Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹185 Cr.
Stock P/E
6.8
P/B
1.2
Current Price
₹115
Book Value
₹ 98.7
Face Value
10
52W High
₹192.9
52W Low
₹ 96.6
Dividend Yield
0.3%

Northern Spirits Overview

Business

Northern Spirits Ltd. (NSL) operates as a trading company in India. Its core business model likely involves the procurement, distribution, and sale of goods, acting as an intermediary between manufacturers/producers and retailers/consumers. Given its name, it is highly probable that NSL specializes in the trading and distribution of alcoholic beverages (spirits, wines, beer) within the Indian market. The company generates revenue by purchasing goods at wholesale prices and selling them at a margin.

Revenue Mix

As a trading company, NSL's primary revenue stream is derived from the sale of goods. Based on its name, the major portion of its revenue is expected to come from the distribution and trading of alcoholic beverages. Without specific financial data, a detailed breakdown of product categories or geographical contributions is not available.

Industry

NSL operates in the trading sector, specifically within the alcoholic beverage distribution industry in India (if the name is indicative). This industry is characterized by a complex regulatory environment, varying state-wise policies, excise duties, and licensing requirements. The market can be fragmented, with numerous regional distributors and a few larger players. NSL's positioning within this industry would depend on its regional presence, brand portfolio, logistical efficiency, and relationships with manufacturers and retailers. Competition typically comes from other independent distributors, brand-aligned distribution networks, and potentially direct sales channels.

MOAT

Sustainable competitive advantages for trading companies can be challenging to establish. NSL's potential advantages might include:

Distribution Network: An extensive and efficient logistics and distribution network within its operating regions.

Supplier & Customer Relationships: Strong, long-standing relationships with key alcoholic beverage manufacturers and a wide network of retailers/on-premise establishments.

Exclusive Rights: Potentially holding exclusive distribution rights for certain popular brands in specific territories (though these can be subject to change).

Operational Efficiency: Cost-effective procurement, inventory management, and distribution.

True economic moats like strong brand loyalty, high switching costs, or significant scale advantages are generally difficult for pure trading companies unless they achieve significant market dominance or proprietary technology/processes.

Growth Drivers

Key factors that could drive NSL's growth over the next 3-5 years include:

Rising Disposable Incomes: Increasing affluence in India leading to higher consumption of alcoholic beverages.

Urbanization & Changing Lifestyles: Growth in urban populations and evolving social trends favoring alcoholic beverage consumption.

Geographical Expansion: Expanding its distribution network into new states or regions within India.

Portfolio Enhancement: Adding new, popular, or premium national/international brands to its distribution portfolio.

Regulatory Support: Favorable policy changes regarding alcohol trade and distribution in various states (e.g., ease of licensing, lower taxes).

Increased Efficiency: Leveraging technology to optimize supply chain management and reduce operational costs.

Risks

Northern Spirits Ltd. faces several risks, particularly given the nature of the trading industry and potential focus on alcohol:

Regulatory Risk: Highly sensitive to changes in state government policies, excise duties, licensing, and advertising norms related to alcohol. Adverse policy changes can significantly impact operations and profitability.

Intense Competition: Margin pressure due to competition from other distributors and potential shifts in manufacturers' distribution strategies.

Inventory & Working Capital Risk: Exposure to inventory obsolescence, damage, and the need for efficient working capital management to fund inventory and receivables.

Supplier Concentration Risk: Over-reliance on a few key brands or manufacturers for distribution rights.

Economic Downturn: Reduced consumer spending during economic slowdowns could impact sales volumes.

Logistical Challenges: High transportation costs, infrastructure limitations, and potential disruptions in the supply chain.

Management & Ownership

As is common with many Indian companies, Northern Spirits Ltd. is likely promoter-led, with the founding family or individuals holding a significant ownership stake and being actively involved in the management. Without specific information, it is difficult to comment on the management's quality or experience, but they would be crucial in navigating the complex regulatory and competitive landscape of the trading business in India.

Outlook

NSL operates in the Indian trading sector, which, particularly in the alcoholic beverage segment, offers potential for growth driven by India's large consumer base and rising disposable incomes. The company's ability to capitalize on this growth depends on its execution in expanding its distribution network, securing a diverse and attractive brand portfolio, and managing operational efficiencies.

However, the outlook is tempered by the highly competitive nature of trading and the significant regulatory oversight and state-specific policy risks associated with alcohol distribution in India. Sustained profitability will rely on adept management of inventory, working capital, and navigating the dynamic regulatory environment, while also maintaining strong relationships across the value chain.

Northern Spirits Share Price

Live · BSE · Inception: 2012
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Northern Spirits Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 324 461 487 528 466 534 563 596 616 599
Other Income 0 0 1 0 0 0 0 0 1 0
Total Income 325 461 488 528 467 534 563 596 617 599
Total Expenditure 316 451 478 507 460 521 549 584 606 582
Operating Profit 9 10 10 21 7 14 14 13 11 17
Interest 2 2 3 9 3 4 4 3 4 5
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 7 8 7 12 3 10 10 9 7 12
Provision for Tax 2 2 2 3 1 2 2 2 2 3
Profit After Tax 5 6 6 9 2 7 8 7 5 9
Adjustments 0 -0 0 0 -0 0 0 0 0 0
Profit After Adjustments 5 6 6 9 2 7 8 7 5 9
Adjusted Earnings Per Share 3 3.8 3.5 5.7 1.3 4.6 4.7 4.5 3.1 5.8

Northern Spirits Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 3 17 26 110 161 153 268 905 1235 1943 2309 2374
Other Income 0 0 0 0 0 0 0 0 1 1 2 1
Total Income 3 17 26 111 161 153 268 906 1236 1943 2311 2375
Total Expenditure 4 16 24 90 152 145 255 883 1204 1896 2259 2321
Operating Profit -0 1 2 20 9 8 13 23 32 47 52 55
Interest 0 0 0 5 3 4 5 8 9 16 15 16
Depreciation 0 0 0 0 0 0 0 0 0 0 1 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -1 1 1 15 5 4 8 15 22 31 36 38
Provision for Tax 0 0 0 5 1 1 2 4 6 8 9 9
Profit After Tax -1 1 1 10 4 3 6 11 17 23 27 29
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -1 1 1 10 4 3 6 11 17 23 27 29
Adjusted Earnings Per Share 0 0 4.2 8.6 2.3 1.8 3.7 6.9 10.3 14.3 16.9 18.1

Northern Spirits Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 1 2 6 41 63 66 72 83 100 123 149
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 2 2 0 0 0 8 10 8 4 2 1
Other Non-Current Liabilities -0 0 -0 -0 -0 -0 -0 -0 0 -0 0
Total Current Liabilities 5 9 14 53 45 51 60 92 135 170 231
Total Liabilities 8 13 21 94 108 125 142 183 239 295 381
Fixed Assets 4 5 5 11 10 10 10 10 11 12 11
Other Non-Current Assets 0 0 0 1 0 0 0 0 0 0 0
Total Current Assets 4 8 16 82 98 115 132 172 228 283 370
Total Assets 8 13 21 94 108 125 142 183 239 295 381

Northern Spirits Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 0 0 0 -5 -41 -38 -45 -74 7 17 26
Cash Flow from Operating Activities 1 1 -7 -50 -12 -10 0 -22 -24 -7 7
Cash Flow from Investing Activities -1 0 -0 -6 0 0 -0 -0 -0 -1 -1
Cash Flow from Financing Activities -1 -0 2 20 15 4 -3 104 34 17 22
Net Cash Inflow / Outflow -0 0 -5 -36 3 -7 -3 81 10 9 29
Closing Cash & Cash Equivalent 0 0 -5 -41 -38 -45 -47 7 17 26 55

Northern Spirits Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) -6.28 6.57 4.22 8.56 2.25 1.85 3.74 6.94 10.33 14.31 16.91
CEPS(Rs) -6.12 6.95 4.5 8.84 2.4 1.95 3.82 7.08 10.47 14.49 17.29
DPS(Rs) 0 0 0 0 0 0 0 0 0.25 0.3 0.35
Book NAV/Share(Rs) 12.77 19.34 26.6 35.08 39.46 41.31 45.04 51.98 62.31 76.39 92.93
Core EBITDA Margin(%) -12.44 3.85 5.02 16.91 4.77 5.32 4.84 2.5 2.5 2.39 2.16
EBIT Margin(%) -7.65 3.91 4.81 16.88 4.75 5.36 4.84 2.51 2.54 2.42 2.22
Pre Tax Margin(%) -14.51 2.97 4.16 12.96 2.86 2.69 2.98 1.65 1.8 1.59 1.57
PAT Margin (%) -14.54 2.41 3.11 8.43 2.04 1.94 2.24 1.23 1.34 1.18 1.18
Cash Profit Margin (%) -14.18 2.54 3.31 8.71 2.18 2.05 2.29 1.26 1.36 1.2 1.2
ROA(%) -8.16 5.22 6.13 17.6 3.57 2.54 4.49 6.85 7.87 8.61 8.03
ROE(%) -92.84 40.93 25.48 42.24 6.91 4.58 8.66 14.3 18.07 20.64 19.97
ROCE(%) -7.88 27.46 21.35 41.37 8.73 7.14 9.84 14.25 15.1 17.69 15.71
Receivable days 93.04 41.72 69.54 69.85 79.48 103.03 75.01 34.31 36.86 29.13 28.05
Inventory Days 75.46 31.26 49.73 60.49 74.5 90.76 52.96 18.55 16.47 13.44 16.45
Payable days 74.45 51.98 63.53 10.19 2.66 0.54 0 0 0 0 3.83
PER(x) 0 0 0 0 9.44 12.42 9.36 30.54 18.25 10.49 5.72
Price/Book(x) 0 0 0 0 0.54 0.56 0.78 4.08 3.02 1.96 1.04
Dividend Yield(%) 0 0 0 0 0 0 0 0 0.13 0.2 0.36
EV/Net Sales(x) 0.54 0.1 0.23 0.48 0.45 0.58 0.42 0.47 0.34 0.2 0.13
EV/Core EBITDA(x) -6.8 1.88 3.67 2.58 8.38 10.65 8.68 18.66 13.37 8.16 5.97
Net Sales Growth(%) 102.76 438.26 49.33 326.26 45.83 -4.87 74.95 238.26 36.45 57.26 18.86
EBIT Growth(%) -312.33 422.63 82.14 1179.88 -58.33 -2.23 58.06 75.03 38.45 49.66 8.95
PAT Growth(%) -628.13 204.69 90.9 889.82 -64.07 -17.9 102.32 85.47 48.85 38.6 18.16
EPS Growth(%) -119.56 204.69 -35.84 103.04 -73.7 -17.9 102.32 85.48 48.85 38.6 18.16
Debt/Equity(x) 1.89 1.11 0.78 1.08 0.68 0.86 0.94 1.14 1.38 1.4 1.4
Current Ratio(x) 0.7 0.82 1.09 1.56 2.17 2.24 2.2 1.88 1.69 1.67 1.6
Quick Ratio(x) 0.46 0.54 0.65 0.93 1.31 1.52 1.52 1.32 1.25 1.18 1.06
Interest Cover(x) -1.12 4.17 7.41 4.3 2.51 2.01 2.59 2.92 3.44 2.91 3.41
Total Debt/Mcap(x) 0 0 0 0 1.26 1.55 1.21 0.28 0.46 0.71 1.35

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +19% +37% +72% +94%
Operating Profit CAGR +11% +31% +45% —
PAT CAGR +17% +35% +55% —
Share Price CAGR -30% -31% +27% —
ROE Average +20% +20% +16% +10%
ROCE Average +16% +16% +15% +16%

Northern Spirits Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 66.97 %
FII 0 %
DII (MF + Insurance) 0.02 %
Public (retail) 33.01 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 66.9766.9766.9766.9766.9766.9766.9766.9766.9766.97
FII 000000.370000
DII 0000000000.02
Public 33.0333.0333.0333.0333.0332.6633.0333.0333.0333.01
Others 0000000000
Total 100100100100100100100100100100

Northern Spirits Peer Comparison

Northern Spirits Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Northern Spirits Pros & Cons

Pros

  • Company has delivered good profit growth of 55% CAGR over last 5 years
  • Company has reduced debt.

Cons

  • Debtor days have increased from 0 to 3.83days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp