Nimbus Projects Ltd

Nimbus Projects Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Nimbus Projects Ltd

₹ 239 -1.99%
24 Dec 11:16 a.m.
nimbusgroup.net; www.nimbusprojectsltd.com BSE: 511714
About

Incorporated in 1993, Nimbus Projects Ltd
is in the business of developing real estate
projects for residential, commercial, and retail purposes[1]

Key Points

Business Overview:[1]
Company is engaged in the construction of
residential flats through Special Purpose
Vehicles (SPVs) and these SPVs have
been allotted plots of land on long term
lease, under Builders Residential Scheme
of the New Okhala Industrial Development
Authority (NOIDA), Greater Noida Industrial Development Authority (GNIDA), and Yamuna Expressway Authority (YEA). The total lease
hold area allotted to the Company along with SPVs is around 2,65,000 sq. meters and the projects are under various stages of construction

Website BSE
  • Market Cap ₹ 259 Cr.
  • Current Price ₹ 239
  • High / Low ₹ 280 / 30.4
  • Stock P/E 19.4
  • Book Value ₹ -3.93
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Debtor days have improved from 63.4 to 28.0 days.

Cons

  • The company has delivered a poor sales growth of 4.82% over past five years.
  • Earnings include an other income of Rs.41.7 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
0 3 1 0 0 1 1 1 0 0 5 0 1
2 -1 8 1 1 1 1 2 1 2 4 11 6
Operating Profit -2 3 -7 -0 -0 -0 -0 -1 -1 -2 1 -11 -6
OPM % -708% 124% -1,216% -200% -146% -12% -48% -193% -354% -11,150% 24% -3,029% -955%
1 19 2 24 -0 9 1 3 0 0 6 1 35
Interest 1 1 1 1 1 1 6 1 1 1 1 2 2
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -2 21 -7 22 -2 7 -6 1 -2 -3 6 -12 27
Tax % -2% 2% -1% 0% 0% 2% -1% 38% 7% -1% 12% -0% 14%
-2 21 -7 22 -2 7 -6 0 -2 -3 5 -12 23
EPS in Rs -2.11 19.29 -6.25 20.73 -1.53 6.63 -5.47 0.42 -2.15 -2.90 4.64 -10.82 21.37
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
22 17 19 8 8 7 5 10 5 4 2 6 6
18 23 20 11 35 12 15 15 24 12 4 9 23
Operating Profit 4 -6 -1 -4 -28 -4 -11 -6 -19 -8 -1 -3 -17
OPM % 18% -32% -5% -49% -350% -59% -229% -59% -418% -217% -55% -57% -294%
3 3 3 1 4 5 4 49 2 22 34 10 42
Interest 2 0 0 1 5 8 9 27 4 4 10 5 6
Depreciation 1 1 1 1 1 1 0 0 0 0 0 0 0
Profit before tax 4 -4 1 -5 -29 -8 -15 17 -22 9 22 1 18
Tax % 50% 13% 79% 2% 0% 1% 1% 5% 1% 4% 0% 98%
2 -4 0 -5 -29 -8 -16 16 -22 9 22 0 13
EPS in Rs 2.51 -6.01 0.20 -6.67 -38.99 -10.54 -20.88 21.43 -29.15 8.01 20.37 0.01 12.29
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -10%
5 Years: 5%
3 Years: 8%
TTM: 113%
Compounded Profit Growth
10 Years: 7%
5 Years: 15%
3 Years: 26%
TTM: 2248%
Stock Price CAGR
10 Years: 20%
5 Years: 72%
3 Years: 106%
1 Year: 559%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 7 7 7 7 7 7 7 7 7 11 11 11 11
Reserves 75 87 87 2 52 44 -52 -36 -57 -49 -27 -27 -15
28 30 21 24 2 13 7 5 8 7 4 7 38
10 10 6 86 78 87 176 123 127 128 129 136 147
Total Liabilities 121 135 122 120 139 151 139 99 84 97 117 127 181
7 8 7 6 6 6 5 5 4 4 4 22 22
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 52 49 56 81 102 110 101 65 54 67 80 87 44
62 78 59 33 32 36 33 30 26 26 34 18 114
Total Assets 121 135 122 120 139 151 139 99 84 97 117 127 181

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-84 -2 3 9 23 1 7 4 -1 2 4 11
-18 -1 -5 -23 5 -10 -0 -0 -3 -1 1 -14
76 19 -9 2 -28 10 -8 -3 2 -0 -4 2
Net Cash Flow -25 16 -11 -12 -0 1 -1 1 -1 0 1 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 218 274 184 102 108 51 53 13 36 46 116 28
Inventory Days 887 776 666 2,011
Days Payable 52 46 10 140
Cash Conversion Cycle 1,053 1,005 841 1,974 108 51 53 13 36 46 116 28
Working Capital Days 822 1,041 825 1,244 1,151 1,327 1,845 885 1,592 1,983 4,901 803
ROCE % 5% -3% -0% -5% -50% -1% -52%

Shareholding Pattern

Numbers in percentages

11 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
51.30% 51.30% 51.30% 51.30% 51.30% 51.30% 51.30% 51.30% 51.30% 51.30% 51.30% 51.30%
48.70% 48.70% 48.70% 48.70% 48.71% 48.71% 48.71% 48.70% 48.70% 48.72% 48.71% 48.70%
No. of Shareholders 1,9922,0042,0332,0432,0532,0452,0462,0592,0662,1032,1932,222

Documents

Announcements

Annual reports