WEBSITE BSE:542628 NSE: NSL Inc. Year: 2012 Industry: Trading My Bucket: Add Stock
Last updated: 11:16
No Notes Added Yet
Northern Spirits Ltd is a company that specializes in the production and distribution of premium spirits. Based in the United Kingdom, the company has a diverse range of products, including gin, vodka, and whisky. They use only the finest ingredients to create their spirits, and have a reputation for exceptional quality. In addition to their own brands, Northern Spirits Ltd also works with other companies to create bespoke products. The company has a strong commitment to sustainability, using eco-friendly packaging and production methods. They ...Read More
Northern Spirits Ltd is a company that specializes in the production and distribution of premium spirits. Based in the United Kingdom, the company has a diverse range of products, including gin, vodka, and whisky. They use only the finest ingredients to create their spirits, and have a reputation for exceptional quality. In addition to their own brands, Northern Spirits Ltd also works with other companies to create bespoke products. The company has a strong commitment to sustainability, using eco-friendly packaging and production methods. They are also actively involved in supporting local communities through charitable initiatives. Northern Spirits Ltd is a well-established and respected player in the spirits industry, known for their expertise and dedication to quality. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹220 Cr.
Stock P/E 9.6
P/B 1.5
Current Price ₹137.1
Book Value ₹ 89.9
Face Value 10
52W High ₹239
Dividend Yield 0.22%
52W Low ₹ 96.6
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 |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 314 | 324 | 461 | 487 | 528 | 466 | 534 | 563 | 596 |
| Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 314 | 325 | 461 | 488 | 528 | 467 | 534 | 563 | 596 |
| Total Expenditure | 306 | 316 | 451 | 478 | 507 | 460 | 521 | 549 | 584 |
| Operating Profit | 8 | 9 | 10 | 10 | 21 | 7 | 14 | 14 | 13 |
| Interest | 2 | 2 | 2 | 3 | 9 | 3 | 4 | 4 | 3 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 7 | 8 | 7 | 12 | 3 | 10 | 10 | 9 |
| Provision for Tax | 2 | 2 | 2 | 2 | 3 | 1 | 2 | 2 | 2 |
| Profit After Tax | 5 | 5 | 6 | 6 | 9 | 2 | 7 | 8 | 7 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 5 | 6 | 6 | 9 | 2 | 7 | 8 | 7 |
| Adjusted Earnings Per Share | 3 | 3 | 3.8 | 3.5 | 5.7 | 1.3 | 4.6 | 4.7 | 4.5 |
| #(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 | 2 | 3 | 17 | 26 | 110 | 161 | 153 | 268 | 905 | 1235 | 1943 | 2159 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Total Income | 2 | 3 | 17 | 26 | 111 | 161 | 153 | 268 | 906 | 1236 | 1943 | 2160 |
| Total Expenditure | 2 | 4 | 16 | 24 | 90 | 152 | 145 | 255 | 883 | 1204 | 1896 | 2114 |
| Operating Profit | 0 | -0 | 1 | 2 | 20 | 9 | 8 | 13 | 23 | 32 | 47 | 48 |
| Interest | 0 | 0 | 0 | 0 | 5 | 3 | 4 | 5 | 8 | 9 | 16 | 14 |
| 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 | -1 | 1 | 1 | 15 | 5 | 4 | 8 | 15 | 22 | 31 | 32 |
| Provision for Tax | 0 | 0 | 0 | 0 | 5 | 1 | 1 | 2 | 4 | 6 | 8 | 7 |
| Profit After Tax | 0 | -1 | 1 | 1 | 10 | 4 | 3 | 6 | 11 | 17 | 23 | 24 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | -1 | 1 | 1 | 10 | 4 | 3 | 6 | 11 | 17 | 23 | 24 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 4.2 | 8.6 | 2.3 | 1.8 | 3.7 | 6.9 | 10.3 | 14.3 | 15.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 57% | 94% | 65% | 99% |
| Operating Profit CAGR | 47% | 53% | 39% | 0% |
| PAT CAGR | 35% | 57% | 42% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -14% | -19% | 43% | NA% |
| ROE Average | 21% | 18% | 13% | 76% |
| ROCE Average | 18% | 16% | 13% | 15% |
| #(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 | 0 | 1 | 2 | 6 | 41 | 63 | 66 | 72 | 83 | 100 | 123 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 2 | 2 | 2 | 0 | 0 | 0 | 8 | 10 | 8 | 4 | 2 |
| Other Non-Current Liabilities | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 |
| Total Current Liabilities | 3 | 5 | 9 | 14 | 53 | 45 | 51 | 60 | 92 | 135 | 170 |
| Total Liabilities | 5 | 8 | 13 | 21 | 94 | 108 | 125 | 142 | 183 | 239 | 295 |
| Fixed Assets | 4 | 4 | 5 | 5 | 11 | 10 | 10 | 10 | 10 | 11 | 12 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 1 | 4 | 8 | 16 | 82 | 98 | 115 | 132 | 172 | 228 | 283 |
| Total Assets | 5 | 8 | 13 | 21 | 94 | 108 | 125 | 142 | 183 | 239 | 295 |
| #(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 | -5 | -41 | -38 | -45 | -74 | 7 | 17 |
| Cash Flow from Operating Activities | 1 | 1 | 1 | -7 | -50 | -12 | -10 | 0 | -22 | -24 | -7 |
| Cash Flow from Investing Activities | -4 | -1 | 0 | -0 | -6 | 0 | 0 | -0 | -0 | -0 | -1 |
| Cash Flow from Financing Activities | 3 | -1 | -0 | 2 | 20 | 15 | 4 | -3 | 104 | 34 | 17 |
| Net Cash Inflow / Outflow | 0 | -0 | 0 | -5 | -36 | 3 | -7 | -3 | 81 | 10 | 9 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | -5 | -41 | -38 | -45 | -47 | 7 | 17 | 26 |
| # | 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) | 32.09 | -6.28 | 6.57 | 4.22 | 8.56 | 2.25 | 1.85 | 3.74 | 6.94 | 10.33 | 14.31 |
| CEPS(Rs) | 33.7 | -6.12 | 6.95 | 4.5 | 8.84 | 2.4 | 1.95 | 3.82 | 7.08 | 10.47 | 14.49 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.3 |
| Book NAV/Share(Rs) | 20.32 | 12.77 | 19.34 | 26.6 | 35.08 | 39.46 | 41.31 | 45.04 | 51.98 | 62.31 | 76.39 |
| Core EBITDA Margin(%) | 2.94 | -12.44 | 3.85 | 5.02 | 16.91 | 4.77 | 5.32 | 4.84 | 2.5 | 2.5 | 2.39 |
| EBIT Margin(%) | 7.94 | -7.65 | 3.91 | 4.81 | 16.88 | 4.75 | 5.36 | 4.84 | 2.51 | 2.54 | 2.42 |
| Pre Tax Margin(%) | 7.17 | -14.51 | 2.97 | 4.16 | 12.96 | 2.86 | 2.69 | 2.98 | 1.65 | 1.8 | 1.59 |
| PAT Margin (%) | 6.07 | -14.54 | 2.41 | 3.11 | 8.43 | 2.04 | 1.94 | 2.24 | 1.23 | 1.34 | 1.18 |
| Cash Profit Margin (%) | 6.37 | -14.18 | 2.54 | 3.31 | 8.71 | 2.18 | 2.05 | 2.29 | 1.26 | 1.36 | 1.2 |
| ROA(%) | 3.62 | -8.16 | 5.22 | 6.13 | 17.6 | 3.57 | 2.54 | 4.49 | 6.85 | 7.87 | 8.61 |
| ROE(%) | 750.34 | -92.84 | 40.93 | 25.48 | 42.24 | 6.91 | 4.58 | 8.66 | 14.3 | 18.07 | 20.64 |
| ROCE(%) | 5.82 | -7.88 | 27.46 | 21.35 | 41.37 | 8.73 | 7.14 | 9.84 | 14.25 | 15.1 | 17.69 |
| Receivable days | 0 | 93.04 | 41.72 | 69.54 | 69.85 | 79.48 | 103.03 | 75.01 | 34.31 | 36.86 | 29.13 |
| Inventory Days | 36.56 | 75.46 | 31.26 | 49.73 | 60.49 | 74.5 | 90.76 | 52.96 | 18.55 | 16.47 | 13.44 |
| Payable days | 42.57 | 74.45 | 51.98 | 63.53 | 10.19 | 2.66 | 0.54 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 9.44 | 12.42 | 9.36 | 30.54 | 18.25 | 10.49 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0.54 | 0.56 | 0.78 | 4.08 | 3.02 | 1.96 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.2 |
| EV/Net Sales(x) | 2.3 | 0.54 | 0.1 | 0.23 | 0.48 | 0.45 | 0.58 | 0.42 | 0.47 | 0.34 | 0.2 |
| EV/Core EBITDA(x) | 27.83 | -6.8 | 1.88 | 3.67 | 2.58 | 8.38 | 10.65 | 8.68 | 18.66 | 13.37 | 8.16 |
| Net Sales Growth(%) | 61.42 | 102.76 | 438.26 | 49.33 | 326.26 | 45.83 | -4.87 | 74.95 | 238.26 | 36.45 | 57.26 |
| EBIT Growth(%) | 406.99 | -312.33 | 422.63 | 82.14 | 1179.88 | -58.33 | -2.23 | 58.06 | 75.03 | 38.45 | 49.66 |
| PAT Growth(%) | 335.25 | -628.13 | 204.69 | 90.9 | 889.82 | -64.07 | -17.9 | 102.32 | 85.47 | 48.85 | 38.6 |
| EPS Growth(%) | 335.25 | -119.56 | 204.69 | -35.84 | 103.04 | -73.7 | -17.9 | 102.32 | 85.48 | 48.85 | 38.6 |
| Debt/Equity(x) | 61.35 | 1.89 | 1.11 | 0.78 | 1.08 | 0.68 | 0.86 | 0.94 | 1.14 | 1.38 | 1.4 |
| Current Ratio(x) | 0.21 | 0.7 | 0.82 | 1.09 | 1.56 | 2.17 | 2.24 | 2.2 | 1.88 | 1.69 | 1.67 |
| Quick Ratio(x) | 0.12 | 0.46 | 0.54 | 0.65 | 0.93 | 1.31 | 1.52 | 1.52 | 1.32 | 1.25 | 1.18 |
| Interest Cover(x) | 10.29 | -1.12 | 4.17 | 7.41 | 4.3 | 2.51 | 2.01 | 2.59 | 2.92 | 3.44 | 2.91 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 1.26 | 1.55 | 1.21 | 0.28 | 0.46 | 0.71 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.97 | 66.97 | 66.97 | 66.97 | 66.97 | 66.97 | 66.97 | 66.97 | 66.97 | 66.97 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 33.03 | 33.03 | 33.03 | 33.03 | 33.03 | 33.03 | 33.03 | 32.66 | 33.03 | 33.03 |
| 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 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.53 | 0.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
