Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹82 Cr.
Stock P/E
-3.7
P/B
-2.5
Current Price
₹40.2
Book Value
₹ -16.1
Face Value
10
52W High
₹56.9
52W Low
₹ 28.9
Dividend Yield
0%

Nilachal Refactories Overview

Business

Nilachal Refractories Ltd. is an Indian manufacturer of a wide range of refractory products. The company specializes in producing high alumina, fireclay, insulation bricks, castables, and mortars. Refractories are materials designed to withstand high temperatures and are critical for industrial processes involving extreme heat. Nilachal Refractories serves various heavy industries, including steel, cement, non-ferrous metals, power, petrochemicals, glass, and foundries. Its core business model involves manufacturing these specialized thermal-resistant materials and supplying them directly to industrial clients, thereby enabling them to operate high-temperature furnaces, kilns, and reactors efficiently and safely. The company generates revenue through the sale of these refractory products.

Revenue Mix

Nilachal Refractories Ltd. primarily operates as a single segment entity, focusing on the manufacturing and sale of refractory products. While a detailed revenue breakdown by specific product type (e.g., high alumina vs. fireclay) or end-user industry is not readily available in public domain reports, the company's product portfolio covers different categories of refractories (bricks, castables, mortars) catering to diverse applications in major industrial sectors like steel, cement, and power.

Industry

The Indian refractories industry is a critical ancillary sector, closely linked to the growth of core industries such as steel, cement, and glass. It is characterized by the presence of large multinational players (e.g., RHI Magnesita India, Vesuvius India) alongside established domestic players (e.g., IFGL Refractories, Dalmia Refractories) and a fragmented base of smaller and regional manufacturers. Nilachal Refractories operates as a smaller, regional player within this competitive landscape. Its positioning is likely focused on specific product niches, localized customer service, and cost-effectiveness for certain industrial clients, rather than broad market leadership across all segments.

MOAT

Nilachal Refractories Ltd. operates in a highly competitive and capital-intensive industry. Its competitive advantages are likely more subtle and niche-driven rather than strong, wide moats. These may include:

Established Relationships: Long-standing relationships with specific industrial clients in its operating region, built on consistent product quality and service.

Cost Efficiency (Niche): Potentially having a cost advantage in specific product lines or for certain customers due to localized raw material sourcing or efficient regional manufacturing.

Product Customization: Ability to offer tailored refractory solutions for particular industrial applications, which can be valuable for smaller orders or specialized needs.

Brand Reputation (Local): A certain level of brand recognition and trust within its specific customer base, built over decades of operation.

Growth Drivers

Growth in Core Industries: Sustained growth in key end-user sectors like steel, cement, non-ferrous metals, and power in India, driven by infrastructure development and industrialization.

Technological Upgrades: Increasing demand for more specialized, high-performance, and energy-efficient refractories as industries upgrade their processes and adopt new technologies.

"Make in India" Initiative: Government focus on boosting domestic manufacturing could lead to increased demand for locally produced refractories, reducing reliance on imports.

Capacity Expansion: Any future capacity expansion or modernization efforts by the company to meet growing demand or diversify product offerings.

Risks

Cyclical Nature of End-User Industries: Dependence on cyclical industries like steel and cement makes the company vulnerable to economic downturns and fluctuations in industrial output.

Raw Material Price Volatility: Refractory production relies on key raw materials (e.g., bauxite, alumina, magnesia), whose prices can be volatile and impact profit margins.

Intense Competition: Facing competition from larger domestic and international players with superior scale, R&D capabilities, and deeper pockets.

Energy Costs: Manufacturing refractories is an energy-intensive process, making the company susceptible to increases in power and fuel costs.

Technological Obsolescence: Failure to innovate or adapt to new refractory technologies could erode market share.

Management & Ownership

Nilachal Refractories Ltd. is a promoter-driven company, characteristic of many Indian small and mid-sized enterprises. The promoter family holds a significant ownership stake, indicating strong alignment of interests. Management typically comprises individuals with long-standing experience in the refractory industry. While specific details on individual management quality would require deeper analysis of their past performance, financial stewardship, and governance practices, promoter-led companies often have a hands-on approach to operations.

Outlook

Nilachal Refractories operates in an essential but highly competitive industry directly tied to India's industrial growth story. The ongoing expansion in sectors like steel and cement presents a structural demand driver for refractories, which bodes well for the company's long-term prospects. Its established presence and focus on specific product niches or regional markets can provide a stable revenue base. However, as a smaller player, it faces significant challenges from larger domestic and international competitors, who possess greater scale, R&D capabilities, and more diversified product portfolios. Volatility in raw material prices and the cyclical nature of its end-user industries remain persistent risks. Future growth will likely hinge on its ability to maintain cost efficiency, ensure product quality, adapt to evolving technological demands in the industry, and strategically leverage its regional strengths.

Nilachal Refactories Share Price

Live · BSE · Inception: 1977
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Nilachal Refactories Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 0 0 0 0 0 0 0 0 0 0
Other Income 0 2 0 0 0 0 0 0 0 0
Total Income 0 2 0 0 0 0 0 1 1 1
Total Expenditure 0 2 1 0 1 20 0 1 4 1
Operating Profit -0 0 -1 -0 -0 -20 -0 -0 -3 -0
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 1 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 -1 -1 -0 -0 -20 -0 -1 -4 -0
Provision for Tax 0 5 -0 0 0 -0 0 0 0 -0
Profit After Tax -0 -6 -1 -0 -0 -20 -0 -1 -4 -0
Adjustments -0 -0 0 0 0 0 -0 -0 0 0
Profit After Adjustments -0 -6 -1 -0 -0 -20 -0 -1 -4 -0
Adjusted Earnings Per Share -0.1 -3 -0.7 -0.2 -0.2 -9.8 -0.2 -0.3 -1.7 -0.2

Nilachal Refactories Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1 0 2 2 2 2 2 2 1 1 1 0
Other Income 0 0 2 1 2 1 0 0 0 2 0 0
Total Income 1 1 4 3 4 2 2 2 1 3 1 3
Total Expenditure 2 2 4 3 5 3 3 3 2 3 22 6
Operating Profit -1 -2 -0 -0 -1 -1 -1 -1 -1 -0 -21 -3
Interest 2 2 1 0 0 1 0 0 0 0 0 0
Depreciation 0 0 1 1 1 1 1 1 1 1 1 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -3 -3 -2 -1 -2 -2 -2 -1 -2 -1 -22 -5
Provision for Tax -1 1 -2 0 0 -1 0 0 -0 5 -0 0
Profit After Tax -2 -5 1 -2 -2 -1 -3 -2 -2 -6 -22 -5
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -2 -5 1 -2 -2 -1 -3 -2 -2 -6 -22 -5
Adjusted Earnings Per Share -1 -2.3 0.3 -0.8 -0.8 -0.7 -1.3 -0.8 -0.9 -3.2 -10.8 -2.4

Nilachal Refactories Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 36 31 40 10 8 7 4 2 1 -6 -28
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 28 28 28 28 28 28 28 28
Other Non-Current Liabilities -4 -3 -6 -5 -5 -6 -5 -5 -5 0 2
Total Current Liabilities 31 33 24 21 18 19 19 20 21 18 17
Total Liabilities 62 61 58 54 50 48 46 46 45 41 19
Fixed Assets 10 10 9 8 7 6 6 5 4 4 5
Other Non-Current Assets 32 32 33 33 32 32 32 32 32 32 10
Total Current Assets 20 19 17 14 11 10 9 9 9 5 4
Total Assets 62 61 58 54 50 48 46 46 45 41 19

Nilachal Refactories Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 0 0 0 0 0 0 0 0 0 0 0
Cash Flow from Operating Activities -2 -0 -0 -0 0 0 -0 0 -0 -0 -1
Cash Flow from Investing Activities 0 0 0 0 -0 0 0 0 0 0 2
Cash Flow from Financing Activities 2 0 0 -0 0 -1 -0 -0 0 0 -0
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

Nilachal Refactories Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -0.96 -2.34 0.31 -0.81 -0.81 -0.73 -1.25 -0.82 -0.88 -3.19 -10.81
CEPS(Rs) -0.96 -2.33 0.66 -0.46 -0.47 -0.38 -0.91 -0.48 -0.56 -2.91 -10.55
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 7.92 5.59 5.58 4.77 3.96 3.23 1.98 1.16 0.28 -2.91 -13.72
Core EBITDA Margin(%) -128.44 -377.63 -63.51 -81.22 -136.42 -113.77 -65.56 -32.2 -121.28 -162.8 -2270
EBIT Margin(%) -114.28 -319.05 -29.56 -39.82 -85.22 -101.22 -103.33 -64.97 -179.75 -62.85 -2314.85
Pre Tax Margin(%) -373.77 -670.18 -74.91 -65.65 -85.82 -135.26 -118.65 -65.09 -179.86 -92.95 -2338.61
PAT Margin (%) -229.58 -953.6 24.97 -89.43 -86.25 -97.17 -142.82 -83.81 -169.58 -502.63 -2329.42
Cash Profit Margin (%) -229.58 -953.6 53.97 -50.49 -49.62 -51.17 -104.02 -49.19 -107.95 -458.94 -2271.94
ROA(%) -3.1 -7.7 1.05 -2.95 -3.18 -3.04 -5.42 -3.61 -3.97 -15.23 -73.73
ROE(%) -11.38 -34.56 5.47 -15.62 -18.57 -20.27 -48.1 -51.86 -121.88 0 0
ROCE(%) -1.81 -2.99 -1.4 -1.39 -3.18 -3.11 -3.86 -2.81 -4.32 -2.02 -83.75
Receivable days 2164.18 3221.7 601.95 624.21 412.17 548.96 452.53 429.66 1005.89 495.88 68.76
Inventory Days 6199.56 0 1875.73 2217.66 1778.73 1763.48 1334.19 1097.93 1834.99 1320.39 1644.76
Payable days 0 8355.58 1240.06 1170.61 427.2 583.05 672.3 1187.41 1306.71 1184.32 1470.72
PER(x) 0 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 8.38 0 0 11.29 31.62 132.7 -21.34 -2.82
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 70.66 128.8 26.84 67.54 32.65 41 49.3 59.17 112.29 131.12 128.88
EV/Core EBITDA(x) -60.58 -38.1 -4496.77 -7636.65 -67.19 -74.25 -76.4 -194.9 -95.07 -684.44 -5.71
Net Sales Growth(%) -91.41 -43.37 391.44 -20.83 4.54 -20.2 16.97 10.84 -46.55 22.12 -26.87
EBIT Growth(%) 78.67 -64.14 53.74 0.36 -122.45 5.22 -19.41 30.3 -47.86 57.3 -2593.59
PAT Growth(%) 64.38 -144.21 113.07 -364.93 -0.25 10.09 -71.91 34.96 -8.15 -261.96 -238.92
EPS Growth(%) 64.38 -144.2 113.07 -364.92 -0.26 10.09 -71.92 34.97 -8.16 -261.95 -238.91
Debt/Equity(x) 0.54 0.68 0.34 4.37 5.26 6.44 10.59 17.91 74.03 -7.29 -1.54
Current Ratio(x) 0.64 0.56 0.71 0.65 0.59 0.53 0.46 0.45 0.42 0.28 0.26
Quick Ratio(x) 0.18 0.14 0.21 0.14 0.16 0.16 0.14 0.17 0.18 0.03 0.02
Interest Cover(x) -0.44 -0.91 -0.65 -1.54 -142.02 -2.97 -6.74 -580.6 -1598.63 -2.09 -97.46
Total Debt/Mcap(x) 0 0 0 0.52 0 0 0.94 0.57 0.56 0.34 0.54

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% -21% -13% 0%
Operating Profit CAGR
PAT CAGR
Share Price CAGR -7% +2% +5% +5%
ROE Average 0% -41% -44% -29%
ROCE Average -84% -30% -19% -10%

Nilachal Refactories Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 70.61 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 29.39 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 70.6170.6170.6170.6170.6170.6170.6170.6170.6170.61
FII 0000000000
DII 0.070.070.070.070.070.070000
Public 29.3929.3929.3929.3929.3929.3929.3929.3929.3929.39
Others 0000000000
Total 100100100100100100100100100100

Nilachal Refactories Peer Comparison

Refractories Edit Columns

Nilachal Refactories Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Nilachal Refactories Pros & Cons

Pros

  • Stock is trading at -2.5 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -41% over the last 3 years.
  • Debtor days have increased from 1184.32 to 1470.72days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp