Nifty

:

24246.70

Sensex

:

79801.43

-82.25 (-0.34%)
-315.06 (-0.39%)

Login

Nifty
Sensex

:
:

24246.70
79801.43

-82.25 (-0.34%)
-315.06 (-0.39%)

Nippon Life India Asset Management Ltd.

Finance - Asset Management

Rating :

N/A

BSE: 540767 | NSE: NAM.INDIA

Watchlist

NSE BSE

605.20

06-Feb-2025

Open
High
Low
Previous Close

630.00
630.30
597.05
630.35

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1403355
8488.93
816.25
498.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

42,721.83
31.99
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

42,451.80
2.45%
9.75

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.85
6.44
7.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.84
14.15
4.69

PAT CAGR (%)

10 Years
5 Years
3 Years

12.05
21.62
14.17

P:E (Median)

8 Years
5 Years
3 Years

30.51
31.64
27.13

P:BV (Average)

8 Years
5 Years
3 Years

6.50
6.98
7.06

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.14
22.72
21.10

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 17.78 21.07 24.05 28.01
P/E Ratio 39.19 33.07 28.98 24.88
Revenue 2037 2427 2791 3236
EBITDA 1388 1399 1684 1986
Net Income 1107 1320 1543 1774
ROA 26.9 28.7 31.4 34.3
P/B Ratio 11.02 10.5 9.92 9.52
ROE 29.54 33.75 37.26 39.61
FCFF 793.45 821.9 901.22 1006.76
FCFF Yield 1.79 1.85 2.03 2.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 545.44 392.32 39.03% 527.03 368.07 43.19% 466.27 328.97 41.74% 431.75 325.23 32.75%
Expenses 167.61 138.43 21.08% 165.19 131.70 25.43% 156.79 130.86 19.82% 147.06 119.12 23.46%
EBITDA 377.83 253.89 48.82% 361.84 236.37 53.08% 309.48 198.11 56.22% 284.69 206.11 38.13%
EBIDTM 69.27% 64.72% 68.66% 64.22% 66.37% 60.22% 65.94% 63.37%
Other Income 22.94 92.96 -75.32% 115.28 71.98 60.16% 119.28 105.69 12.86% 85.34 46.28 84.40%
Interest 1.65 1.64 0.61% 1.64 1.67 -1.80% 1.62 1.27 27.56% 1.59 1.14 39.47%
Depreciation 7.51 6.34 18.45% 7.20 7.01 2.71% 6.64 7.90 -15.95% 7.13 7.96 -10.43%
PBT 391.61 338.87 15.56% 468.28 299.67 56.27% 420.50 294.63 42.72% 361.31 243.29 48.51%
Tax 95.52 74.21 28.72% 124.56 64.51 93.09% 103.86 72.18 43.89% 36.35 44.33 -18.00%
PAT 296.09 264.66 11.88% 343.72 235.16 46.16% 316.64 222.45 42.34% 324.96 198.96 63.33%
PATM 54.28% 67.46% 65.22% 63.89% 67.91% 67.62% 75.27% 61.18%
EPS 4.67 4.17 11.99% 5.42 3.71 46.09% 4.99 3.50 42.57% 5.12 3.13 63.58%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 587.89 423.32 38.88% 571.30 397.48 43.73% 504.96 354.15 42.58% 468.27 348.34 34.43%
Expenses 202.20 164.16 23.17% 196.94 156.09 26.17% 188.55 151.71 24.28% 177.52 139.50 27.25%
EBITDA 385.69 259.16 48.82% 374.36 241.39 55.09% 316.41 202.44 56.30% 290.75 208.84 39.22%
EBIDTM 65.61% 61.22% 65.53% 60.73% 62.66% 57.16% 62.09% 59.95%
Other Income 15.41 107.07 -85.61% 120.78 77.88 55.08% 130.80 116.87 11.92% 92.30 39.69 132.55%
Interest 1.65 1.66 -0.60% 1.66 1.69 -1.78% 1.63 1.29 26.36% 1.60 1.16 37.93%
Depreciation 7.74 6.52 18.71% 7.43 7.19 3.34% 6.83 8.09 -15.57% 7.34 8.16 -10.05%
PBT 391.71 358.05 9.40% 486.05 310.39 56.59% 438.75 309.93 41.56% 374.11 239.21 56.39%
Tax 96.45 74.05 30.25% 126.07 66.14 90.61% 106.58 74.56 42.95% 31.48 41.47 -24.09%
PAT 295.26 284.00 3.96% 359.98 244.25 47.38% 332.17 235.37 41.13% 342.63 197.74 73.27%
PATM 50.22% 67.09% 63.01% 61.45% 65.78% 66.46% 73.17% 56.77%
EPS 4.66 4.53 2.87% 5.69 3.91 45.52% 5.26 3.78 39.15% 5.44 3.18 71.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,970.49 1,521.11 1,259.21 1,213.98 986.54 1,131.67 1,415.26 1,531.98 1,269.63 1,164.20 821.85 Net Sales Growth 39.30% 20.80% 3.73% 23.05% -12.82% -20.04% -7.62% 20.66% 9.06% 41.66% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,970.49 1,521.11 1,259.21 1,213.98 986.54 1,131.67 1,415.26 1,531.98 1,269.63 1,164.20 821.85 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 636.65 548.42 480.84 452.98 445.97 622.01 892.34 1,033.64 800.48 770.56 473.87 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 2.49 4.27 3.19 2.74 % Of Sales - 0% 0% 0% 0% 0% 0% 0.16% 0.34% 0.27% 0.33% Employee Cost - 300.64 274.50 267.86 248.74 278.46 277.42 242.38 181.56 201.80 151.09 % Of Sales - 19.76% 21.80% 22.06% 25.21% 24.61% 19.60% 15.82% 14.30% 17.33% 18.38% Manufacturing Exp. - 67.19 60.82 59.80 74.91 79.87 321.72 392.95 314.17 341.77 115.24 % Of Sales - 4.42% 4.83% 4.93% 7.59% 7.06% 22.73% 25.65% 24.75% 29.36% 14.02% General & Admin Exp. - 159.00 130.57 111.97 106.78 170.11 270.54 385.62 294.06 216.93 193.70 % Of Sales - 10.45% 10.37% 9.22% 10.82% 15.03% 19.12% 25.17% 23.16% 18.63% 23.57% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 21.59 14.95 13.35 15.54 93.57 22.66 12.69 10.69 10.06 0.00 % Of Sales - 1.42% 1.19% 1.10% 1.58% 8.27% 1.60% 0.83% 0.84% 0.86% 1.68% EBITDA 1,333.84 972.69 778.37 761.00 540.57 509.66 522.92 498.34 469.15 393.64 347.98 EBITDA Margin 67.69% 63.95% 61.81% 62.69% 54.79% 45.04% 36.95% 32.53% 36.95% 33.81% 42.34% Other Income 342.84 356.34 172.37 214.95 339.31 89.93 173.79 148.61 130.81 106.87 108.27 Interest 6.50 6.17 3.89 3.79 4.37 5.58 0.00 2.17 0.00 0.00 0.00 Depreciation 28.48 28.38 29.08 26.73 32.59 32.62 9.99 8.45 17.85 4.23 12.76 PBT 1,641.70 1,294.48 917.77 945.43 842.92 561.39 686.72 636.33 582.11 496.27 443.49 Tax 360.29 247.25 202.83 234.22 193.53 149.09 211.55 188.76 177.33 125.70 85.98 Tax Rate 21.95% 19.10% 22.10% 24.77% 22.96% 26.56% 30.81% 29.66% 30.46% 25.35% 19.39% PAT 1,281.41 1,047.23 714.94 711.21 649.39 412.30 475.17 447.57 404.78 370.18 357.33 PAT before Minority Interest 1,281.41 1,047.23 714.94 711.21 649.39 412.30 475.17 447.57 404.78 370.18 357.33 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 65.03% 68.85% 56.78% 58.58% 65.83% 36.43% 33.57% 29.22% 31.88% 31.80% 43.48% PAT Growth 39.10% 46.48% 0.52% 9.52% 57.50% -13.23% 6.17% 10.57% 9.35% 3.60% EPS 20.19 16.50 11.26 11.21 10.23 6.50 7.49 7.05 6.38 5.83 5.63

