Market Cap ₹225 Cr.
Stock P/E 48.8
P/B 3.3
Current Price ₹219.8
Book Value ₹ 65.9
Face Value 10
52W High ₹239.1
Dividend Yield 0%
52W Low ₹ 72.1
Nitiraj Engineers Limited is a company that manufactures and exports electronic weighing scales and systems, currency counting machines, and a range of security and automation products. The company was founded in 1989 and has its brand name of Phoenix, which is renowned in the electronic weighing industry in India. The company has a state-of-the-art in-house facility for continuous research, consistent production, and stringent quality control. The company believes in ‘Make in India’ and all its products are completely designed, developed, and manufactured in India. The company serves the domestic and international markets through its branch offices and dealers, and also has distributors in the Middle East and SAARC and African countries. The promoters of the company are Mr. Nitin Rajore and Mr. Rajesh Rajore, who jointly hold 69.07% of the share capital as of December 2023.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 19 | 15 | 5 | 9 | 12 | 14 | 7 | 16 | 11 | 11 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 20 | 15 | 5 | 9 | 12 | 14 | 8 | 16 | 12 | 12 |
Total Expenditure | 15 | 14 | 5 | 8 | 11 | 14 | 7 | 15 | 10 | 10 |
Operating Profit | 5 | 2 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -0 | 0 |
Profit Before Tax | 4 | 1 | -0 | -0 | 0 | -4 | -0 | -0 | 0 | 0 |
Provision for Tax | 0 | 0 | -0 | 0 | 0 | -1 | -0 | 0 | -0 | 0 |
Profit After Tax | 4 | 1 | -0 | -0 | 0 | -3 | -0 | -0 | 0 | 0 |
Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 |
Profit After Adjustments | 4 | 1 | -0 | -0 | 0 | -3 | -0 | -0 | 0 | -0 |
Adjusted Earnings Per Share | 3.5 | 0.6 | -0.4 | -0.1 | 0.1 | -3 | -0.3 | -0.3 | 0.3 | -0 |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|
Net Sales | 53 | 39 | 54 | 48 | 53 | 40 | 46 | 45 |
Other Income | 0 | 2 | 1 | 2 | 0 | 1 | 0 | 0 |
Total Income | 54 | 41 | 55 | 50 | 54 | 40 | 47 | 48 |
Total Expenditure | 46 | 35 | 45 | 44 | 45 | 38 | 43 | 42 |
Operating Profit | 8 | 6 | 10 | 5 | 8 | 2 | 4 | 4 |
Interest | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 2 | 1 | 1 | 3 | 3 | 4 | 4 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -3 | -0 | 0 |
Profit Before Tax | 7 | 4 | 8 | 4 | 5 | -5 | -0 | 0 |
Provision for Tax | 2 | 1 | 2 | 1 | 1 | -1 | 0 | 0 |
Profit After Tax | 5 | 3 | 6 | 3 | 4 | -4 | -0 | 0 |
Adjustments | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 5 | 3 | 6 | 2 | 4 | -4 | -0 | 0 |
Adjusted Earnings Per Share | 4.5 | 3 | 5.9 | 2.4 | 3.5 | -3.4 | -0.2 | -0.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 15% | -1% | 3% | 0% |
Operating Profit CAGR | 100% | -7% | -8% | 0% |
PAT CAGR | 0% | -100% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 195% | 72% | 39% | NA% |
ROE Average | -0% | -0% | 3% | 4% |
ROCE Average | 0% | 1% | 4% | 6% |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|
Shareholder's Funds | 58 | 61 | 67 | 69 | 71 | 68 | 68 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 1 | -0 | 0 |
Total Current Liabilities | 8 | 3 | 6 | 11 | 7 | 9 | 11 |
Total Liabilities | 65 | 64 | 73 | 80 | 80 | 76 | 79 |
Fixed Assets | 11 | 13 | 27 | 38 | 28 | 36 | 33 |
Other Non-Current Assets | 29 | 32 | 11 | 11 | 17 | 8 | 10 |
Total Current Assets | 25 | 20 | 35 | 31 | 34 | 32 | 36 |
Total Assets | 65 | 64 | 73 | 80 | 80 | 76 | 79 |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1 | 8 | 1 | 2 | 4 | 2 | 0 |
Cash Flow from Operating Activities | -5 | -3 | 16 | 10 | 2 | 1 | 1 |
Cash Flow from Investing Activities | -3 | -3 | -16 | -11 | -4 | -6 | 0 |
Cash Flow from Financing Activities | 15 | -0 | -0 | 5 | -0 | 3 | -1 |
Net Cash Inflow / Outflow | 7 | -6 | 0 | 4 | -3 | -1 | 0 |
Closing Cash & Cash Equivalent | 8 | 1 | 2 | 5 | 2 | 0 | 0 |
# | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 4.49 | 2.97 | 5.87 | 2.35 | 3.45 | -3.44 | -0.22 |
CEPS(Rs) | 5.37 | 4.7 | 7.15 | 3.91 | 6.47 | -0.39 | 3.37 |
DPS(Rs) | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 56.21 | 59.3 | 65.17 | 67.52 | 69.54 | 66.04 | 65.93 |
Core EBITDA Margin(%) | 11.72 | 9.56 | 15.56 | 7.44 | 15.07 | 4.46 | 7.63 |
EBIT Margin(%) | 10.85 | 10.9 | 15.43 | 8.38 | 9.58 | -10.32 | 0.6 |
Pre Tax Margin(%) | 10.11 | 10.76 | 15.23 | 7.46 | 9.06 | -11.56 | -0.08 |
PAT Margin (%) | 6.79 | 7.79 | 10.9 | 5.34 | 6.57 | -8.81 | -0.5 |
Cash Profit Margin (%) | 8.11 | 12.22 | 13.16 | 8.28 | 12.32 | -0.99 | 7.44 |
ROA(%) | 7.06 | 4.76 | 8.87 | 3.38 | 4.42 | -4.52 | -0.3 |
ROE(%) | 7.99 | 5.19 | 9.51 | 3.8 | 5.04 | -5.08 | -0.34 |
ROCE(%) | 12.77 | 7.26 | 13.47 | 5.74 | 7.07 | -5.79 | 0.39 |
Receivable days | 29.19 | 44.47 | 64.17 | 94.67 | 62.89 | 77.88 | 58.1 |
Inventory Days | 61.53 | 110.06 | 97.75 | 119.51 | 94.63 | 132.91 | 151.81 |
Payable days | 24.8 | 26.38 | 24.86 | 33.92 | 29.94 | 27.75 | 26.45 |
PER(x) | 14.79 | 17.75 | 6.27 | 23.57 | 13.85 | 0 | 0 |
Price/Book(x) | 1.18 | 0.89 | 0.56 | 0.82 | 0.69 | 1.1 | 1.07 |
Dividend Yield(%) | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 1.13 | 1.36 | 0.67 | 1.19 | 0.88 | 1.96 | 1.62 |
EV/Core EBITDA(x) | 7.33 | 8.71 | 3.67 | 10.4 | 5.64 | 32.79 | 18.65 |
Net Sales Growth(%) | 0 | -27.41 | 38.77 | -11.14 | 11.52 | -25.79 | 16.29 |
EBIT Growth(%) | 0 | -41.61 | 99.92 | -52.79 | 27.15 | -180.07 | 106.77 |
PAT Growth(%) | 0 | -33.21 | 97.4 | -57.39 | 36.78 | -199.72 | 93.49 |
EPS Growth(%) | 0 | -33.87 | 97.65 | -59.92 | 46.71 | -199.72 | 93.48 |
Debt/Equity(x) | 0 | 0 | 0 | 0.08 | 0 | 0.05 | 0.04 |
Current Ratio(x) | 3.32 | 6.7 | 6.06 | 2.95 | 4.96 | 3.7 | 3.16 |
Quick Ratio(x) | 1.81 | 2.57 | 3.05 | 1.62 | 2.97 | 1.93 | 1.11 |
Interest Cover(x) | 14.52 | 79.43 | 77.85 | 9.08 | 18.24 | -8.34 | 0.88 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0.09 | 0 | 0.05 | 0.04 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 69.07 | 69.07 | 69.07 | 69.07 | 69.07 | 69.07 | 69.07 | 69.07 | 69.07 | 69.07 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 30.93 | 30.93 | 30.93 | 30.93 | 30.93 | 30.93 | 30.93 | 30.93 | 30.93 | 30.93 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.71 | 0.71 | 0.71 | 0.71 | 0.71 | 0.71 | 0.71 | 0.71 | 0.71 | 0.71 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
Pros
Cons
* 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.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About