NMDC Financial Statements

NMDC Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2022 Mar-2021 Mar-2020 Mar-2018
Growth matrix (%)        
Revenue growth 68.40 31.40 0.73 31.60
Op profit growth 43.20 46.40 3.43 61.40
EBIT growth 46 43.30 2.50 40.90
Net profit growth 49.40 75.70 (6.20) 49.70
Profitability ratios (%)        
OPM 48.60 57.20 51.30 50
EBIT margin 50.30 58 53.20 52.30
Net profit margin 36.20 40.80 30.50 32.80
RoCE 36.70 29.40 23.20 25.30
RoNW 7.23 5.45 3.43 4.05
RoA 6.61 5.18 3.33 3.98
Per share ratios ()        
EPS 32 21.30 11.80 12
Dividend per share 14.70 7.76 5.29 4.30
Cash EPS 31 20.60 10.70 11.20
Book value per share 119 102 90.40 77.20
Valuation ratios        
P/E 0.54 0.67 0.72 1.05
P/CEPS 0.56 0.69 0.79 1.12
P/B 0.14 0.14 0.09 0.16
EV/EBIDTA 3.24 3.91 3.47 5.15
Payout (%)        
Dividend payout 46.10 36.20 54.70 43
Tax payout (28) (30) (40) (39)
Liquidity ratios        
Debtor days 35.90 51.80 57.70 39.50
Inventory days 21.80 19.50 20.20 17.50
Creditor days (42) (55) (48) (57)
Leverage ratios        
Interest coverage (333) (530) (630) (164)
Net debt / equity (0.10) (0.10) (0.10) (0.20)
Net debt / op. profit (0.40) (0.40) (0.30) (0.90)
Cost breakup ()        
Material costs 4.23 0.78 0.15 0.18
Employee costs (5.20) (7.10) (9) (9)
Other costs (50) (37) (40) (41)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2018
Revenue 25,882 15,370 11,699 11,615
yoy growth (%) 68.40 31.40 0.73 31.60
Raw materials 1,094 120 17.40 21.20
As % of sales 4.23 0.78 0.15 0.18
Employee costs (1,337) (1,085) (1,049) (1,049)
As % of sales 5.17 7.06 8.97 9.03
Other costs (13,056) (5,615) (4,665) (4,784)
As % of sales 50.40 36.50 39.90 41.20
Operating profit 12,583 8,789 6,002 5,803
OPM 48.60 57.20 51.30 50
Depreciation (288) (229) (295) (257)
Interest expense (39) (17) (9.90) (37)
Other income 719 352 514 523
Profit before tax 12,974 8,896 6,211 6,032
Taxes (3,582) (2,648) (2,513) (2,373)
Tax rate (28) (30) (40) (39)
Minorities and other (13) 29.60 (29) 5.23
Adj. profit 9,379 6,277 3,669 3,664
Exceptional items -- -- (96) 144
Net profit 9,379 6,277 3,573 3,808
yoy growth (%) 49.40 75.70 (6.20) 49.70
NPM 36.20 40.80 30.50 32.80
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2018
Profit before tax 12,974 8,896 6,211 6,032
Depreciation (288) (229) (295) (257)
Tax paid (3,582) (2,648) (2,513) (2,373)
Working capital (11,649) (15,822) (17,200) (10,608)
Other operating items -- -- -- --
Operating cashflow (2,545) (9,804) (13,796) (7,206)
Capital expenditure 4,164 2,834 2,179 1,845
Free cash flow 1,619 (6,969) (11,617) (5,361)
Equity raised 56,653 55,035 57,194 50,357
Investments 634 656 591 81.10
Debt financing/disposal 3,491 2,000 566 1,997
Dividends paid 4,320 2,274 1,620 1,360
Other items -- -- -- --
Net in cash 66,717 52,996 48,352 48,434
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 293 293 306 306
Preference capital -- -- -- --
Reserves 34,694 29,591 27,367 25,738
Net worth 34,987 29,884 27,673 26,044
Minority interest
Debt 3,491 2,000 566 364
Deferred tax liabilities (net) 259 249 228 251
Total liabilities 38,750 32,147 28,474 26,673
Fixed assets 23,124 21,091 19,339 17,331
Intangible assets
Investments 895 875 910 859
Deferred tax asset (net) 790 657 625 834
Net working capital 5,963 3,662 5,163 3,030
Inventories 2,165 922 724 666
Inventory Days 30.50 21.90 22.60 --
Sundry debtors 2,954 2,140 2,224 1,425
Debtor days 41.70 50.80 69.40 --
Other current assets 7,204 5,632 5,263 4,408
Sundry creditors (1,724) (1,344) (654) (695)
Creditor days 24.30 31.90 20.40 --
Other current liabilities (4,636) (3,688) (2,394) (2,774)
Cash 7,978 5,862 2,437 4,619
Total assets 38,750 32,147 28,474 26,673
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 Mar-2020 Mar-2019 Mar-2018
Gross Sales 25,882 15,370 11,699 12,153 11,615
Excise Duty -- -- -- -- 0.01
Net Sales 25,882 15,370 11,699 12,153 11,615
Other Operating Income -- -- -- -- --
Other Income 719 352 514 589 668
Total Income 26,600 15,722 12,214 12,742 12,282
Total Expenditure ** 13,300 6,581 5,795 5,229 5,813
PBIDT 13,300 9,141 6,419 7,513 6,470
Interest 39.10 16.80 9.88 40.30 37.10
PBDT 13,261 9,124 6,409 7,473 6,433
Depreciation 288 229 295 279 257
Minority Interest Before NP -- -- -- -- --
Tax 3,705 2,660 2,327 2,754 2,306
Deferred Tax (123) (11) 186 (197) 67.70
Reported Profit After Tax 9,391 6,247 3,602 4,637 3,803
Minority Interest After NP (0.60) (0.40) (0.30) (0.90) (0.90)
Net Profit after Minority Interest 9,380 6,277 3,573 4,619 3,808
Extra-ordinary Items (0.70) -- (57) -- 88.90
Adjusted Profit After Extra-ordinary item 9,380 6,277 3,630 4,619 3,720
EPS (Unit Curr.) 32 20.70 11.70 14.70 12
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 1,474 776 529 552 530
Equity 293 293 306 306 316
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(%) 51.40 59.50 54.90 61.80 55.70
PBDTM(%) 51.20 59.40 54.80 61.50 55.40
PATM(%) 36.30 40.60 30.80 38.20 32.70
Open ZERO Brokerage Demat Account
Open Demat Account

Invest wise with Expert advice

By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp