Plastic Products · Founded 1985 · www.nilkamal.com · BSE 523385 · NSE NILKAMAL L · ISIN INE310A01015
No Notes Added Yet
Business
Nilkamal Ltd. is a leading Indian manufacturer and seller of plastic products. Its core business revolves around producing a wide range of plastic items for both consumer and industrial applications. The company's business model involves in-house manufacturing, extensive distribution networks, and a strong brand presence. It makes money by selling its diverse product portfolio, including molded plastic furniture, material handling solutions (crates, pallets), storage systems, and sleep solutions (mattresses under 'Nilkamal Mattrezzz').
Revenue Mix
Nilkamal's business can generally be broken down into:
Plastic Products (Consumer & Industrial): This includes its iconic plastic furniture (chairs, tables, cabinets), material handling solutions (plastic crates, pallets, dustbins), storage systems, and various custom molded products. This is historically its largest segment.
Mattresses & Sleep Solutions: Under the 'Nilkamal Mattrezzz' brand, the company manufactures and sells mattresses, beds, and related sleep products.
Specific revenue contributions by segment are not consistently disclosed in public summaries, but plastic products typically form the dominant share.
Industry
The company operates in the Indian plastic products industry, which is characterized by a mix of organized and unorganized players. Nilkamal holds a prominent position, particularly in the organized molded plastic furniture segment, where it is a market leader with significant brand recall. In the material handling segment, it is also a major player, serving various industries. Its strong manufacturing capabilities and widespread distribution network give it a competitive edge over smaller, unorganized players.
MOAT
Brand Recognition: Nilkamal is a household name in India, especially for plastic furniture, built over decades. This strong brand equity fosters trust and preference among consumers.
Scale & Manufacturing Efficiency: Extensive manufacturing facilities across India enable economies of scale, cost efficiency, and wide product range capabilities.
Distribution Network: A vast pan-India distribution network comprising dealers, distributors, and company-owned retail stores provides extensive market reach.
Product Diversification: Its presence across consumer (furniture, mattresses) and industrial (material handling) segments reduces reliance on a single market and offers cross-selling opportunities.
Growth Drivers
Rising Disposable Income & Urbanization: Increasing incomes and growing urban populations in India drive demand for home furnishing and consumer durables.
Growth in Organized Retail & E-commerce: Expansion of these sectors boosts demand for plastic material handling and storage solutions.
Industrial & Infrastructure Development: Growth in manufacturing, logistics, and warehousing sectors fuels demand for material handling equipment like pallets and crates.
Product Portfolio Expansion: Introduction of new products and categories within consumer and industrial segments.
"Make in India" Initiative: Government focus on domestic manufacturing could benefit industrial plastic product demand.
Risks
Raw Material Price Volatility: The company's profitability is highly susceptible to fluctuations in crude oil prices, which directly impact the cost of polymers (key raw materials).
Competition: Intense competition from both organized players (e.g., Supreme Industries) and a large number of unorganized manufacturers, particularly in price-sensitive segments.
Environmental Regulations: Increasing global and domestic scrutiny on plastic usage, potential bans, taxes, or stricter recycling norms could impact demand and operating costs.
Economic Slowdown: A slowdown in the Indian economy could lead to reduced consumer discretionary spending and lower industrial demand.
Input Cost Inflation: Beyond raw materials, rising energy, labor, and transportation costs can erode margins.
Management & Ownership
Nilkamal Ltd. was founded by Vamanrai Parekh and Maneklal Parekh, and it remains largely a promoter-driven company. The Goenka family (descendants of the founders) holds significant ownership and key management positions. Over the years, the management has demonstrated strategic expansion and brand building. The promoter group holds a substantial stake, indicating alignment of interests with the company's long-term growth.
Outlook
Nilkamal benefits from its strong brand equity, diverse product portfolio, and extensive distribution network, positioning it to capitalize on India's long-term growth trends in consumer spending and industrialization. Its leadership in key plastic product categories provides a stable base. However, the company remains exposed to significant raw material price volatility, which can impact profitability. Additionally, increasing environmental concerns around plastics and intense competition necessitate continuous innovation and cost management. Its ability to navigate these challenges while leveraging its brand and market position will be crucial for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 803 | 834 | 743 | 822 | 854 | 894 | 883 | 968 | 962 | 965 |
| Other Income | 2 | 2 | 4 | 3 | 3 | 2 | 4 | 3 | 4 | 4 |
| Total Income | 806 | 836 | 746 | 824 | 857 | 896 | 887 | 971 | 966 | 969 |
| Total Expenditure | 731 | 753 | 686 | 744 | 791 | 809 | 825 | 882 | 872 | 869 |
| Operating Profit | 75 | 84 | 60 | 80 | 67 | 87 | 62 | 89 | 93 | 100 |
| Interest | 10 | 9 | 9 | 10 | 11 | 11 | 11 | 11 | 11 | 11 |
| Depreciation | 29 | 29 | 29 | 30 | 30 | 31 | 34 | 35 | 37 | 37 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 |
| Profit Before Tax | 36 | 46 | 22 | 41 | 26 | 45 | 17 | 43 | 30 | 51 |
| Provision for Tax | 9 | 12 | 5 | 10 | 6 | 12 | 4 | 11 | 8 | 12 |
| Profit After Tax | 27 | 34 | 16 | 31 | 19 | 33 | 13 | 32 | 22 | 39 |
| Adjustments | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 2 |
| Profit After Adjustments | 29 | 36 | 18 | 33 | 21 | 34 | 15 | 34 | 25 | 42 |
| Adjusted Earnings Per Share | 19.6 | 23.8 | 12.3 | 21.8 | 14.4 | 22.9 | 10.2 | 22.5 | 16.9 | 27.8 |
| #(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 | 1895 | 1926 | 2024 | 2124 | 2362 | 2257 | 2092 | 2730 | 3131 | 3196 | 3313 | 3778 |
| Other Income | 5 | 3 | 3 | 4 | 13 | 14 | 16 | 12 | 11 | 13 | 12 | 15 |
| Total Income | 1899 | 1930 | 2027 | 2128 | 2375 | 2272 | 2108 | 2742 | 3142 | 3210 | 3324 | 3793 |
| Total Expenditure | 1738 | 1694 | 1790 | 1882 | 2146 | 1973 | 1836 | 2506 | 2819 | 2903 | 3028 | 3448 |
| Operating Profit | 161 | 236 | 238 | 246 | 229 | 298 | 272 | 236 | 323 | 307 | 297 | 344 |
| Interest | 33 | 21 | 14 | 16 | 18 | 29 | 26 | 31 | 40 | 40 | 43 | 44 |
| Depreciation | 57 | 55 | 51 | 50 | 52 | 94 | 97 | 101 | 113 | 115 | 120 | 143 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 |
| Profit Before Tax | 71 | 168 | 178 | 187 | 166 | 182 | 150 | 109 | 177 | 161 | 141 | 141 |
| Provision for Tax | 20 | 52 | 54 | 63 | 48 | 39 | 37 | 26 | 43 | 38 | 34 | 35 |
| Profit After Tax | 51 | 116 | 124 | 124 | 118 | 142 | 113 | 83 | 134 | 122 | 107 | 106 |
| Adjustments | -1 | -2 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 9 |
| Profit After Adjustments | 50 | 114 | 123 | 123 | 117 | 142 | 113 | 83 | 134 | 122 | 106 | 116 |
| Adjusted Earnings Per Share | 33.8 | 76.4 | 82.1 | 82.7 | 78.6 | 95.2 | 75.7 | 55.9 | 89.8 | 81.9 | 71.3 | 77.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | 7% | 8% | 6% |
| Operating Profit CAGR | -3% | 8% | -0% | 6% |
| PAT CAGR | -12% | 9% | -6% | 8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | -17% | -11% | 1% |
| ROE Average | 7% | 9% | 9% | 12% |
| ROCE Average | 10% | 13% | 13% | 17% |
| #(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 | 525 | 628 | 742 | 849 | 941 | 1032 | 1139 | 1202 | 1314 | 1410 | 1487 |
| Minority's Interest | 6 | 7 | 7 | 7 | 7 | 1 | 1 | 1 | 1 | 1 | 1 |
| Borrowings | 44 | 9 | 0 | 0 | 44 | 48 | 29 | 117 | 160 | 127 | 207 |
| Other Non-Current Liabilities | 62 | 57 | 63 | 74 | 85 | 204 | 238 | 232 | 229 | 231 | 236 |
| Total Current Liabilities | 332 | 297 | 281 | 319 | 216 | 266 | 317 | 402 | 371 | 453 | 613 |
| Total Liabilities | 969 | 998 | 1093 | 1248 | 1294 | 1551 | 1724 | 1953 | 2075 | 2221 | 2544 |
| Fixed Assets | 306 | 273 | 271 | 344 | 399 | 592 | 634 | 695 | 782 | 775 | 936 |
| Other Non-Current Assets | 55 | 90 | 120 | 101 | 116 | 99 | 91 | 113 | 105 | 186 | 201 |
| Total Current Assets | 608 | 635 | 702 | 803 | 779 | 860 | 999 | 1145 | 1188 | 1260 | 1407 |
| Total Assets | 969 | 998 | 1093 | 1248 | 1294 | 1551 | 1724 | 1953 | 2075 | 2221 | 2544 |
| #(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 | 16 | 14 | 13 | 13 | 17 | 13 | 18 | 31 | 65 | 20 | 82 |
| Cash Flow from Operating Activities | 167 | 183 | 112 | 121 | 175 | 252 | 203 | 69 | 190 | 250 | 247 |
| Cash Flow from Investing Activities | -15 | -41 | -70 | -96 | -106 | -152 | -121 | -89 | -165 | -160 | -225 |
| Cash Flow from Financing Activities | -151 | -142 | -38 | -20 | -73 | -100 | -71 | 60 | -71 | -32 | 34 |
| Net Cash Inflow / Outflow | 1 | -1 | 3 | 5 | -4 | -0 | 11 | 40 | -46 | 58 | 56 |
| Closing Cash & Cash Equivalent | 17 | 13 | 13 | 17 | 13 | 18 | 31 | 65 | 20 | 82 | 139 |
| # | 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) | 33.83 | 76.44 | 82.11 | 82.74 | 78.63 | 95.21 | 75.68 | 55.86 | 89.76 | 81.92 | 71.32 |
| CEPS(Rs) | 72.83 | 114.58 | 117.2 | 116.83 | 113.49 | 158.58 | 140.94 | 123.6 | 165.78 | 159.38 | 152.07 |
| DPS(Rs) | 4.5 | 7 | 11 | 13 | 13 | 15 | 15 | 15 | 20 | 20 | 20 |
| Book NAV/Share(Rs) | 351.8 | 420.52 | 497.19 | 568.66 | 630.71 | 691.63 | 763.53 | 805.17 | 880.69 | 944.81 | 996.61 |
| Core EBITDA Margin(%) | 7.72 | 11.29 | 10.84 | 10.12 | 8.28 | 11.34 | 11.22 | 7.69 | 9.29 | 8.59 | 8.11 |
| EBIT Margin(%) | 5.11 | 9.14 | 8.9 | 8.46 | 7.07 | 8.41 | 7.74 | 4.82 | 6.46 | 5.88 | 5.24 |
| Pre Tax Margin(%) | 3.5 | 8.13 | 8.23 | 7.81 | 6.36 | 7.25 | 6.59 | 3.76 | 5.28 | 4.7 | 4.01 |
| PAT Margin (%) | 2.53 | 5.63 | 5.75 | 5.18 | 4.51 | 5.69 | 4.96 | 2.87 | 3.99 | 3.58 | 3.04 |
| Cash Profit Margin (%) | 5.37 | 8.3 | 8.09 | 7.29 | 6.5 | 9.45 | 9.23 | 6.34 | 7.37 | 6.96 | 6.46 |
| ROA(%) | 5.1 | 11.79 | 11.89 | 10.58 | 9.26 | 10.01 | 6.91 | 4.54 | 6.65 | 5.7 | 4.48 |
| ROE(%) | 10.13 | 20.12 | 18.16 | 15.57 | 13.15 | 14.44 | 10.42 | 7.13 | 10.65 | 8.99 | 7.37 |
| ROCE(%) | 13.38 | 25.68 | 24.7 | 22.91 | 18.98 | 20.05 | 15.42 | 10.95 | 15.07 | 12.71 | 10.47 |
| Receivable days | 43.55 | 45.74 | 48.12 | 48.9 | 45.44 | 46.23 | 50.69 | 39.03 | 40.66 | 47.93 | 48.08 |
| Inventory Days | 54.85 | 52.89 | 54.08 | 54.57 | 54.06 | 58.27 | 72.41 | 72.74 | 71.67 | 66.88 | 66.7 |
| Payable days | 30.23 | 34.24 | 35.01 | 43.19 | 39.97 | 41.97 | 53.58 | 45.43 | 43.24 | 43.57 | 49.66 |
| PER(x) | 12.48 | 14.46 | 23.77 | 18.39 | 18.21 | 10.54 | 25.77 | 36.36 | 19.52 | 20.83 | 21.58 |
| Price/Book(x) | 1.2 | 2.63 | 3.93 | 2.68 | 2.27 | 1.45 | 2.55 | 2.52 | 1.99 | 1.81 | 1.54 |
| Dividend Yield(%) | 1.07 | 0.63 | 0.56 | 0.85 | 0.91 | 1.5 | 0.77 | 0.74 | 1.14 | 1.17 | 1.3 |
| EV/Net Sales(x) | 0.43 | 0.9 | 1.47 | 1.1 | 0.92 | 0.68 | 1.37 | 1.15 | 0.89 | 0.85 | 0.76 |
| EV/Core EBITDA(x) | 5.09 | 7.37 | 12.54 | 9.52 | 9.52 | 5.16 | 10.55 | 13.31 | 8.62 | 8.83 | 8.53 |
| Net Sales Growth(%) | 8.77 | 1.68 | 5.06 | 4.94 | 11.22 | -4.45 | -7.31 | 30.49 | 14.68 | 2.09 | 3.64 |
| EBIT Growth(%) | -4.67 | 82.21 | 2.15 | 5.21 | -8.93 | 14.18 | -16.2 | -20.41 | 54.55 | -7.43 | -8.26 |
| PAT Growth(%) | 7.75 | 126.23 | 7.23 | -0.39 | -4.98 | 21.01 | -20.56 | -26.27 | 60.63 | -8.63 | -12.76 |
| EPS Growth(%) | 7.29 | 125.97 | 7.42 | 0.76 | -4.97 | 21.09 | -20.52 | -26.2 | 60.71 | -8.73 | -12.94 |
| Debt/Equity(x) | 0.4 | 0.17 | 0.11 | 0.11 | 0.06 | 0.06 | 0.04 | 0.15 | 0.14 | 0.18 | 0.25 |
| Current Ratio(x) | 1.83 | 2.14 | 2.5 | 2.52 | 3.61 | 3.23 | 3.15 | 2.85 | 3.2 | 2.78 | 2.29 |
| Quick Ratio(x) | 0.95 | 1.11 | 1.3 | 1.33 | 1.79 | 1.7 | 1.58 | 1.2 | 1.43 | 1.47 | 1.17 |
| Interest Cover(x) | 3.18 | 9.07 | 13.38 | 13.01 | 10.05 | 7.3 | 6.73 | 4.55 | 5.44 | 5.01 | 4.24 |
| Total Debt/Mcap(x) | 0.33 | 0.06 | 0.03 | 0.04 | 0.03 | 0.04 | 0.02 | 0.06 | 0.07 | 0.1 | 0.16 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 |
| FII | 1.16 | 1.14 | 1.08 | 1.1 | 1.09 | 1.01 | 1 | 1.02 | 1 | 0.98 |
| DII | 20 | 19.12 | 17.7 | 14.32 | 14.32 | 14.32 | 14.29 | 14.25 | 14.18 | 13.72 |
| Public | 14.3 | 15.2 | 16.68 | 20.04 | 20.05 | 20.13 | 20.16 | 20.19 | 20.28 | 20.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 |
| DII | 0.3 | 0.29 | 0.26 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.2 |
| Public | 0.21 | 0.23 | 0.25 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +4% | +7% | +8% | +6% |
| Operating Profit CAGR | -3% | +8% | 0% | +6% |
| PAT CAGR | -12% | +9% | -6% | +8% |
| Share Price CAGR | -27% | -17% | -11% | +1% |
| ROE Average | +7% | +9% | +9% | +12% |
| ROCE Average | +10% | +13% | +13% | +17% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 | 64.54 |
| FII | 1.16 | 1.14 | 1.08 | 1.1 | 1.09 | 1.01 | 1 | 1.02 | 1 | 0.98 |
| DII | 20 | 19.12 | 17.7 | 14.32 | 14.32 | 14.32 | 14.29 | 14.25 | 14.18 | 13.72 |
| Public | 35.46 | 35.46 | 35.46 | 35.46 | 35.46 | 35.46 | 35.46 | 35.46 | 35.46 | 35.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 |
| DII | 0.3 | 0.29 | 0.26 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.2 |
| Public | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
* 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.