Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Niraj Ispat Inds
Join Channel
Consolidated Standalone

Niraj Ispat Inds.

₹191.4 0 | 0%

WEBSITE BSE:0 NSE : 14 Mar, 00:00

Market Cap ₹11 Cr.

Stock P/E 12.0

P/B 0.9

Current Price ₹191.4

Book Value ₹ 213.5

Face Value 10

52W High ₹191.4

Dividend Yield 0%

52W Low ₹ 182.3

Edit Ratio

Niraj Ispat Inds. Research see more...

Overview Inc. Year: 1985Industry: Diversified

Niraj Ispat Inds. Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Niraj Ispat Inds. Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 1 1 1 2 2 1 1 1 1 1
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 1 2 1 2 2 1 1 1 1 1
Total Expenditure 1 1 1 1 1 1 1 1 1 1
Operating Profit 0 0 0 1 1 1 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 1 1 1 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 4.8 3.4 1.6 7.9 7.3 7.5 5.1 3.4 3.9 3.6

Niraj Ispat 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 4 6 7 7 7 7 6 5 4 5 6 4
Other Income 0 0 0 1 1 1 0 1 0 0 1 0
Total Income 4 6 7 7 8 7 6 6 4 5 6 4
Total Expenditure 3 5 5 5 6 5 5 4 3 4 4 4
Operating Profit 1 1 2 2 2 2 1 1 1 1 2 0
Interest 0 0 0 0 0 0 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 1 1 1 1 1 1 0 1 2 0
Provision for Tax 0 0 0 0 0 0 0 0 0 0 1 0
Profit After Tax 0 0 1 1 1 1 1 1 0 1 2 0
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 0 0 1 1 1 1 1 1 0 1 2 0
Adjusted Earnings Per Share 3.4 5.5 12.1 16.1 15.2 16 10.9 8.7 5.8 12.5 27.8 16

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 20% 6% -3% 4%
Operating Profit CAGR 100% 26% 0% 7%
PAT CAGR 100% 26% 15% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR NA% NA% NA% NA%
ROE Average 15% 9% 8% 10%
ROCE Average 18% 10% 9% 10%

Niraj Ispat 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 5 6 7 8 9 9 10 10 12
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 2 4 5 7 6 6 6 3 3 1 1
Other Non-Current Liabilities 0 0 0 0 0 0 0 0 0 0 0
Total Current Liabilities 2 2 3 3 3 2 1 1 1 2 1
Total Liabilities 9 11 13 16 16 16 16 14 14 14 15
Fixed Assets 2 2 2 3 3 3 2 2 2 2 1
Other Non-Current Assets 0 0 0 0 0 0 0 0 0 0 0
Total Current Assets 7 9 11 13 13 14 14 12 12 12 13
Total Assets 9 11 13 16 16 16 16 14 14 14 15

Niraj Ispat 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 -0 -0 1 -1 0 2 0 1 -1
Cash Flow from Investing Activities 0 0 -0 -0 -0 0 0 1 0 0 1
Cash Flow from Financing Activities -1 2 1 1 -1 0 -0 -3 -0 -2 -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

Niraj Ispat 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) 3.39 5.5 12.05 16.05 15.21 15.99 10.92 8.71 5.78 12.55 27.8
CEPS(Rs) 9.67 11.56 17.3 20.13 20.15 21.17 15.98 13.78 10.54 15.37 30.6
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 69.31 74.8 86.33 102.38 117.59 136.9 147.82 156.54 162.32 174.86 202.66
Core EBITDA Margin(%) 18.16 14.17 18.74 20.13 21.54 18.46 15.47 12.41 8.65 15.95 30.59
EBIT Margin(%) 17.84 14.29 19.9 24.06 24.41 23.1 18.49 18.23 14.25 21.93 40.22
Pre Tax Margin(%) 7.95 8.14 15.03 19.66 19.41 19.4 14.22 15.44 12.78 20.68 40
PAT Margin (%) 4.85 5.61 10.51 13.84 12.69 14.62 11 10.46 9.73 15.44 29.95
Cash Profit Margin (%) 13.83 11.8 15.08 17.34 16.81 19.36 16.1 16.54 17.75 18.92 32.97
ROA(%) 2.31 3.39 6.11 6.73 5.82 5.96 4 3.44 2.45 5.33 11.53
ROE(%) 5.03 7.63 14.96 17.02 13.83 12.56 7.67 5.73 3.63 7.44 14.73
ROCE(%) 10.03 9.96 13.16 13.68 13.32 10.89 7.37 6.5 3.96 8.66 17.63
Receivable days 83.3 51.77 34.8 47.6 42.48 38.71 55.05 58.03 65.91 56.52 51.69
Inventory Days 151.29 79.67 26.68 18.5 22.04 17.14 10.45 12.43 24.63 18.42 15.56
Payable days 143.92 86.6 84.54 156.48 161.01 127.07 83.38 84.51 141.7 155.59 170.01
PER(x) 0 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.91 0.98 0.93 1.07 0.94 1.07 1.13 0.79 0.99 0.39 0.35
EV/Core EBITDA(x) 3.33 4.69 3.7 3.75 3.2 3.81 4.81 3.27 4.43 1.54 0.82
Net Sales Growth(%) 23.17 40.15 16.95 1.26 3.34 -7.62 -8.6 -16.12 -28.66 36.72 14.28
EBIT Growth(%) -6.63 12.21 63.07 22.33 4.77 -13.67 -27.31 -17.29 -44.26 110.42 109.62
PAT Growth(%) -32.15 62.14 119.26 33.23 -5.28 5.12 -31.66 -20.25 -33.66 117.04 121.6
EPS Growth(%) -32.15 62.14 119.26 33.23 -5.28 5.12 -31.66 -20.25 -33.66 117.04 121.6
Debt/Equity(x) 0.76 1.13 1.17 1.15 0.86 0.79 0.71 0.37 0.32 0.13 0.11
Current Ratio(x) 3.05 4.2 4.21 5.08 4.8 9.03 15.29 11.44 10.2 6 10.63
Quick Ratio(x) 2.22 3.83 4.13 4.89 4.66 8.87 15.18 11.21 9.99 5.88 10.44
Interest Cover(x) 1.8 2.33 4.08 5.46 4.88 6.25 4.33 6.53 9.69 17.58 179.22
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0

Niraj Ispat Inds. Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 74.58 74.58 74.58 74.58 74.58 74.58 74.58 74.58 74.58 74.58
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 25.42 25.42 25.42 25.42 25.42 25.42 25.42 25.42 25.42 25.42
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.9 times its book value
  • 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 155.59 to 170.01days.

* 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.

Niraj Ispat 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

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!