NESCO Ltd

₹ 973 0.33%

15 Jan 9:26 a.m.

About

NESCO is engaged in the businesses of Licencing premises in IT park buildings and providing related services, licencing premises for exhibitions and providing services to the organisers, manufacturing of machines and capital equipment, and providing hospitality and catering services.(Source : 202003 Annual Report Page No:74)

Key Points

Business Segments
1. IT Parks Division (41% in FY24 vs 45% in FY20): ^[1] The company’s flagship Nesco IT Park offers premium office spaces lincensed to multinational companies like HSBC, KPMG, PWC, MSCI, BlackRock, Here Solution, Framestore, etc. Its towers 3 and 4 span 62,315 sq. mt and 1,04,515 sq. mt, respectively, with 24 floors and 83 leasable units. It has an occupancy rate of over 98%. The segment revenue grew by 49% between FY20 and FY24. ^[2] ^[3] ^[4]

Website BSE NSE

Market Cap ₹ 6,854 Cr.
Current Price ₹ 973
High / Low ₹ 1,082 / 749
Stock P/E 18.2
Book Value ₹ 345
Dividend Yield 0.62 %
ROCE 22.4 %
ROE 17.0 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

* 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

Part of BSE Allcap BSE SmallCap Nifty Total Market BSE Services Nifty Microcap 250

Edit Columns

Loading peers table ...

Detailed Comparison with:

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
	81	93	91	103	143	143	157	137	175	178	189	141	192
	30	32	28	37	42	61	58	50	66	64	72	55	73
Operating Profit	50	61	63	67	101	82	99	86	109	114	117	86	120
OPM %	62%	65%	69%	65%	71%	57%	63%	63%	62%	64%	62%	61%	62%
	10	10	12	8	16	19	20	25	23	27	31	30	33
Interest	2	2	3	3	5	3	2	3	5	6	0	3	6
Depreciation	7	7	8	8	8	8	9	14	14	14	12	12	12
Profit before tax	51	61	64	63	104	90	109	94	112	121	136	100	135
Tax %	13%	20%	16%	15%	22%	22%	22%	19%	22%	23%	23%	31%	21%
	44	49	54	54	82	70	85	76	88	94	105	70	107
EPS in Rs	6.25	7.01	7.60	7.63	11.63	9.95	12.05	10.80	12.46	13.31	14.92	9.90	15.17
Raw PDF

Upcoming result date: 30 January 2025

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
	143	161	194	261	306	304	360	432	291	337	546	678	700
	43	51	56	73	92	88	128	153	105	117	178	252	263
Operating Profit	101	110	138	189	214	216	233	278	186	221	368	426	437
OPM %	70%	68%	71%	72%	70%	71%	65%	64%	64%	65%	67%	63%	62%
	19	18	28	33	43	36	32	42	65	43	44	105	120
Interest	1	0	0	4	5	6	5	6	8	9	12	14	15
Depreciation	6	11	7	7	8	11	12	22	26	28	33	54	50
Profit before tax	114	117	160	211	244	235	248	292	216	227	367	463	492
Tax %	28%	31%	30%	32%	30%	25%	27%	20%	20%	16%	21%	22%
	82	81	112	144	169	177	180	234	172	189	291	363	376
EPS in Rs	11.59	11.49	15.83	20.45	24.03	25.08	25.57	33.18	24.48	26.85	41.25	51.49	53.30
Dividend Payout %	6%	9%	8%	8%	9%	9%	10%	9%	12%	11%	11%	12%

Compounded Sales Growth
10 Years:	15%
5 Years:	13%
3 Years:	33%
TTM:	15%

Compounded Profit Growth
10 Years:	18%
5 Years:	15%
3 Years:	28%
TTM:	18%

Stock Price CAGR
10 Years:	11%
5 Years:	6%
3 Years:	18%
1 Year:	12%

Return on Equity
10 Years:	17%
5 Years:	15%
3 Years:	15%
Last Year:	17%

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	14	14	14	14	14	14	14	14	14	14	14	14	14
Reserves	352	425	526	667	837	995	1,154	1,341	1,512	1,681	1,950	2,282	2,417
	0	0	0	0	0	0	0	0	0	1	0	0	1
	81	122	137	159	181	170	178	252	293	273	298	354	378
Total Liabilities	447	561	676	840	1,032	1,179	1,346	1,607	1,819	1,969	2,263	2,650	2,810
	158	160	159	165	188	229	213	776	759	846	804	757	736
CWIP	4	5	100	143	262	357	509	2	51	82	86	162	259
Investments	258	368	384	442	482	499	531	672	810	847	1,161	1,494	1,594
	26	28	33	90	99	94	93	157	199	194	212	237	222
Total Assets	447	561	676	840	1,032	1,179	1,346	1,607	1,819	1,969	2,263	2,650	2,810

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
	55	117	103	137	152	143	171	208	139	164	297	376
	-51	-107	-91	-110	-153	-123	-155	-157	-142	-142	-266	-333
	-6	-8	-11	-25	-0	-19	-20	-47	-0	-21	-24	-33
Net Cash Flow	-2	2	0	1	-1	2	-3	4	-3	1	8	10

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	25	25	20	20	13	16	18	14	37	20	15	7
Inventory Days	158	184			313		139		158	107	119	83
Days Payable	253	312			519		166		227	125	147	93
Cash Conversion Cycle	-70	-102	20	20	-193	16	-8	14	-32	2	-12	-4
Working Capital Days	-48	-55	-39	-18	-23	-112	-53	-37	-55	2	3	-21
ROCE %	35%	25%	29%	35%	32%	26%	23%	24%	16%	15%	22%	22%

Shareholding Pattern

Numbers in percentages

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	68.54%	68.54%	68.54%	68.54%	68.54%	68.54%	68.54%	68.54%	68.54%	68.54%	68.54%	68.54%
	1.99%	1.98%	2.10%	2.37%	2.30%	2.09%	2.79%	3.02%	3.50%	3.87%	3.95%	4.91%
	4.83%	4.73%	4.30%	3.95%	3.91%	3.81%	4.07%	4.14%	3.99%	3.89%	4.06%	3.36%
	24.64%	24.76%	25.07%	25.14%	25.24%	25.55%	24.60%	24.29%	23.97%	23.70%	23.45%	23.18%
No. of Shareholders	36,630	36,711	36,127	35,987	37,631	37,525	36,251	45,871	46,796	45,047	44,222	43,448

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Dec 2024
	68.17%	68.18%	68.20%	68.32%	68.54%	68.54%	68.54%	68.54%	68.54%
	3.76%	2.24%	2.45%	2.84%	2.14%	1.99%	2.30%	3.50%	4.91%
	4.80%	5.35%	5.64%	5.46%	5.29%	4.83%	3.91%	3.99%	3.36%
	23.27%	24.23%	23.72%	23.37%	24.04%	24.64%	25.24%	23.97%	23.18%
No. of Shareholders	12,846	22,426	23,467	25,911	39,865	36,630	37,631	46,796	43,448

* 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

Annual reports

Concalls

Aug 2024

Transcript

Notes
PPT
Nov 2021

Transcript

Notes
PPT
Jun 2020

Transcript

Notes
PPT
Sep 2019

Transcript

Notes
PPT
Mar 2019

Transcript

Notes
PPT
Feb 2018

Transcript

Notes
PPT