Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 500730 | NSE: NOCIL

Fundamental Analysis of NOCIL Ltd

About the Company - NOCIL Ltd

NOCIL Ltd. is a Public Limited Listed company incorporated on 11/05/1961 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L99999MH1961PLC012003 and registration number is 012003. Currently Company is involved in the business activities of Manufacture of organic and inorganic chemical compounds. Company’s Total Operating Revenue is Rs. 1571.31 Cr. and Equity Capital is Rs. 166.57 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Petrochemicals - PolymersMafatlal House, H T Parekh Marg, Mumbai Maharashtra 400020investorcare@nocil.com
http://www.nocil.com
Management
NamePosition Held
Mr. Hrishikesh A MafatlalExecutive Chairman
Mr. Anand V SManaging Director
Mr. Priyavrata H MafatlalNon Independent Director
Mr. Rohit AroraIndependent Director
Mr. Vilas R GupteIndependent Director
Mr. D N MungaleIndependent Director
Mr. P V BhideIndependent Director
Ms. Dharmishta N RavalIndependent Director
Mr. Debnarayan BhattacharyaIndependent Director
Mr. A VellayanIndependent Director
Mr. Sujal ShahIndependent Director
Mr. Ramesh IyerIndependent Director
Ms. Radhika HaribhaktiIndependent Director

Basic Stock Data of NOCIL Ltd

Last Updated: July 26, 2024, 10:18 pm

Market Cap 5,171 Cr.
Current Price 310
High / Low320/210
Stock P/E44.2
Book Value 102
Dividend Yield0.97 %
ROCE9.78 %
ROE7.21 %
Face Value 10.0
PEG Ratio194.63

Data Source: screener.in

Competitors of NOCIL Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
AVI Polymers Ltd 4.92 Cr. 12.014.2/9.45246 11.90.00 %0.57 %0.41 % 10.0
Supreme Petrochem Ltd 16,429 Cr. 872927/40941.2 1071.03 %22.5 %16.8 % 2.00
Signet Industries Ltd 236 Cr. 79.997.4/42.515.3 74.80.63 %14.8 %7.24 % 10.0
Sheela Foam Ltd 11,153 Cr. 1,0251,297/85481.0 2690.00 %7.97 %6.09 % 5.00
NOCIL Ltd 5,171 Cr. 310320/21044.2 1020.97 %9.78 %7.21 % 10.0
Industry Average5,739.33 Cr345.7470.9986.190.85%16.56%11.37%6.14

NOCIL Ltd Quarterly Results

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales322344375389463509389326393397351341356
Expenses270271325338351406327288343341306292312
Operating Profit5274505111110362385055454945
OPM %16%21%13%13%24%20%16%12%13%14%13%14%13%
Other Income21101012355625
Interest0000000000000
Depreciation10111111161414141413131313
Profit before tax44644140969049253947374156
Tax %16%26%26%26%28%26%26%26%26%27%26%26%25%
Net Profit37473030696636192834273042
EPS in Rs2.252.851.801.794.143.992.141.121.702.061.631.802.49

Last Updated: July 10, 2024, 8:12 pm

NOCIL Ltd Quarterly Chart

NOCIL Ltd Profit & Loss

Last Updated: July 10, 2024, 8:12 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales4885967197157429641,0438469251,5711,6171,445
Expenses4675346055755826957506687931,2841,3641,250
Operating Profit2162114140160269293178132288253195
OPM %4%10%16%20%22%28%28%21%14%18%16%14%
Other Income36933911109142639
Interest41717921111112
Depreciation91914152024243437485653
Profit before tax443586119147255278152107241202180
Tax %4%32%34%34%34%33%33%14%17%27%26%26%
Net Profit422457789717018513188176149133
EPS in Rs2.621.483.554.875.9410.3311.177.895.3210.578.957.98
Dividend Payout %23%40%28%25%30%24%22%32%38%28%34%38%

NOCIL Ltd Profit & Loss Yearly Chart

NOCIL Ltd Growth

Compounded Sales Growth
10 Years:9%
5 Years:7%
3 Years:16%
TTM:-11%
Compounded Profit Growth
10 Years:17%
5 Years:-9%
3 Years:10%
TTM:-21%
Stock Price CAGR
10 Years:30%
5 Years:27%
3 Years:5%
1 Year:43%
Return on Equity
10 Years:12%
5 Years:10%
3 Years:10%
Last Year:7%

Last Updated: July 25, 2024, 5:54 am

NOCIL Ltd Balance Sheet

Last Updated: July 10, 2024, 8:12 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital161161161161164164165166166167167167
Reserves2042172543097508829981,0201,1191,2791,3851,532
Borrowings14715214726155-07661013
Other Liabilities147203193186233279279250324380295304
Total Liabilities6597327556821,1611,3311,4421,4421,6151,8301,8572,015
Fixed Assets320320311307543528657797918909888870
CWIP4336442131156148916
Investments22222222176281130546853218399
Other Assets312386418347438480524434614859742730
Total Assets6597327556821,1611,3311,4421,4421,6151,8301,8572,015

NOCIL Ltd Reserves and Borrowings Chart

NOCIL Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity -0443017014210216417994-30282201
Cash from Investing Activity -79-18-5-12-11-141-101-106-5831-217-77
Cash from Financing Activity 52-23-33-151-31-43-50-1010-34-54-55
Net Cash Flow-283-88101-8213-2835-331168

NOCIL Ltd Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days83908577829281881221047886
Inventory Days134167176135116129133128120141117100
Days Payable76122797482967784123915253
Cash Conversion Cycle141136182138116125138132119154143133
Working Capital Days929310986869499104115129108181
ROCE %5%10%19%24%21%26%25%13%9%18%13%

NOCIL Ltd Financial Efficiency Indicators Chart

NOCIL Ltd Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters33.89%33.88%33.86%33.85%33.85%33.84%33.84%33.84%33.84%33.84%33.84%33.84%
FIIs2.16%2.12%2.74%2.54%2.94%4.46%5.29%5.39%5.44%6.36%6.98%7.77%
DIIs4.35%4.43%4.51%4.26%4.87%5.11%4.74%5.49%4.68%3.61%2.83%3.51%
Public59.60%59.56%58.88%59.35%58.34%56.58%56.12%55.27%56.04%56.19%56.36%54.87%
No. of Shareholders1,50,3201,79,3411,94,1881,95,2041,88,2301,81,8231,81,6921,77,8691,79,4951,81,1901,76,3471,71,496

NOCIL Ltd Shareholding Pattern Chart

No. of NOCIL Ltd Shareholders

NOCIL Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Canara Robeco Small Cap Fund1,085,6170.2627.481,085,6172024-07-250%
Aditya Birla Sun Life Business Cycle Fund841,5121.2521.31,085,6172024-07-25-22.49%
HSBC Value Fund776,5000.1619.651,085,6172024-07-25-28.47%
Edelweiss Small Cap Fund771,9790.5719.541,085,6172024-07-25-28.89%
Bandhan Small Cap Fund485,6310.2412.291,085,6172024-07-25-55.27%
Canara Robeco Manufacturing Fund453,7360.8411.481,085,6172024-07-25-58.2%
Aditya Birla Sun Life Manufacturing Equity Fund286,6520.727.261,085,6172024-07-25-73.6%
Taurus ELSS Tax Saver Fund38,6651.310.981,085,6172024-07-25-96.44%
IDBI Hybrid Equity Fund32,6130.40.721,085,6172024-07-25-97%

NOCIL Ltd ROCE Trend

NOCIL Ltd EPS Trend

NOCIL Ltd Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)7.988.9510.585.337.89
Diluted EPS (Rs.)7.958.9210.555.327.89
Cash EPS (Rs.)11.1512.2913.477.579.93
Book Value[Excl.RevalReserv]/Share (Rs.)101.9293.1486.7677.2971.57
Book Value[Incl.RevalReserv]/Share (Rs.)101.9293.1486.7677.2971.57
Revenue From Operations / Share (Rs.)86.6997.0194.3355.6351.10
PBDIT / Share (Rs.)14.0715.5417.418.7611.32
PBIT / Share (Rs.)10.9012.2014.516.509.28
PBT / Share (Rs.)10.8012.1314.456.459.20
Net Profit / Share (Rs.)7.988.9510.575.327.89
NP After MI And SOA / Share (Rs.)7.988.9510.575.327.89
PBDIT Margin (%)16.2216.0118.4515.7322.14
PBIT Margin (%)12.5712.5715.3811.6918.15
PBT Margin (%)12.4512.5015.3111.5818.00
Net Profit Margin (%)9.209.2211.209.5615.44
NP After MI And SOA Margin (%)9.209.2211.209.5615.44
Return on Networth / Equity (%)7.839.6012.186.8811.02
Return on Capital Employeed (%)9.8112.0515.387.6911.80
Return On Assets (%)6.598.039.625.479.06
Asset Turnover Ratio (%)0.740.880.910.600.58
Current Ratio (X)5.895.153.252.963.03
Quick Ratio (X)4.553.491.972.172.06
Inventory Turnover Ratio (X)3.082.943.793.172.39
Dividend Payout Ratio (NP) (%)37.5833.5018.890.0076.35
Dividend Payout Ratio (CP) (%)26.9024.4014.820.0060.68
Earning Retention Ratio (%)62.4266.5081.110.0023.65
Cash Earning Retention Ratio (%)73.1075.6085.180.0039.32
Interest Coverage Ratio (X)144.69215.81266.10150.03141.97
Interest Coverage Ratio (Post Tax) (X)83.10125.29162.5792.1499.99
Enterprise Value (Cr.)4059.043380.384139.102821.791075.88
EV / Net Operating Revenue (X)2.812.092.633.051.27
EV / EBITDA (X)17.3213.0514.2719.395.74
MarketCap / Net Operating Revenue (X)2.882.132.643.141.29
Retention Ratios (%)62.4166.4981.100.0023.64
Price / BV (X)2.452.212.882.260.91
Price / Net Operating Revenue (X)2.882.132.643.141.29
EarningsYield0.030.040.040.030.11

NOCIL Ltd Profitability Ratios (%)

NOCIL Ltd Liquidity Ratios

NOCIL Ltd Liquidity Ratios (%)

NOCIL Ltd Interest Coverage Ratios (%)

NOCIL Ltd Valuation Ratios

Fair Value

Fair Value: 328.21

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.

Undervalued: 5.87% compared to the current price 310

Intrinsic Value: 328.95

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 6.11% compared to the current price 310

Last 5 Year EPS CAGR: 0.23%

*Investments are subject to market risks

Strength and Weakness of NOCIL Ltd Stock

StrengthWeakness
  1. The stock has a high average ROCE of 15.25%, which is a positive sign.
  2. The company has higher reserves (829.08 cr) compared to borrowings (44.50 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (499.92 cr) and profit (153.83 cr) over the years.
  1. The stock has a high average Working Capital Days of 108.00, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 138.08, which may not be favorable.

FAQ

What is the latest fair value of NOCIL Ltd?

The latest fair value of NOCIL Ltd is ₹328.21.

What is the Market Cap of NOCIL Ltd?

The Market Cap of NOCIL Ltd is 5,171 Cr..

What is the current Stock Price of NOCIL Ltd as on 27 July 2024?

The current stock price of NOCIL Ltd as on 27 July 2024 is 310.

What is the High / Low of NOCIL Ltd stocks in FY 2024?

In FY 2024, the High / Low of NOCIL Ltd stocks is 320/210.

What is the Stock P/E of NOCIL Ltd?

The Stock P/E of NOCIL Ltd is 44.2.

What is the Book Value of NOCIL Ltd?

The Book Value of NOCIL Ltd is 102.

What is the Dividend Yield of NOCIL Ltd?

The Dividend Yield of NOCIL Ltd is 0.97 %.

What is the ROCE of NOCIL Ltd?

The ROCE of NOCIL Ltd is 9.78 %.

What is the ROE of NOCIL Ltd?

The ROE of NOCIL Ltd is 7.21 %.

What is the Face Value of NOCIL Ltd?

The Face Value of NOCIL Ltd 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 NOCIL Ltd. 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