Trading · Founded 2012 · www.northernspirits.co.in · BSE 542628 · · ISIN INE01BL01012
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 19% | 37% | 72% | 94% |
| Operating Profit CAGR | 11% | 31% | 45% | 0% |
| PAT CAGR | 17% | 35% | 55% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -30% | -31% | 27% | NA% |
| ROE Average | 20% | 20% | 16% | 10% |
| ROCE Average | 16% | 16% | 15% | 16% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 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 | 0.37 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 |
| Public | 33.03 | 33.03 | 33.03 | 33.03 | 33.03 | 32.66 | 33.03 | 33.03 | 33.03 | 33.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 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 | 0.01 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.53 | 0.53 | 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 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 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 | 0.37 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 |
| Public | 33.03 | 33.03 | 33.03 | 33.03 | 33.03 | 32.66 | 33.03 | 33.03 | 33.03 | 33.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 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 | 0.01 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.53 | 0.53 | 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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.