Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1895 Cr.
Stock P/E
17.7
P/B
1.2
Current Price
₹1270.2
Book Value
₹ 1057
Face Value
10
52W High
₹1901.2
52W Low
₹ 1035.5
Dividend Yield
1.57%

Nilkamal Overview

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.

Nilkamal Share Price

Live · BSE / NSE · Inception: 1985
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Nilkamal 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 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

Nilkamal 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 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

Nilkamal 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 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

Nilkamal 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 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

Nilkamal 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) 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

Growth Rates

Compounded annual
# 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%

Nilkamal Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 64.54 %
FII 0.98 %
DII (MF + Insurance) 13.72 %
Public (retail) 35.46 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 64.5464.5464.5464.5464.5464.5464.5464.5464.5464.54
FII 1.161.141.081.11.091.0111.0210.98
DII 2019.1217.714.3214.3214.3214.2914.2514.1813.72
Public 35.4635.4635.4635.4635.4635.4635.4635.4635.4635.46
Others 0000000000
Total 100100100100100100100100100100

Nilkamal Peer Comparison

Plastic Products Edit Columns

Nilkamal Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Nilkamal Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Debtor days have increased from 43.57 to 49.66days.
  • The company has delivered a poor profit growth of -5% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp