.57	0	-3612.31	-51.53	-10.8	-79.21	-36.31	-211.73	-2281.08
EBIT Margin(%)	233.79	-2	45.72	0	165.71	14.23	3.33	-11.6	-13.98	6.57	729.05
Pre Tax Margin(%)	14.75	-2.69	43.75	0	164.87	3.59	3.31	-11.91	-14.2	5.61	726.69
PAT Margin (%)	13.37	-11.41	39.98	0	133.12	2.91	3.66	-11.03	-12.04	-6.77	623.31
Cash Profit Margin (%)	30.96	155.75	228.41	0	338.28	8.69	8.88	-3.34	-2.41	51.67	1107.43
ROA(%)	0.48	-0.04	0.13	0.06	0.55	0.62	0.95	-1.99	-1.56	-0.11	1.31
ROE(%)	6.97	-0.57	1.78	0.75	5.47	4.13	5.51	-10.72	-7.93	-0.5	5.08
ROCE(%)	15.17	-0.01	0.25	0.11	1.33	6.88	1.84	-4.07	-3.45	0.23	4.13
Receivable days	2312.82	0	0	0	0	696.15	634.18	943.21	1307.81	0	823.72
Inventory Days	2015.24	0	0	0	0	278.26	174.31	192.29	120.9	131.07	165.85
Payable days	5568.2	0	0	0	1354.92	1042.47	686.85	644.63	1687.63	9581.25	1422.81
PER(x)	0	0	110.79	250.61	0	0	27.05	0	0	0	60.49
Price/Book(x)	0	1.71	1.96	1.87	0	0	1.45	0	1.66	1.84	3
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	15.51	159.89	211.8	0	75.44	1.69	2.13	2.44	5.33	41.63	463.59
EV/Core EBITDA(x)	5.99	108.67	87.35	89.31	18.36	8.47	24.92	-62.42	-103.62	54.26	32.4
Net Sales Growth(%)	-91.31	-88.48	-23.4	-100	0	3916.13	11.33	-37.05	-47.68	-89.34	-88.61
EBIT Growth(%)	25.42	-100.09	2138.75	-59.59	764.07	211.3	-73.97	-319.44	25.6	105.01	1161.99
PAT Growth(%)	134.99	-108.51	412.1	-57.32	651.57	-20.68	39.79	-289.81	32.63	94.01	1148.3
EPS Growth(%)	134.99	-108.51	412.12	-57.32	651.55	-20.68	39.79	-289.81	32.63	94.01	1148.3
Debt/Equity(x)	6.92	7.36	7.1	6.28	2.11	1.77	1.68	1.87	1.46	0.76	0.13
Current Ratio(x)	0.68	0.69	0.7	0.74	0.68	0.68	0.69	0.66	0.59	1.81	21.43
Quick Ratio(x)	0.46	0.49	0.48	0.5	0.46	0.52	0.55	0.57	0.58	1.8	21.41
Interest Cover(x)	1.07	-2.88	23.3	106.31	196.91	1.34	255.16	-37.13	-62.02	6.84	308.29
Total Debt/Mcap(x)	0	4.3	3.63	3.35	0	0	1.16	0	0.88	0.41	0.04

ND Metal Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.93	74.93	74.93	74.93	74.93	74.93	74.93	74.93	74.93	74.93
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	25.08	25.08	25.08	25.08	25.08	25.08	25.08	25.08	25.08	25.08
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	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06
Others	0	0	0	0	0	0	0	0	0	0
Total	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25

Pros

Debtor days have improved from 9581.25 to 1422.81days.
Company is almost debt free.

Cons

Company has a low return on equity of -1% over the last 3 years.
Stock is trading at 7 times its book value.
Earnings include an other income of Rs. 1 Cr.

* 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.

ND Metal 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

ND Metal Inds

Add Watchlist

ND Metal Inds Research see more...

Overview Inc. Year: 1984Industry: Metal - Non Ferrous

ND Metal Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

ND Metal Inds Quarterly Results

ND Metal Inds Profit & Loss

Growth Rates

ND Metal Inds Balance Sheet

ND Metal Inds Cash Flow

ND Metal Inds Ratios

ND Metal Inds Shareholding Pattern

ND Metal Inds News

IPO

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

Please Login!

Error!