NTC Industries Ltd

₹ 209 1.97%

22 Nov - close price

About

Incorporated in 1931, NTC industries Ltd manufactures Cigarettes and Smoking Mixtures^[1]

Key Points

Business Overview:^[1]
Company is a part of RDB Industries. It does processing of tobacco blends and manufactures packed cigarettes, other tobacco products, etc. which it trades in domestic market and exports to Brussels, Rotterdam, Amsterdam, Paris and Luxemburg. Also, company has a license to manufacture FMCG products

Website BSE

Market Cap ₹ 304 Cr.
Current Price ₹ 209
High / Low ₹ 281 / 83.2
Stock P/E 67.8
Book Value ₹ 120
Dividend Yield 0.00 %
ROCE 8.38 %
ROE 7.29 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company's working capital requirements have reduced from 334 days to 21.4 days

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding has decreased over last quarter: -9.52%
Company has a low return on equity of 8.63% over last 3 years.

* 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: Tobacco Products Industry: Cigarettes

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	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
	9.20	8.42	7.71	12.35	17.72	9.09	10.25	12.14	10.02	7.35	12.61	7.63	15.42
	6.84	5.16	6.73	9.93	14.54	8.59	8.08	9.29	7.84	5.71	10.95	5.18	12.79
Operating Profit	2.36	3.26	0.98	2.42	3.18	0.50	2.17	2.85	2.18	1.64	1.66	2.45	2.63
OPM %	25.65%	38.72%	12.71%	19.60%	17.95%	5.50%	21.17%	23.48%	21.76%	22.31%	13.16%	32.11%	17.06%
	1.73	1.32	1.63	1.43	1.30	1.08	-0.79	1.86	1.90	3.94	-3.06	0.76	1.59
Interest	0.05	0.07	0.10	0.15	0.10	0.09	0.12	0.09	0.12	0.11	0.13	0.91	1.38
Depreciation	0.51	0.51	0.50	0.50	0.52	0.51	0.51	0.49	0.55	4.23	0.53	0.40	0.40
Profit before tax	3.53	4.00	2.01	3.20	3.86	0.98	0.75	4.13	3.41	1.24	-2.06	1.90	2.44
Tax %	15.01%	39.25%	23.38%	8.12%	14.51%	-24.49%	252.00%	15.74%	13.78%	-1.61%	27.18%	19.47%	20.08%
	2.99	2.43	1.55	2.94	3.30	1.23	-1.14	3.48	2.93	1.26	-2.61	1.52	1.95
EPS in Rs	2.50	2.03	1.30	2.46	2.76	1.03	-0.95	2.91	2.45	1.05	-2.19	1.27	1.63
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2009	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	31.63	22.53	24.54	18.00	22.71	23.78	21.73	21.27	28.79	31.19	49.42	42.13	43.01
	32.52	19.62	21.99	12.64	16.25	17.68	16.89	19.92	18.51	23.12	42.80	37.23	34.63
Operating Profit	-0.89	2.91	2.55	5.36	6.46	6.10	4.84	1.35	10.28	8.07	6.62	4.90	8.38
OPM %	-2.81%	12.92%	10.39%	29.78%	28.45%	25.65%	22.27%	6.35%	35.71%	25.87%	13.40%	11.63%	19.48%
	8.12	1.23	1.91	3.27	3.79	2.71	9.94	7.46	4.40	5.84	4.67	4.38	3.23
Interest	3.42	1.05	0.92	4.28	3.32	2.25	1.79	1.30	0.73	0.29	0.46	0.45	2.53
Depreciation	1.70	1.25	1.11	1.81	1.85	1.89	1.89	1.92	1.91	2.04	2.04	2.10	5.56
Profit before tax	2.11	1.84	2.43	2.54	5.08	4.67	11.10	5.59	12.04	11.58	8.79	6.73	3.52
Tax %	16.59%	31.52%	4.53%	32.28%	24.80%	21.20%	22.43%	21.29%	33.31%	22.28%	27.99%	24.81%
	1.52	1.25	2.33	1.72	3.82	3.68	8.62	4.41	8.04	9.01	6.32	5.06	2.12
EPS in Rs	1.50	1.16	2.16	1.59	3.54	3.41	7.98	4.08	6.73	7.54	5.29	4.24	1.76
Dividend Payout %	33.18%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	6%
5 Years:	14%
3 Years:	14%
TTM:	4%

Compounded Profit Growth
10 Years:	19%
5 Years:	7%
3 Years:	-5%
TTM:	-31%

Stock Price CAGR
10 Years:	30%
5 Years:	45%
3 Years:	19%
1 Year:	129%

Return on Equity
10 Years:	9%
5 Years:	9%
3 Years:	9%
Last Year:	7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2009	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	10.75	10.75	10.75	10.75	10.75	10.75	10.75	10.75	11.94	11.94	11.94	11.94	11.94
Reserves	70.04	19.86	22.19	23.91	31.14	35.07	43.20	46.08	58.95	70.63	76.89	90.67	131.90
	68.39	4.60	29.89	29.49	24.27	17.34	11.89	7.00	4.48	5.79	6.60	46.33	78.30
	126.10	19.28	18.78	15.77	16.16	18.15	17.20	20.28	27.69	16.34	17.96	20.38	24.17
Total Liabilities	275.28	54.49	81.61	79.92	82.32	81.31	83.04	84.11	103.06	104.70	113.39	169.32	246.31
	30.66	21.98	29.83	34.50	35.48	33.88	31.08	29.75	28.07	28.92	28.69	129.02	128.20
CWIP	5.27	8.63	6.35	2.98	1.15	1.15	1.21	1.64	4.50	2.25	5.89	1.05	1.14
Investments	0.27	0.60	0.60	0.60	4.53	4.49	3.75	2.38	2.14	4.33	4.73	16.29	52.64
	239.08	23.28	44.83	41.84	41.16	41.79	47.00	50.34	68.35	69.20	74.08	22.96	64.33
Total Assets	275.28	54.49	81.61	79.92	82.32	81.31	83.04	84.11	103.06	104.70	113.39	169.32	246.31

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2009	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-16.16	-15.24	3.98	6.05	2.49	-4.43	1.30	1.70	3.12	3.82	90.45
	-1.32	-5.10	-0.13	2.49	3.82	10.55	5.26	1.42	-5.91	-2.70	-89.55
	20.94	21.18	-4.51	-8.30	-5.49	-7.16	-6.16	2.84	-2.54	-0.67	-0.88
Net Cash Flow	3.46	0.84	-0.66	0.24	0.82	-1.04	0.40	5.96	-5.33	0.45	0.02

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2009	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	114.13	83.60	54.59	27.38	26.84	59.86	49.55	63.84	95.34	73.37	38.33	67.75
Inventory Days		166.92	129.18	509.43	183.99	120.90	130.83	221.81	373.50	144.23	93.24	124.63
Days Payable		100.15	69.97	222.81	167.58	91.94	42.88	209.17	352.72	55.93	24.84	66.28
Cash Conversion Cycle	114.13	150.36	113.79	314.00	43.25	88.82	137.50	76.47	116.11	161.68	106.74	126.10
Working Capital Days	1,281.94	-18.79	314.88	430.29	283.67	352.57	504.42	485.47	411.15	591.33	390.26	21.40
ROCE %	3.34%		5.45%	10.77%	12.89%	13.67%	12.65%	7.76%	18.35%	14.50%	10.03%	8.38%

Shareholding Pattern

Numbers in percentages

3 Recently

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Nov 2024
	65.90%	65.90%	65.90%	65.90%	65.90%	65.90%	65.90%	65.90%	65.90%	65.90%	66.06%	56.38%
	4.87%	4.87%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	3.23%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.00%	0.00%	0.00%
	29.21%	29.21%	34.07%	34.07%	34.08%	34.07%	34.08%	34.06%	34.08%	34.09%	33.93%	40.39%
No. of Shareholders	7,449	7,502	7,551	7,410	7,334	7,350	7,874	8,065	9,948	9,848	8,937	8,951

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Nov 2024
	67.47%	67.47%	67.50%	67.50%	70.75%	65.90%	65.90%	65.90%	56.38%
	0.00%	0.00%	0.00%	0.00%	0.00%	4.87%	0.02%	0.02%	3.23%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.00%
	32.51%	32.51%	32.48%	32.48%	29.23%	29.21%	34.08%	34.08%	40.39%
No. of Shareholders	5,146	5,338	5,074	4,952	5,525	7,449	7,334	9,948	8,951

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

NTC Industries Ltd

NTC Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports