Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:50 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532362 | NSE: NAGPI

Nagpur Power & Industries Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹52.22Overvalued by 63.99%vs CMP ₹145.00

P/E (106.0) × ROE (0.9%) × BV (₹70.20) × DY (2.00%)

₹42.28Overvalued by 70.84%vs CMP ₹145.00
MoS: -243% (Negative)Confidence: 63/100 (Moderate)Models: All 7: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹47.0031%Over (-67.6%)
Graham NumberEarnings₹46.5219%Over (-67.9%)
Net Asset ValueAssets₹70.1110%Over (-51.6%)
EV/EBITDAEnterprise₹28.7813%Over (-80.2%)
Earnings YieldEarnings₹13.7010%Over (-90.6%)
ROCE CapitalReturns₹33.3510%Over (-77%)
Revenue MultipleRevenue₹47.458%Over (-67.3%)
Consensus (7 models)₹42.28100%Overvalued
Key Drivers: P/E of 106 makes PE-ROE unreliable — asset/earnings models are better benchmarks. | ROE 0.9% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -10.0%

*Investments are subject to market risks

Investment Snapshot

54
Nagpur Power & Industries Ltd scores 54/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health54/100 · Moderate
ROCE 3.4% WeakROE 0.9% WeakD/E 0.16 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
Promoter holding at 61.2% Stable
Earnings Quality65/100 · Strong
OPM expanding (-3% → 3%) Improving
Quarterly Momentum60/100 · Moderate
Revenue (4Q): +18% YoY Growing
Industry Rank30/100 · Weak
P/E 106.0 vs industry 43.3 Premium to peersROCE 3.4% vs industry 24.6% Below peersROE 0.9% vs industry 28.9% Below peers3Y sales CAGR: 24% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:50 am

Market Cap 190 Cr.
Current Price 145
Intrinsic Value₹42.28
High / Low 174/80.2
Stock P/E106
Book Value 70.2
Dividend Yield0.00 %
ROCE3.37 %
ROE0.86 %
Face Value 10.0
PEG Ratio-10.60

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

View Share Price Target for Nagpur Power & Industries Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Nagpur Power & Industries Ltd 190 Cr. 145 174/80.2106 70.20.00 %3.37 %0.86 % 10.0
Maithan Alloys Ltd 2,606 Cr. 895 1,265/8315.88 1,4161.79 %28.0 %22.0 % 10.0
Indian Metals & Ferro Alloys Ltd 6,646 Cr. 1,232 1,511/55018.0 4651.62 %21.3 %17.0 % 10.0
Facor Alloys Ltd 40.1 Cr. 2.05 4.44/1.81 5.150.00 %2.63 %3.58 % 1.00
Chrome Silicon Ltd 71.3 Cr. 43.5 58.0/37.2 12.10.00 %86.6 %124 % 10.0
Industry Average3,147.33 Cr331.8243.29287.530.49%24.60%28.86%7.43

All Competitor Stocks of Nagpur Power & Industries Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 9.489.8410.5611.6310.6313.7812.2318.0814.4617.4015.6415.3820.63
Expenses 9.8412.6510.4811.219.9514.6914.1715.7614.3614.9515.2115.5120.52
Operating Profit -0.36-2.810.080.420.68-0.91-1.942.320.102.450.43-0.130.11
OPM % -3.80%-28.56%0.76%3.61%6.40%-6.60%-15.86%12.83%0.69%14.08%2.75%-0.85%0.53%
Other Income 0.890.642.000.191.460.203.661.78-1.441.220.940.250.88
Interest 0.390.360.390.370.520.590.410.690.620.700.570.900.27
Depreciation 0.760.760.720.700.710.740.700.590.650.730.420.210.26
Profit before tax -0.62-3.290.97-0.460.91-2.040.612.82-2.612.240.38-0.990.46
Tax % 9.68%-12.46%0.00%0.00%0.00%0.00%0.00%0.00%0.00%13.39%0.00%0.00%0.00%
Net Profit -0.68-2.880.97-0.460.90-2.040.612.82-2.621.940.39-0.990.46
EPS in Rs -0.52-2.200.74-0.350.69-1.560.472.15-2.001.480.30-0.760.35

Last Updated: March 3, 2026, 9:02 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 18, 2026, 11:02 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 13.0017.8721.7120.5429.5940.9930.7729.9632.8343.8346.6062.1869.05
Expenses 16.9419.4023.3920.9429.2439.3435.1728.4434.6444.1246.3259.2466.19
Operating Profit -3.94-1.53-1.68-0.400.351.65-4.401.52-1.81-0.290.282.942.86
OPM % -30.31%-8.56%-7.74%-1.95%1.18%4.03%-14.30%5.07%-5.51%-0.66%0.60%4.73%4.14%
Other Income 1.381.832.743.432.261.542.824.758.861.113.845.203.29
Interest 0.990.900.870.881.001.081.261.181.201.471.882.422.44
Depreciation 2.012.122.071.941.842.072.332.342.632.962.872.661.62
Profit before tax -5.56-2.72-1.880.21-0.230.04-5.172.753.22-3.61-0.633.062.09
Tax % 0.00%0.00%0.00%-4.76%34.78%0.00%1.55%3.27%17.70%3.05%0.00%9.80%
Net Profit -5.56-2.66-1.870.22-0.310.04-5.242.662.65-3.73-0.632.751.80
EPS in Rs -3.04-1.71-1.210.22-0.25-0.15-2.941.882.32-2.78-0.431.821.37
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)52.16%29.70%111.76%-240.91%112.90%-13200.00%150.76%-0.38%-240.75%83.11%536.51%
Change in YoY Net Profit Growth (%)0.00%-22.46%82.07%-352.67%353.81%-13312.90%13350.76%-151.14%-240.38%323.86%453.40%

Nagpur Power & Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:13%
5 Years:15%
3 Years:24%
TTM:36%
Compounded Profit Growth
10 Years:11%
5 Years:20%
3 Years:12%
TTM:356%
Stock Price CAGR
10 Years:11%
5 Years:32%
3 Years:2%
1 Year:-29%
Return on Equity
10 Years:-2%
5 Years:0%
3 Years:-1%
Last Year:3%

Last Updated: September 5, 2025, 3:46 pm

Balance Sheet

Last Updated: December 4, 2025, 3:05 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 13.1013.1013.1013.1013.1013.1013.1013.1013.1013.1013.1013.1013.10
Reserves 54.5154.4352.8561.9066.3566.5860.4364.2762.6068.2168.5171.8778.77
Borrowings 5.866.525.975.916.836.4511.0712.4611.0312.8715.7917.1318.29
Other Liabilities 5.365.636.778.299.7711.7210.4410.8410.299.7311.6322.3419.50
Total Liabilities 78.8379.6878.6989.2096.0597.8595.04100.6797.02103.91109.03124.44129.66
Fixed Assets 37.9439.3838.6237.4241.1241.6842.2943.5946.8056.4055.6755.8356.86
CWIP 0.000.000.000.020.020.000.040.230.050.050.030.970.01
Investments 26.6923.4920.7630.9529.2529.5925.1823.2322.8821.7721.8523.9520.20
Other Assets 14.2016.8119.3120.8125.6626.5827.5333.6227.2925.6931.4843.6952.59
Total Assets 78.8379.6878.6989.2096.0597.8595.04100.6797.02103.91109.03124.44129.66

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -7.58-3.56-2.560.37-1.871.92-3.85-3.692.452.28-3.95-9.13
Cash from Investing Activity + 4.513.643.920.972.26-1.971.063.23-0.67-1.873.89-0.49
Cash from Financing Activity + 2.890.25-1.42-0.73-0.04-0.482.390.23-1.93-0.391.488.26
Net Cash Flow -0.180.33-0.060.610.34-0.53-0.41-0.24-0.160.021.42-1.37
Free Cash Flow -9.03-4.92-3.87-0.48-3.70-0.68-6.83-7.38-1.31-1.18-6.10-13.06
CFO/OP 169%228%149%-65%-529%118%89%-229%-165%-814%-1,389%-308%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-9.80-8.05-7.65-6.31-6.48-4.80-15.47-10.94-12.84-13.16-15.51-14.19

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 122.98120.71121.05147.85106.4591.0196.68126.3483.2767.5493.52123.80
Inventory Days 472.40381.44283.56323.43269.26188.59279.09308.43321.81236.29244.14192.23
Days Payable 122.1995.22114.09173.19164.67104.16122.26112.63117.7282.08108.0774.48
Cash Conversion Cycle 473.19406.93290.53298.09211.05175.43253.50322.14287.37221.74229.60241.55
Working Capital Days 58.4063.7374.6564.6871.7955.7421.3572.4940.6921.5716.9281.24
ROCE %-7.52%-4.58%-4.55%0.88%-6.02%1.25%-8.00%3.55%3.42%-2.79%-0.03%3.37%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 61.23%61.23%61.23%61.23%61.23%61.23%61.23%61.23%61.23%61.23%61.23%61.23%
DIIs 6.98%6.85%6.85%6.85%6.85%6.85%6.85%6.85%6.73%6.73%6.73%6.73%
Public 31.79%31.93%31.92%31.93%31.92%31.92%31.93%31.93%32.05%32.04%32.03%32.05%
No. of Shareholders 4,0153,9824,0804,4424,5734,8665,0794,9204,8834,8314,8705,043

Shareholding Pattern Chart

No. of Shareholders

Nagpur Power & Industries Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 1.82-0.43-2.782.321.88
Diluted EPS (Rs.) 1.82-0.43-2.782.321.88
Cash EPS (Rs.) 4.131.71-0.584.033.81
Book Value[Excl.RevalReserv]/Share (Rs.) 64.8863.4663.3160.6860.96
Book Value[Incl.RevalReserv]/Share (Rs.) 64.8863.4663.3160.6860.96
Revenue From Operations / Share (Rs.) 47.4835.5933.4725.2022.88
PBDIT / Share (Rs.) 6.213.140.625.384.79
PBIT / Share (Rs.) 4.180.94-1.643.383.00
PBT / Share (Rs.) 2.33-0.48-2.762.462.10
Net Profit / Share (Rs.) 2.10-0.48-2.852.032.03
NP After MI And SOA / Share (Rs.) 1.82-0.42-2.782.321.88
PBDIT Margin (%) 13.098.831.8621.3720.91
PBIT Margin (%) 8.802.66-4.8913.4013.10
PBT Margin (%) 4.91-1.35-8.249.769.16
Net Profit Margin (%) 4.42-1.35-8.508.048.85
NP After MI And SOA Margin (%) 3.82-1.20-8.309.218.19
Return on Networth / Equity (%) 2.79-0.68-4.473.803.17
Return on Capital Employeed (%) 5.481.46-2.525.444.76
Return On Assets (%) 1.91-0.51-3.503.062.44
Long Term Debt / Equity (X) 0.030.010.010.010.02
Total Debt / Equity (X) 0.200.190.150.130.16
Asset Turnover Ratio (%) 0.530.430.430.000.00
Current Ratio (X) 2.321.912.222.462.63
Quick Ratio (X) 1.771.451.611.781.97
Inventory Turnover Ratio (X) 5.011.271.550.000.00
Interest Coverage Ratio (X) 3.362.200.555.865.31
Interest Coverage Ratio (Post Tax) (X) 2.140.66-1.543.213.25
Enterprise Value (Cr.) 160.54143.3899.6178.7458.21
EV / Net Operating Revenue (X) 2.583.082.272.391.94
EV / EBITDA (X) 19.7234.83121.7111.169.29
MarketCap / Net Operating Revenue (X) 2.152.761.982.141.56
Price / BV (X) 1.571.581.070.880.60
Price / Net Operating Revenue (X) 2.152.761.982.141.56
EarningsYield 0.010.00-0.040.040.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Nagpur Power & Industries Ltd. is a Public Limited Listed company incorporated on 06/12/1996 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L40100MH1996PLC104361 and registration number is 104361. Currently Company is involved in the business activities of Manufacture of ferro-alloys. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 13.10 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Ferro AlloysNirmal, 20th Floor, Nariman Point, Mumbai Maharashtra 400021Contact not found
Management
NamePosition Held
Mr. Gautam Premnath KhandelwalExe.Chairman & W T D
Ms. Nidhi Narayan SalampuriaNon Executive Director
Mr. Ajit Ranchhoddas KanteliaNon Executive Director
Mr. Virat MehtaIndependent Director
Mr. Shyam Bapurao KanbargiIndependent Director

FAQ

What is the intrinsic value of Nagpur Power & Industries Ltd and is it undervalued?

As of 14 April 2026, Nagpur Power & Industries Ltd's intrinsic value is ₹42.28, which is 70.84% lower than the current market price of ₹145.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (0.86 %), book value (₹70.2), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Nagpur Power & Industries Ltd?

Nagpur Power & Industries Ltd is trading at ₹145.00 as of 14 April 2026, with a FY2026-2027 high of ₹174 and low of ₹80.2. The stock is currently in the middle of its 52-week range. Market cap stands at ₹190 Cr..

How does Nagpur Power & Industries Ltd's P/E ratio compare to its industry?

Nagpur Power & Industries Ltd has a P/E ratio of 106, which is above the industry average of 43.29. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Nagpur Power & Industries Ltd financially healthy?

Key indicators for Nagpur Power & Industries Ltd: ROCE of 3.37 % is on the lower side compared to the industry average of 24.60%; ROE of 0.86 % is below ideal levels (industry average: 28.86%). Dividend yield is 0.00 %.

Is Nagpur Power & Industries Ltd profitable and how is the profit trend?

Nagpur Power & Industries Ltd reported a net profit of ₹3 Cr in Mar 2025 on revenue of ₹62 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Nagpur Power & Industries Ltd pay dividends?

Nagpur Power & Industries Ltd has a dividend yield of 0.00 % at the current price of ₹145.00. The company is currently not paying meaningful dividends.

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 Nagpur Power & Industries 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
Explore Industry-wise Stock Analysis Reports