WEBSITE BSE:544510 NSE: NCML Inc. Year: 2003 Industry: Industrial Gases & Fuels
Last updated: 11:16
Nilachal Carbo Metalicks Ltd. is a company incorporated in 2003 (originally as a private limited) and converted into a public limited company in early 2024. It specialises in manufacturing Low‑Ash Metallurgical (LAM) Coke and other coke products such as low‑phosphorus nut coke, ultra‑low‑phosphorus nut coke, and coke fines — primarily supplying to ferro‑alloy and steel producers across India. The company’s main plant is located at Baramana, Jajpur (Odisha), which currently operates three coke‑oven batteries (96 ovens) with an an...Read More
Nilachal Carbo Metalicks Ltd. is a company incorporated in 2003 (originally as a private limited) and converted into a public limited company in early 2024. It specialises in manufacturing Low‑Ash Metallurgical (LAM) Coke and other coke products such as low‑phosphorus nut coke, ultra‑low‑phosphorus nut coke, and coke fines — primarily supplying to ferro‑alloy and steel producers across India. The company’s main plant is located at Baramana, Jajpur (Odisha), which currently operates three coke‑oven batteries (96 ovens) with an annual capacity of 60,000 metric tonnes; besides this, it leases another plant at Visakhapatnam (Andhra Pradesh) with capacity of 18,000 tonnes per annum. Including leased and contract manufacturing tie-ups, its total capacity aggregates to about 78,000 tonnes per annum, with plans underway to expand via additional ovens, which will raise owned capacity significantly. In September 2025, Nilachal Carbo Metalicks came out with an IPO (face value ₹10/share, IPO price ₹85/share), raising around ₹56.1 crore through a mix of fresh issue and offer‑for‑sale, and got listed on the SME platform. Its business model centres on producing high‑quality coke tailored for metallurgical use (low ash, low phosphorus, high reactivity), serving large ferro‑chrome and steel clients, and leveraging strategic plant locations for logistics and supply‑chain advantage. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹259 Cr.
Stock P/E 18.5
P/B 2.6
Current Price ₹104
Book Value ₹ 40.3
Face Value 10
52W High ₹129.6
Dividend Yield 0%
52W Low ₹ 64.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Net Sales | 199 | 266 | 265 | 202 | |
| Other Income | 1 | 2 | 2 | 1 | |
| Total Income | 201 | 268 | 267 | 203 | |
| Total Expenditure | 182 | 246 | 242 | 176 | |
| Operating Profit | 19 | 22 | 25 | 27 | |
| Interest | 3 | 4 | 5 | 4 | |
| Depreciation | 3 | 4 | 4 | 4 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 13 | 15 | 16 | 19 | |
| Provision for Tax | 0 | -0 | 1 | 5 | |
| Profit After Tax | 13 | 15 | 16 | 14 | |
| Adjustments | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 13 | 15 | 16 | 14 | |
| Adjusted Earnings Per Share | 5.6 | 6.6 | 7.1 | 6.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -24% | 1% | 0% | 0% |
| Operating Profit CAGR | 8% | 12% | 0% | 0% |
| PAT CAGR | -13% | 3% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 20% | 28% | 30% | 30% |
| ROCE Average | 24% | 28% | 30% | 30% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 34 | 48 | 64 | 78 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 3 | 7 | 6 | 4 |
| Other Non-Current Liabilities | 1 | 1 | 1 | 1 |
| Total Current Liabilities | 47 | 37 | 43 | 40 |
| Total Liabilities | 85 | 93 | 114 | 123 |
| Fixed Assets | 20 | 26 | 30 | 35 |
| Other Non-Current Assets | 11 | 8 | 12 | 3 |
| Total Current Assets | 53 | 59 | 73 | 86 |
| Total Assets | 85 | 93 | 114 | 123 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 26 | 11 | 4 |
| Cash Flow from Operating Activities | 28 | -16 | 0 | 3 |
| Cash Flow from Investing Activities | -12 | -4 | -9 | 1 |
| Cash Flow from Financing Activities | 1 | 5 | 2 | -7 |
| Net Cash Inflow / Outflow | 18 | -16 | -6 | -3 |
| Closing Cash & Cash Equivalent | 26 | 11 | 4 | 1 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.64 | 6.64 | 7.08 | 6.28 |
| CEPS(Rs) | 6.97 | 8.22 | 8.74 | 8.05 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 15.07 | 21.71 | 28.79 | 35.07 |
| Core EBITDA Margin(%) | 8.81 | 7.54 | 8.66 | 12.83 |
| EBIT Margin(%) | 8.01 | 7.05 | 8.03 | 11.49 |
| Pre Tax Margin(%) | 6.32 | 5.52 | 6.19 | 9.31 |
| PAT Margin (%) | 6.32 | 5.57 | 5.97 | 6.96 |
| Cash Profit Margin (%) | 7.81 | 6.9 | 7.36 | 8.92 |
| ROA(%) | 14.86 | 16.66 | 15.23 | 11.79 |
| ROE(%) | 37.4 | 36.09 | 28.06 | 19.66 |
| ROCE(%) | 36.51 | 33.82 | 26.99 | 24.09 |
| Receivable days | 10.06 | 7.45 | 18.69 | 45.5 |
| Inventory Days | 32.53 | 31.99 | 39.46 | 56.63 |
| Payable days | 71.52 | 42.96 | 34.34 | 34.81 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.03 | 0.11 | 0.17 | 0.22 |
| EV/Core EBITDA(x) | 0.32 | 1.36 | 1.76 | 1.64 |
| Net Sales Growth(%) | 0 | 33.64 | -0.41 | -23.99 |
| EBIT Growth(%) | 0 | 17.62 | 13.35 | 8.84 |
| PAT Growth(%) | 0 | 17.74 | 6.76 | -11.39 |
| EPS Growth(%) | 0 | 17.74 | 6.76 | -11.39 |
| Debt/Equity(x) | 0.3 | 0.39 | 0.41 | 0.3 |
| Current Ratio(x) | 1.14 | 1.62 | 1.69 | 2.14 |
| Quick Ratio(x) | 0.76 | 0.83 | 1.03 | 1.29 |
| Interest Cover(x) | 4.74 | 4.59 | 4.38 | 5.26 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Jun 2025 | Sep 2025 |
|---|---|---|
| Promoter | 73.52 | 73.52 |
| FII | 0.02 | 0.02 |
| DII | 0 | 0 |
| Public | 26.46 | 26.46 |
| Others | 0 | 0 |
| Total | 100 | 100 |
| # | Jun 2025 | Sep 2025 |
|---|---|---|
| Promoter | 1.83 | 1.83 |
| FII | 0 | 0 |
| DII | 0 | 0 |
| Public | 0.66 | 0.66 |
| Others | 0 | 0 |
| Total | 2.49 | 2.49 |
* The pros and cons are machine generated.
You May Also Know About
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.
