Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Nitco Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:06 am

Market Cap 1,017 Cr.
Current Price 142
High / Low 148/30.8
Stock P/E
Book Value 82.2
Dividend Yield0.00 %
ROCE14.0 %
ROE%
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Exxaro Tiles Ltd 394 Cr. 8.80 12.6/7.60 6.090.00 %4.54 %0.72 % 1.00
Carysil Ltd 2,248 Cr. 791 1,151/72135.4 1740.25 %17.1 %17.6 % 2.00
Somany Ceramics Ltd 2,712 Cr. 661 873/56134.1 1800.45 %14.4 %12.9 % 2.00
Orient Bell Ltd 486 Cr. 332 447/300725 2140.15 %0.97 %0.34 % 10.0
Nitco Ltd 1,017 Cr. 142 148/30.8 82.20.00 %14.0 %% 10.0
Industry Average3,992.33 Cr1,054.02153.92192.660.37%11.54%19.41%6.10

All Competitor Stocks of

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales10711980901201219174113106928180
Expenses11114289991271359886115122978395
Operating Profit-4-23-10-9-7-14-7-12-2-16-5-2-14
OPM %-4%-19%-12%-10%-6%-12%-8%-16%-2%-15%-5%-3%-18%
Other Income011501-71-6-0221
Interest13151516171617191919222424
Depreciation7988877777777
Profit before tax-25-45-32-27-31-37-39-36-34-42-32-32-45
Tax %0%-8%0%0%0%0%0%0%0%0%-1%0%0%
Net Profit-25-48-32-27-31-37-39-36-34-42-33-32-45
EPS in Rs-3.30-6.73-4.39-3.73-4.25-5.18-5.36-5.03-4.80-5.86-4.56-4.40-6.07

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales939854831885832716610595460327411384359
Expenses854888845883813692606596506376450421397
Operating Profit85-34-14219244-2-46-49-39-37-37
OPM %9%-4%-2%0%2%3%1%-0%-10%-15%-10%-10%-10%
Other Income-34-022-12253228-37-114
Interest751541505012814222354647389
Depreciation33424770635081393131302929
Profit before tax-57-231-209-116-57-32162-61-71-136-126-151-151
Tax %-0%-2%-1%-2%-2%-4%-14%2%-2%-3%-0%-0%
Net Profit-57-236-211-118-58-34185-60-72-140-126-151-152
EPS in Rs-17.44-72.28-38.59-21.82-11.00-6.1026.29-7.47-10.05-19.05-17.55-21.05-20.89
Dividend Payout %-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-314.04%10.59%44.08%50.85%41.38%644.12%-132.43%-20.00%-94.44%10.00%-19.84%
Change in YoY Net Profit Growth (%)0.00%324.63%33.48%6.77%-9.47%602.74%-776.55%112.43%-74.44%104.44%-29.84%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:-9%
5 Years:-11%
3 Years:0%
TTM:-26%
Compounded Profit Growth
10 Years:2%
5 Years:%
3 Years:-9%
TTM:-39%
Stock Price CAGR
10 Years:19%
5 Years:36%
3 Years:68%
1 Year:346%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 3:04 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital33555555557272727272727272
Reserves23936-92-153-1849340-8-144-270-421-584-662
Borrowings1,2221,2981,3361,3511,335878885732758812882973934
Other Liabilities207267251278280304311232238258285269412
Total Liabilities1,7011,6551,5501,5311,4851,3481,3081,028923871818730756
Fixed Assets818782712666624548518458396368341314299
CWIP71063346554444
Investments0000000000000
Other Assets876864831862858795783565522499472412452
Total Assets1,7011,6551,5501,5311,4851,3481,3081,028923871818730756

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-279511193137025351253-9
Cash from Investing Activity +-137-14-1-12-10-6-11-4-24-0-0
Cash from Financing Activity +396-46-154-25-367-16-36-8-9-35
Net Cash Flow-20-9-4-0-4-3-2-52-0-1-4

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow85.00-35.00-15.001.0018.0023.00-874.00-887.00-778.00-807.00-851.00-919.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days4157516977121129115111867042
Inventory Days405432374392438403350294385279302343
Days Payable64119124143146186211173183159189223
Cash Conversion Cycle381370301318369338268235313206184162
Working Capital Days27511540-2-942091447823114610579
ROCE %-6%-4%-5%-3%-2%-6%-4%-8%-11%-11%-11%-14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters53.02%53.02%53.02%53.02%53.01%53.01%53.01%53.01%53.01%50.18%47.93%47.81%
FIIs0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.02%0.02%0.14%0.21%
DIIs23.88%23.88%23.88%23.88%23.88%23.88%23.66%22.93%16.07%15.89%15.19%14.04%
Public23.10%23.09%23.10%23.10%23.10%23.11%23.32%24.05%30.87%33.90%36.73%37.92%
No. of Shareholders19,56822,50122,55522,38522,25922,01621,81922,03625,31324,43821,07021,223

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)-22.68-21.05-17.50-18.97-6.62
Diluted EPS (Rs.)-22.68-21.05-17.50-18.97-6.62
Cash EPS (Rs.)-18.62-16.98-13.38-15.20-5.80
Book Value[Excl.RevalReserv]/Share (Rs.)-73.67-51.00-30.00-12.506.90
Book Value[Incl.RevalReserv]/Share (Rs.)-73.67-51.00-30.00-12.506.90
Revenue From Operations / Share (Rs.)45.2653.4057.1445.5064.07
PBDIT / Share (Rs.)-5.29-4.56-4.43-6.34-5.09
PBIT / Share (Rs.)-9.35-8.63-8.60-10.62-9.34
PBT / Share (Rs.)-22.64-21.05-17.55-18.08-2.77
Net Profit / Share (Rs.)-22.68-21.05-17.55-19.47-10.05
NP After MI And SOA / Share (Rs.)-22.68-21.05-17.55-19.05-6.60
PBDIT Margin (%)-11.68-8.54-7.74-13.93-7.95
PBIT Margin (%)-20.65-16.16-15.05-23.33-14.58
PBT Margin (%)-50.02-39.41-30.71-39.73-4.32
Net Profit Margin (%)-50.11-39.41-30.72-42.80-15.68
NP After MI And SOA Margin (%)-50.11-39.41-30.71-41.86-10.30
Return on Networth / Equity (%)0.000.000.000.00-74.42
Return on Capital Employeed (%)20.5337.86473.45-20.60-11.02
Return On Assets (%)-22.31-18.49-14.48-14.82-4.61
Long Term Debt / Equity (X)-0.09-0.14-0.25-4.236.39
Total Debt / Equity (X)-1.60-2.09-3.33-4.236.65
Asset Turnover Ratio (%)0.420.450.460.330.39
Current Ratio (X)0.340.430.500.851.22
Quick Ratio (X)0.110.170.220.370.55
Inventory Turnover Ratio (X)0.170.160.110.080.12
Interest Coverage Ratio (X)-0.39-0.44-0.49-0.84-1.58
Interest Coverage Ratio (Post Tax) (X)-0.70-0.84-0.96-1.49-2.95
Enterprise Value (Cr.)1347.98989.93946.52564.17639.55
EV / Net Operating Revenue (X)4.142.582.311.731.39
EV / EBITDA (X)-35.46-30.20-29.76-12.39-17.47
MarketCap / Net Operating Revenue (X)1.230.360.400.410.19
Price / BV (X)-0.78-0.39-0.83-1.891.42
Price / Net Operating Revenue (X)1.230.360.400.410.19
EarningsYield-0.40-1.09-0.76-0.99-0.52

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 188.65

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 22, 2024, is Undervalued by 32.85% compared to the current share price 142.00

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of as of December 22, 2024 is: 115.08

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 22, 2024, is Overvalued by 18.96% compared to the current share price 142.00

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: -39.00%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of -7.08%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 110.50, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 287.08, which may not be favorable.
    4. The company has higher borrowings (1,030.46) compared to reserves (-162.31), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (631.00) and profit (-95.08).
    • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in :
      1. Net Profit Margin: -50.11%
        • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
      2. ROCE: 20.53% (Industry Average ROCE: 11.54%)
        • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
      3. ROE%: 0% (Industry Average ROE: 19.41%)
        • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
      4. Interest Coverage Ratio (Post Tax): -0.7
        • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
      5. Quick Ratio: 0.11
        • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
      6. Stock P/E: 0 (Industry average Stock P/E: 153.92)
        • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
      7. Total Debt / Equity: -1.6
        • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
      The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
      Stock Rating:

    About the Company - Qualitative Analysis

    Nitco Ltd. is a Public Limited Listed company incorporated on 25/07/1966 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L26920MH1966PLC016547 and registration number is 016547. Currently Company is involved in the business activities of Manufacture of ceramic products. Company’s Total Operating Revenue is Rs. 408.67 Cr. and Equity Capital is Rs. 71.86 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    Ceramics/Tiles/Sanitaryware3/A, Recondo Compound, Sudam Kalu Ahire Marg, Mumbai Maharashtra 400030investorgrievances@nitco.in
    http://www.nitco.in
    Management
    NamePosition Held
    Mr. Vivek TalwarChairman & Managing Director
    Ms. Poonam TalwarNon Executive Director
    Dr. Ajay BakshiIndependent Director
    Mr. Harsh KediaIndependent Director
    Mr. Santhosh Kumar ShetIndependent Director
    Ms. Priyanka AgarwalIndependent Director

    FAQ

    What is the latest intrinsic value of ?

    The latest intrinsic value of as on 21 December 2024 is ₹188.65, which is 32.85% higher than the current market price of ₹142.00. The stock has a market capitalization of 1,017 Cr. and recorded a high/low of 148/30.8 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-662 Cr and total liabilities of ₹756 Cr.

    What is the Market Cap of ?

    The Market Cap of is 1,017 Cr..

    What is the current Stock Price of as on 21 December 2024?

    The current stock price of as on 21 December 2024 is 142.

    What is the High / Low of stocks in FY 2024-2025?

    In FY 2024-2025, the High / Low of stocks is 148/30.8.

    What is the Stock P/E of ?

    The Stock P/E of is .

    What is the Book Value of ?

    The Book Value of is 82.2.

    What is the Dividend Yield of ?

    The Dividend Yield of is 0.00 %.

    What is the ROCE of ?

    The ROCE of is 14.0 %.

    What is the ROE of ?

    The ROE of is %.

    What is the Face Value of ?

    The Face Value of is 10.0.

    About the Author

    Author Avatar
    Getaka

    Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

    Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in . Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE