NESCO Financial Statements

NESCO Quarterly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (33) 34.40 3.13 18.20
Op profit growth (33) 27.30 1.80 13.90
EBIT growth (25) 22.50 (2.40) 16.20
Net profit growth (26) 30.90 5.16 17.90
Profitability ratios (%)        
OPM 63.80 64.40 68 68.90
EBIT margin 77.10 69.10 75.80 80.10
Net profit margin 59.20 54.20 55.60 54.60
RoCE 15.20 24.60 25.40 31.60
RoNW 2.99 4.94 4.80 5.55
RoA 2.92 4.82 4.66 5.39
Per share ratios ()        
EPS 24.50 33.20 25.40 121
Dividend per share 3 3 2.30 11
Cash EPS 20.80 30 23.80 115
Book value per share 217 193 144 604
Valuation ratios        
P/E 21.50 14.70 21.80 3.90
P/CEPS 25.30 16.30 23.20 4.10
P/B 2.43 2.54 3.85 0.78
EV/EBIDTA 14.80 10.70 15.20 12.80
Payout (%)        
Dividend payout -- -- 1.77 9.12
Tax payout (20) (20) (25) (30)
Liquidity ratios        
Debtor days 28.90 13 14.90 15.70
Inventory days 10 8.89 14.70 14.30
Creditor days (104) (52) (74) (61)
Leverage ratios        
Interest coverage (27) (50) (44) (49)
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs (5.80) (4.30) (5.70) (5.80)
Employee costs (5.50) (4.60) (5.70) (4.40)
Other costs (25) (27) (21) (21)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 291 432 321 311
yoy growth (%) (33) 34.40 3.13 18.20
Raw materials (17) (19) (18) (18)
As % of sales 5.85 4.30 5.70 5.79
Employee costs (16) (20) (18) (14)
As % of sales 5.50 4.61 5.67 4.37
Other costs (72) (115) (66) (65)
As % of sales 24.90 26.70 20.60 20.90
Operating profit 186 278 218 215
OPM 63.80 64.40 68 68.90
Depreciation (26) (22) (11) (8.10)
Interest expense (8.20) (6) (5.60) (5)
Other income 64.60 42.50 36.10 43
Profit before tax 216 292 238 244
Taxes (44) (58) (59) (74)
Tax rate (20) (20) (25) (30)
Minorities and other -- -- -- --
Adj. profit 172 234 179 170
Exceptional items -- -- -- --
Net profit 172 234 179 170
yoy growth (%) (26) 30.90 5.16 17.90
NPM 59.20 54.20 55.60 54.60
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 216 292 238 244
Depreciation (26) (22) (11) (8.10)
Tax paid (44) (58) (59) (74)
Working capital (15) (14) (78) --
Other operating items -- -- -- --
Operating cashflow 131 197 90.10 162
Capital expenditure 635 620 83 --
Free cash flow 766 817 173 162
Equity raised 1,767 1,635 1,485 1,519
Investments 442 288 56.30 --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- 15.50
Other items -- -- -- --
Net in cash 2,975 2,741 1,715 1,697
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 14.10 14.10 14.10 14.10
Preference capital -- -- -- --
Reserves 1,515 1,343 1,156 997
Net worth 1,529 1,357 1,170 1,011
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) 38.80 28.80 24.10 28.10
Total liabilities 1,568 1,386 1,195 1,039
Fixed assets 810 778 722 586
Intangible assets
Investments 810 672 531 499
Deferred tax asset (net) 2.90 2.86 6.18 4.92
Net working capital (64) (80) (72) (60)
Inventories 7.40 8.62 9.03 12.40
Inventory Days 9.28 7.29 -- 14.10
Sundry debtors 29.60 16.60 18 14.10
Debtor days 37.10 14 -- 16.10
Other current assets 156 121 61.20 62
Sundry creditors (34) (26) (25) (19)
Creditor days 43.10 21.60 -- 21.20
Other current liabilities (222) (201) (135) (130)
Cash 9.21 13.40 7.35 10.40
Total assets 1,568 1,386 1,195 1,039
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2021 Sep-2021 Jun-2021 Mar-2021 Dec-2020
Gross Sales 93.40 80.30 72.70 75.10 82.50
Excise Duty -- -- -- -- --
Net Sales 93.40 80.30 72.70 75.10 82.50
Other Operating Income -- -- -- -- --
Other Income 9.64 10.30 13.10 10.50 18.20
Total Income 103 90.60 85.80 85.50 101
Total Expenditure ** 32.40 30.50 26.90 27.50 29.60
PBIDT 70.60 60.10 58.90 58 71.10
Interest 2.48 2.32 1.90 2.76 1.83
PBDT 68.10 57.80 57 55.20 69.30
Depreciation 6.75 7.10 6.49 6.22 6.37
Minority Interest Before NP -- -- -- -- --
Tax 11.10 13.30 9.01 12.10 9.67
Deferred Tax 0.92 (6.70) (0.90) (2.80) 4.28
Reported Profit After Tax 49.30 44 42.40 39.70 48.90
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 49.30 44 42.40 39.70 48.90
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 49.30 44 42.40 39.70 48.90
EPS (Unit Curr.) 7 6.24 6.01 5.64 6.95
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 14.10 14.10 14.10 14.10 14.10
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 75.60 74.80 81 77.30 86.20
PBDTM(%) 72.90 71.90 78.40 73.60 84
PATM(%) 52.80 54.80 58.30 52.90 59.30
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity