Market Cap ₹72 Cr.
Stock P/E -1.5
P/B 0.2
Current Price ₹44
Book Value ₹ 190.1
Face Value 10
52W High ₹124.7
Dividend Yield 0%
52W Low ₹ 39.9
Tulsyan NEC Limited is an India-based company that manufactures thermo mechanically treated (TMT) bars, synthetic woven fabrics and sacks, and power generation. The company was established in 1947 as the National Engineering Company and renamed as Tulsyan NEC Limited in the early 90s. The company has operations in Chennai (Ambattur and Gummudipoondi) and Bangalore (Dodabalapur). The company’s TMT bars are made from high quality billets and conform to IS 1786/2008 standards. The company’s synthetic woven fabrics and sacks are used for packaging of cement, fertilizers, chemicals, food grains, and other products. The company’s power generation unit has a capacity of 5 MW. The company’s clients include construction companies, cement manufacturers, fertilizer companies, and government agencies. Company’s promoters are Mr. Ramesh Kumar Tulsyan and Mr. Suresh Kumar Tulsyan, who hold 74.99% of the shareholding.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 252 | 223 | 233 | 236 | 247 | 253 | 242 | 275 | 199 | 180 |
Other Income | 0 | 0 | 1 | 0 | 15 | 2 | 0 | 1 | 1 | 0 |
Total Income | 252 | 223 | 235 | 236 | 262 | 255 | 242 | 277 | 199 | 181 |
Total Expenditure | 247 | 243 | 220 | 230 | 247 | 254 | 245 | 260 | 189 | 192 |
Operating Profit | 6 | -19 | 15 | 6 | 15 | 1 | -3 | 16 | 11 | -12 |
Interest | 2 | 2 | 8 | 11 | 10 | 10 | 10 | 10 | 9 | 9 |
Depreciation | 7 | 6 | 8 | 7 | 6 | 6 | 7 | 6 | 6 | 6 |
Exceptional Income / Expenses | 219 | 219 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 216 | 192 | -9 | -12 | -1 | -14 | -20 | 1 | -4 | -27 |
Provision for Tax | 0 | 0 | 58 | 2 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Tax | 216 | 192 | -67 | -14 | -1 | -14 | -20 | 1 | -4 | -27 |
Adjustments | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 216 | 192 | -67 | -14 | -1 | -14 | -20 | 1 | -4 | -27 |
Adjusted Earnings Per Share | 146.8 | 130.5 | -40.8 | -8.5 | -0.4 | -8.7 | -12 | 0.4 | -2.6 | -16.3 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1348 | 1293 | 919 | 534 | 705 | 837 | 750 | 622 | 850 | 1022 | 977 | 896 |
Other Income | 8 | 8 | 5 | 2 | 7 | 8 | 2 | 2 | 1 | 4 | 19 | 2 |
Total Income | 1356 | 1301 | 924 | 536 | 712 | 845 | 753 | 624 | 851 | 1025 | 996 | 899 |
Total Expenditure | 1287 | 1260 | 852 | 502 | 695 | 805 | 720 | 598 | 833 | 1007 | 977 | 886 |
Operating Profit | 69 | 41 | 71 | 34 | 17 | 41 | 32 | 26 | 19 | 19 | 20 | 12 |
Interest | 81 | 78 | 96 | 122 | 142 | 230 | 227 | 206 | 7 | 14 | 42 | 38 |
Depreciation | 23 | 19 | 17 | 25 | 26 | 25 | 26 | 25 | 25 | 26 | 25 | 25 |
Exceptional Income / Expenses | -5 | -2 | 0 | -3 | -11 | -3 | 0 | 197 | 804 | 211 | 0 | 0 |
Profit Before Tax | -40 | -58 | -42 | -116 | -163 | -217 | -220 | -8 | 791 | 189 | -48 | -50 |
Provision for Tax | 22 | -16 | -6 | -22 | -1 | 2 | -1 | 3 | 0 | -57 | 1 | 0 |
Profit After Tax | -61 | -43 | -36 | -94 | -161 | -219 | -219 | -12 | 791 | 246 | -49 | -50 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -61 | -43 | -36 | -94 | -161 | -219 | -219 | -12 | 791 | 246 | -49 | -50 |
Adjusted Earnings Per Share | -41.8 | -29.1 | -24.2 | -64 | -109.6 | -149.1 | -149 | -7.9 | 537.5 | 148.5 | -29.7 | -30.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -4% | 16% | 3% | -3% |
Operating Profit CAGR | 5% | -8% | -13% | -12% |
PAT CAGR | -120% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -53% | NA% | NA% | 10% |
ROE Average | -13% | 26% | 16% | -68% |
ROCE Average | -1% | 41% | 30% | 15% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 143 | 108 | 73 | -37 | -197 | -416 | -634 | -647 | 143 | 395 | 344 |
Minority's Interest | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 274 | 594 | 570 | 506 | 431 | 496 | 619 | 701 | 150 | 241 | 220 |
Other Non-Current Liabilities | 167 | 140 | 126 | -0 | 0 | 3 | 5 | 11 | 14 | -41 | -39 |
Total Current Liabilities | 674 | 527 | 504 | 741 | 936 | 1022 | 1070 | 908 | 627 | 273 | 266 |
Total Liabilities | 1259 | 1371 | 1275 | 1210 | 1170 | 1105 | 1061 | 974 | 934 | 868 | 791 |
Fixed Assets | 351 | 332 | 325 | 745 | 726 | 702 | 680 | 656 | 635 | 573 | 550 |
Other Non-Current Assets | 241 | 279 | 304 | 8 | 7 | 8 | 8 | 7 | 7 | 5 | 6 |
Total Current Assets | 666 | 761 | 647 | 456 | 437 | 395 | 372 | 310 | 292 | 250 | 235 |
Total Assets | 1259 | 1371 | 1275 | 1210 | 1170 | 1105 | 1061 | 974 | 934 | 868 | 791 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 20 | 21 | 49 | 2 | 4 | 8 | 3 | 3 | 6 | 3 | 13 |
Cash Flow from Operating Activities | 107 | -201 | 112 | 9 | 149 | 109 | 41 | 235 | 864 | 340 | 15 |
Cash Flow from Investing Activities | -80 | -37 | -29 | -13 | 8 | 5 | -4 | -3 | -5 | -0 | 53 |
Cash Flow from Financing Activities | -26 | 267 | -115 | 6 | -209 | -118 | -37 | -229 | -862 | -330 | -80 |
Net Cash Inflow / Outflow | 1 | 28 | -31 | 2 | -51 | -4 | -0 | 3 | -3 | 10 | -11 |
Closing Cash & Cash Equivalent | 21 | 49 | 18 | 4 | -47 | 3 | 3 | 6 | 3 | 13 | 1 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -41.79 | -29.11 | -24.17 | -64.03 | -109.58 | -149.15 | -148.98 | -7.86 | 537.5 | 148.48 | -29.67 |
CEPS(Rs) | -25.84 | -16.26 | -12.64 | -46.96 | -91.81 | -131.95 | -131.61 | 9.22 | 554.25 | 164.44 | -14.31 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 92.29 | 67.81 | 43.82 | -25.39 | -134.51 | -283.02 | -431.01 | -439.42 | 97.5 | 238.71 | 207.69 |
Core EBITDA Margin(%) | 4.31 | 2.39 | 6.82 | 5.49 | 1.46 | 3.86 | 4 | 3.85 | 2.03 | 1.46 | 0.02 |
EBIT Margin(%) | 2.86 | 1.45 | 5.57 | 0.99 | -2.82 | 1.53 | 0.89 | 31.76 | 93.95 | 19.89 | -0.61 |
Pre Tax Margin(%) | -2.76 | -4.22 | -4.31 | -20.21 | -22.56 | -25.97 | -29.37 | -1.33 | 93.09 | 18.48 | -4.88 |
PAT Margin (%) | -4.28 | -3.1 | -3.64 | -16.36 | -22.36 | -26.22 | -29.22 | -1.86 | 93.05 | 24.05 | -5.03 |
Cash Profit Margin (%) | -2.65 | -1.73 | -1.91 | -11.99 | -18.73 | -23.2 | -25.81 | 2.18 | 95.95 | 26.64 | -2.42 |
ROA(%) | -5.13 | -3.25 | -2.68 | -7.58 | -13.54 | -19.29 | -20.24 | -1.14 | 82.91 | 27.27 | -5.92 |
ROE(%) | -45.96 | -36.37 | -43.3 | -695.73 | 0 | 0 | 0 | 0 | 0 | 91.26 | -13.29 |
ROCE(%) | 5.95 | 2.5 | 6.1 | 0.58 | -1.96 | 1.34 | 0.76 | 23.45 | 97.95 | 26.15 | -0.81 |
Receivable days | 84.8 | 99.31 | 135.77 | 170.32 | 121.32 | 113 | 117.21 | 118.39 | 69.61 | 46.22 | 38.97 |
Inventory Days | 36.55 | 38.69 | 54.16 | 87.69 | 59.49 | 43.51 | 49.48 | 57.1 | 37.94 | 33.09 | 34.31 |
Payable days | 102.85 | 107.55 | 140.62 | 157.17 | 77.45 | 64.56 | 63.59 | 54.61 | 27.66 | 35.09 | 49.25 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0 |
Price/Book(x) | 0.2 | 0.22 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0.41 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.43 | 0.59 | 0.9 | 2.11 | 1.69 | 1.61 | 1.98 | 2.41 | 0.76 | 0.45 | 0.48 |
EV/Core EBITDA(x) | 8.31 | 18.76 | 11.66 | 33.16 | 69.38 | 33.15 | 45.95 | 58.1 | 34.51 | 24.49 | 24.24 |
Net Sales Growth(%) | 11.83 | -4.1 | -28.96 | -41.92 | 32.19 | 18.63 | -10.34 | -17.06 | 36.57 | 20.21 | -4.37 |
EBIT Growth(%) | -36.03 | -51.1 | 170.94 | -89.51 | -457.12 | 162.73 | -47.53 | 2850.62 | 304 | -74.55 | -102.91 |
PAT Growth(%) | -1425.11 | 30.33 | 16.99 | -165.1 | -71.13 | -36.21 | 0.11 | 94.72 | 6939.26 | -68.93 | -119.99 |
EPS Growth(%) | -1425.09 | 30.34 | 16.99 | -164.95 | -71.13 | -36.11 | 0.11 | 94.72 | 6939.28 | -72.38 | -119.99 |
Debt/Equity(x) | 3.94 | 7.25 | 11.1 | -30.14 | -6.01 | -3.2 | -2.32 | -2.31 | 4.45 | 0.96 | 0.97 |
Current Ratio(x) | 0.99 | 1.44 | 1.28 | 0.62 | 0.47 | 0.39 | 0.35 | 0.34 | 0.47 | 0.92 | 0.88 |
Quick Ratio(x) | 0.78 | 1.16 | 1.01 | 0.43 | 0.36 | 0.29 | 0.25 | 0.24 | 0.33 | 0.54 | 0.58 |
Interest Cover(x) | 0.51 | 0.26 | 0.56 | 0.05 | -0.14 | 0.06 | 0.03 | 0.96 | 109.35 | 14.11 | -0.14 |
Total Debt/Mcap(x) | 20.25 | 34.95 | 29.05 | 0 | 0 | 0 | 0 | 0 | 0 | 4.4 | 2.65 |
# | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 70.45 | 70.45 | 70.45 | 70.45 | 70.45 | 70.45 | 70.45 | 63.4 | 63.4 | 63.4 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 |
Public | 29.55 | 29.55 | 29.55 | 29.55 | 29.55 | 29.55 | 29.55 | 26.6 | 26.6 | 26.6 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0.17 | 0.17 |
Public | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.67 | 1.67 | 1.67 |
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.
Sell or Purchase Share (Tentative Price)
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