Northern Spirits Ltd
₹ 200
2.01%
04 Jul
- close price
About
Incorporated in 2012, Northern Spirits Ltd imports and distributes alcoholic beverages and liquor[1]
Key Points
- Market Cap ₹ 322 Cr.
- Current Price ₹ 200
- High / Low ₹ 576 / 0.00
- Stock P/E 19.4
- Book Value ₹ 62.3
- Dividend Yield 0.00 %
- ROCE 17.6 %
- ROE 19.9 %
- Face Value ₹ 10.0
Pros
- Debtor days have improved from 53.7 to 31.6 days.
- Company's median sales growth is 62.2% of last 10 years
- Company's working capital requirements have reduced from 91.7 days to 47.5 days
Cons
- Stock is trading at 3.21 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company might be capitalizing the interest cost
- Promoters have pledged 44.8% of their holding.
* 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.
Loading peers table ...
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 1 | 2 | 3 | 16 | 25 | 110 | 154 | 152 | 268 | 905 | 1,235 | |
0 | 1 | 2 | 4 | 15 | 23 | 90 | 146 | 143 | 255 | 883 | 1,204 | |
Operating Profit | -0 | -0 | 0 | -0 | 1 | 2 | 20 | 8 | 8 | 13 | 23 | 31 |
OPM % | -1% | 3% | -13% | 5% | 7% | 18% | 5% | 5% | 5% | 2% | 2% | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 3 | 4 | 5 | 8 | 9 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | -0 | 0 | 0 | -0 | 1 | 1 | 15 | 5 | 4 | 8 | 15 | 22 |
Tax % | 0% | 0% | 17% | 0% | 18% | 25% | 35% | 28% | 28% | 25% | 25% | 26% |
-0 | 0 | 0 | -1 | 1 | 1 | 10 | 4 | 3 | 6 | 11 | 17 | |
EPS in Rs | -46.67 | 13.33 | 66.67 | -12.59 | 13.09 | 8.46 | 8.56 | 2.25 | 1.85 | 3.74 | 6.93 | 10.32 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 104% |
5 Years: | 62% |
3 Years: | 101% |
TTM: | 36% |
Compounded Profit Growth | |
---|---|
10 Years: | 96% |
5 Years: | 11% |
3 Years: | 77% |
TTM: | 49% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 43% |
3 Years: | 95% |
1 Year: | -16% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 12% |
3 Years: | 15% |
Last Year: | 20% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0 | 0 | 0 | 0 | 0 | 1 | 12 | 16 | 16 | 16 | 16 | 16 |
Reserves | -0 | -0 | 0 | 1 | 1 | 5 | 29 | 47 | 50 | 56 | 67 | 84 |
0 | 1 | 4 | 2 | 2 | 5 | 45 | 43 | 57 | 68 | 95 | 138 | |
-0 | 0 | 1 | 5 | 9 | 9 | 8 | 2 | 2 | 2 | 4 | 1 | |
Total Liabilities | 0 | 1 | 5 | 8 | 13 | 21 | 94 | 108 | 125 | 142 | 183 | 239 |
0 | 0 | 4 | 4 | 5 | 5 | 11 | 10 | 10 | 10 | 10 | 11 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 1 | 1 | 4 | 8 | 16 | 83 | 98 | 115 | 132 | 172 | 228 | |
Total Assets | 0 | 1 | 5 | 8 | 13 | 21 | 94 | 108 | 125 | 142 | 183 | 239 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | -0 | 1 | 1 | 1 | -7 | -50 | -12 | -10 | 0 | -22 | -24 | |
0 | -0 | -4 | -1 | 0 | -0 | -6 | 0 | 0 | -0 | -0 | -0 | |
0 | 0 | 3 | -1 | -0 | 2 | 20 | 15 | 4 | -3 | -4 | 34 | |
Net Cash Flow | 0 | 0 | 0 | -0 | 0 | -5 | -36 | 3 | -7 | -3 | -27 | 10 |
Ratios
Figures in Rs. Crores
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 | 56 | 0 | 101 | 96 | 122 | 124 | 94 | 113 | 86 | 43 | ||
Inventory Days | 44 | 62 | 155 | 70 | 146 | 160 | 112 | 110 | 67 | 23 | ||
Days Payable | 78 | 40 | 131 | 76 | 63 | 7 | 1 | 0 | 0 | 0 | ||
Cash Conversion Cycle | 22 | 23 | 125 | 91 | 206 | 277 | 205 | 222 | 154 | 66 | ||
Working Capital Days | 86 | -90 | -221 | -45 | 90 | 235 | 215 | 261 | 163 | 65 | ||
ROCE % | 5% | 6% | -8% | 28% | 21% | 41% | 9% | 7% | 10% | 14% |
Documents
Announcements
- Re-Submission Of Audited Financial Results For The Period Ended March 31, 2024. 19 Jun
- Corporate Action-Board approves Dividend 29 May
- Board Meeting Outcome for Outcome Of Board Meeting Held On May 29, 2024 29 May
- Results-Financial Results For The Period 31.03.2024 29 May
- Board Meeting Intimation for Consideration And Approval Of Audited Financial Results, Audited Annual Accounts And Recommendation Of Dividend, If Any, On The Equity Shares For The Period Ended 31.03.2024. 21 May
Business Overview:[1][2]
NSL imports and distributes Alcoholic Beverage brands in North, East and North East India. Company has a wide range of supplies from international market through its import operations