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,132.42 1,643.22 1,349.82 1,306.63 1,062.14 1,202.98 1,478.64 1,591.77 1,307.50 1,200.09 847.24 Net Sales Growth 39.99% 21.74% 3.31% 23.02% -11.71% -18.64% -7.11% 21.74% 8.95% 41.65% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 2,132.42 1,643.22 1,349.82 1,306.63 1,062.14 1,202.98 1,478.64 1,591.77 1,307.50 1,200.09 847.24 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 765.21 649.75 555.98 516.45 504.62 690.41 940.53 1,082.32 840.85 787.17 492.39 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 2.50 4.29 3.20 2.77 % Of Sales - 0% 0% 0% 0% 0% 0% 0.16% 0.33% 0.27% 0.33% Employee Cost - 336.02 302.85 290.31 271.33 302.35 293.49 257.23 195.68 192.27 161.27 % Of Sales - 20.45% 22.44% 22.22% 25.55% 25.13% 19.85% 16.16% 14.97% 16.02% 19.03% Manufacturing Exp. - 125.15 102.69 96.56 107.01 112.95 349.38 419.75 320.95 354.68 122.17 % Of Sales - 7.62% 7.61% 7.39% 10.07% 9.39% 23.63% 26.37% 24.55% 29.55% 14.42% General & Admin Exp. - 165.75 133.83 113.99 109.19 173.14 274.42 390.42 305.10 219.10 196.67 % Of Sales - 10.09% 9.91% 8.72% 10.28% 14.39% 18.56% 24.53% 23.33% 18.26% 23.21% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 22.83 16.61 15.59 17.09 101.97 23.24 14.92 19.12 21.11 0.00 % Of Sales - 1.39% 1.23% 1.19% 1.61% 8.48% 1.57% 0.94% 1.46% 1.76% 1.45% EBITDA 1,367.21 993.47 793.84 790.18 557.52 512.57 538.11 509.45 466.65 412.92 354.85 EBITDA Margin 64.12% 60.46% 58.81% 60.47% 52.49% 42.61% 36.39% 32.01% 35.69% 34.41% 41.88% Other Income 359.29 394.39 167.66 229.52 357.20 86.16 172.20 156.85 132.57 113.79 115.88 Interest 6.54 6.24 3.97 3.82 4.43 5.67 0.00 2.17 0.00 0.00 0.00 Depreciation 29.34 29.14 29.79 27.22 33.27 33.25 10.07 8.53 17.91 4.31 6.87 PBT 1,690.62 1,352.48 927.74 988.66 877.02 559.81 700.24 655.60 581.31 522.40 463.85 Tax 360.58 246.23 204.81 245.30 197.63 144.05 213.17 198.38 179.35 125.96 109.37 Tax Rate 21.33% 18.21% 22.08% 24.81% 22.53% 25.73% 30.44% 30.26% 30.85% 24.11% 23.58% PAT 1,330.04 1,106.25 722.93 743.36 679.39 415.76 486.06 455.76 401.96 396.43 354.46 PAT before Minority Interest 1,330.04 1,106.25 722.93 743.36 679.39 415.76 487.07 457.22 401.96 396.44 354.49 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 -1.01 -1.46 0.00 -0.01 -0.03 PAT Margin 62.37% 67.32% 53.56% 56.89% 63.96% 34.56% 32.87% 28.63% 30.74% 33.03% 41.84% PAT Growth 38.35% 53.02% -2.75% 9.42% 63.41% -14.46% 6.65% 13.38% 1.39% 11.84% EPS 20.96 17.43 11.39 11.71 10.70 6.55 7.66 7.18 6.33 6.25 5.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 3,818.32 3,411.77 3,368.88 3,026.05 2,548.99 2,532.25 2,340.22 1,850.35 1,445.58 1,345.86 Share Capital 630.00 623.18 622.02 616.50 612.11 612.00 612.00 41.52 41.52 41.27 Total Reserves 3,074.89 2,662.06 2,635.02 2,317.76 1,873.43 1,907.54 1,726.83 1,808.83 1,404.06 1,304.59 Non-Current Liabilities 163.75 91.02 78.46 48.55 26.82 27.53 6.57 403.58 352.05 133.02 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 10.27 33.04 10.78 14.71 35.00 39.75 14.91 411.17 364.26 145.15 Current Liabilities 176.46 194.77 196.82 213.92 227.36 139.78 234.85 158.30 433.62 399.92 Trade Payables 39.98 40.63 47.06 59.53 66.35 42.29 112.21 103.17 58.85 86.08 Other Current Liabilities 132.90 150.70 146.51 146.04 157.82 94.20 108.20 45.45 71.17 45.55 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 3.58 3.44 3.25 8.35 3.19 3.29 14.44 9.68 303.59 268.30 Total Liabilities 4,158.53 3,697.56 3,644.16 3,288.52 2,803.17 2,699.56 2,581.64 2,412.23 2,231.25 1,878.80 Net Block 329.69 302.78 295.51 299.75 321.95 255.88 257.40 250.93 11.69 6.90 Gross Block 420.54 372.93 355.05 384.27 429.09 331.45 326.64 312.86 57.89 57.36 Accumulated Depreciation 90.85 70.15 59.54 84.52 107.14 75.57 69.24 61.93 46.20 50.46 Non Current Assets 1,016.47 3,334.04 3,251.54 2,888.65 2,264.77 1,626.19 1,235.69 1,431.72 1,315.05 881.71 Capital Work in Progress 1.61 2.49 0.05 1.31 2.00 0.70 2.59 0.00 0.00 0.00 Non Current Investment 580.39 2,934.78 2,877.78 2,513.01 1,870.41 1,279.96 865.85 636.65 561.59 433.89 Long Term Loans & Adv. 88.92 93.99 78.20 74.58 70.41 89.65 52.47 494.79 640.13 244.92 Other Non Current Assets 15.86 0.00 0.00 0.00 0.00 0.00 57.38 49.35 101.63 195.99 Current Assets 3,142.06 363.52 392.62 399.87 538.40 1,073.37 1,345.95 980.51 916.20 997.09 Current Investments 2,773.46 0.00 0.00 0.00 0.00 0.00 85.05 337.11 364.12 411.01 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 115.56 86.79 65.86 36.73 50.94 90.17 37.32 40.65 46.99 15.58 Cash & Bank 211.82 231.12 275.32 304.17 409.11 490.47 560.23 4.74 41.83 24.29 Other Current Assets 41.22 19.16 28.15 49.96 78.35 492.73 663.35 598.01 463.25 546.22 Short Term Loans & Adv. 23.66 26.45 23.29 9.01 12.46 375.23 445.85 385.60 234.92 279.28 Net Current Assets 2,965.60 168.75 195.80 185.95 311.04 933.59 1,111.10 822.21 482.58 597.17 Total Assets 4,158.53 3,697.56 3,644.16 3,288.52 2,803.17 2,699.56 2,581.64 2,412.23 2,231.25 1,878.80

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 3,982.18 3,515.63 3,478.62 3,100.86 2,593.05 2,570.02 2,365.31 1,872.58 1,791.90 1,536.03 Share Capital 630.00 623.18 622.02 616.50 612.11 612.00 612.00 41.52 41.52 41.27 Total Reserves 3,238.75 2,765.92 2,744.74 2,392.57 1,917.49 1,945.31 1,751.92 1,831.06 1,750.38 1,494.76 Non-Current Liabilities 177.97 105.15 89.94 54.26 35.25 40.12 19.29 7.89 -1.03 -3.62 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 11.32 34.31 11.77 14.71 35.92 40.10 15.04 11.60 7.48 3.23 Current Liabilities 214.89 240.13 227.98 237.11 251.86 165.70 272.47 167.13 122.47 252.15 Trade Payables 49.55 66.20 55.95 62.87 67.68 47.37 132.86 108.33 65.03 93.37 Other Current Liabilities 161.45 170.27 168.39 165.54 180.84 114.96 124.91 48.85 53.94 50.49 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 3.89 3.66 3.64 8.70 3.34 3.37 14.70 9.95 3.50 108.28 Total Liabilities 4,375.04 3,860.91 3,796.54 3,392.23 2,880.16 2,775.84 2,722.45 2,047.60 1,922.21 1,793.42 Net Block 331.17 304.79 296.04 300.75 323.61 256.11 257.70 251.15 11.92 7.11 Gross Block 423.34 375.40 355.95 387.04 431.84 332.14 327.32 313.09 58.58 58.47 Accumulated Depreciation 92.17 70.61 59.91 86.29 108.23 76.03 69.62 61.94 46.66 51.36 Non Current Assets 1,115.76 3,363.90 3,285.86 2,897.25 2,239.28 1,578.84 1,308.05 996.86 925.01 717.01 Capital Work in Progress 1.61 2.49 0.05 1.31 2.00 0.70 2.59 0.00 0.00 0.00 Non Current Investment 733.55 3,023.14 2,941.70 2,549.95 1,884.56 1,289.98 908.30 589.48 527.16 402.94 Long Term Loans & Adv. 33.57 33.48 48.07 45.24 29.11 32.05 41.08 96.03 272.76 100.32 Other Non Current Assets 15.86 0.00 0.00 0.00 0.00 0.00 98.38 60.20 113.17 206.64 Current Assets 3,259.28 497.01 510.68 494.98 640.88 1,197.00 1,414.40 1,050.74 997.19 1,076.41 Current Investments 2,779.13 0.00 0.00 0.00 0.00 0.00 85.05 357.04 383.60 431.95 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 130.33 96.88 75.42 45.90 59.30 102.57 40.41 43.16 59.42 17.54 Cash & Bank 254.69 272.74 338.43 360.61 463.34 542.78 609.09 39.72 79.51 60.23 Other Current Assets 95.13 95.33 87.71 78.84 118.24 551.65 679.85 610.82 474.67 566.68 Short Term Loans & Adv. 25.54 32.06 9.12 9.63 13.81 375.77 446.45 386.81 235.36 292.97 Net Current Assets 3,044.39 256.88 282.70 257.87 389.02 1,031.30 1,141.93 883.61 874.72 824.26 Total Assets 4,375.04 3,860.91 3,796.54 3,392.23 2,880.16 2,775.84 2,722.45 2,047.60 1,922.20 1,793.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 739.33 594.66 560.69 434.10 570.21 392.75 366.11 556.92 232.27 -33.73 PBT 1,294.48 917.77 945.43 842.92 561.39 686.72 636.33 582.11 495.87 443.32 Adjustment -312.75 -115.93 -148.42 -261.64 75.11 -143.30 -132.91 -112.45 -101.35 -91.26 Changes in Working Capital 11.01 -38.40 -34.30 22.88 81.14 57.59 48.43 236.63 -21.00 -289.00 Cash after chg. in Working capital 992.74 763.44 762.71 604.16 717.64 601.01 551.85 706.29 373.52 63.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -253.41 -168.78 -202.02 -170.06 -147.43 -208.26 -185.74 -149.37 -141.25 -96.79 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -57.24 115.12 -137.72 -382.52 77.59 -111.82 -238.81 -293.74 -41.04 430.94 Net Fixed Assets -46.73 -20.32 30.48 45.51 -98.94 -2.92 -16.37 -254.97 -0.53 2.38 Net Investments -419.07 -57.00 -364.77 -642.60 -590.45 -329.06 22.86 -48.05 -80.81 -91.18 Others 408.56 192.44 196.57 214.57 766.98 220.16 -245.30 9.28 40.30 519.74 Cash from Financing Activity -669.94 -712.98 -425.28 -238.52 -467.28 -292.29 -107.52 -300.27 -173.69 -403.99 Net Cash Inflow / Outflow 12.15 -3.20 -2.31 -186.94 180.52 -11.36 19.78 -37.09 17.54 -6.77 Opening Cash & Equivalents 1.25 4.45 6.76 193.70 13.18 24.54 4.76 41.83 24.29 30.96 Closing Cash & Equivalent 13.40 1.25 4.45 6.76 193.70 13.18 24.54 4.74 41.83 24.29

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 777.48 586.56 579.55 455.97 604.95 386.05 375.96 556.04 218.11 -42.13 PBT 1,352.48 927.74 988.67 877.02 559.81 700.24 655.60 581.31 522.40 463.85 Adjustment -351.78 -110.45 -159.00 -277.33 92.48 -137.83 -129.20 -114.21 -101.94 -105.09 Changes in Working Capital 27.41 -61.56 -41.11 30.32 102.54 35.47 39.13 247.91 -59.13 -301.71 Cash after chg. in Working capital 1,028.11 755.73 788.56 630.01 754.83 597.88 565.53 715.01 361.33 57.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -250.63 -169.17 -209.01 -174.04 -149.88 -211.83 -189.57 -158.97 -143.22 -99.17 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -103.82 98.43 -124.54 -401.61 36.51 -34.75 -259.99 -314.55 -28.46 444.62 Net Fixed Assets -46.73 -20.32 30.48 45.51 -98.94 -2.92 -16.37 -254.97 -0.53 2.38 Net Investments -419.07 -57.00 -364.77 -642.60 -590.45 -329.06 22.86 -48.05 -80.81 -91.18 Others 361.98 175.75 209.75 195.48 725.90 297.23 -266.48 -11.53 52.88 533.42 Cash from Financing Activity -670.69 -711.65 -425.87 -239.12 -467.95 -358.68 -91.65 -300.27 -173.69 -403.99 Net Cash Inflow / Outflow 2.97 -26.66 29.14 -184.76 173.51 -7.38 24.32 -58.78 15.96 -1.49 Opening Cash & Equivalents 21.26 47.92 18.78 203.54 30.03 37.41 13.09 73.66 60.23 65.22 Closing Cash & Equivalent 24.23 21.26 47.92 18.78 203.54 30.03 37.41 13.07 79.51 60.23

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 58.81 52.72 52.36 47.60 40.61 41.17 38.22 1580.16 1228.80 1167.57 ROA 26.66% 19.48% 20.52% 21.32% 14.99% 17.99% 17.92% 17.43% 18.01% 19.10% ROE 29.96% 21.86% 22.97% 23.96% 16.48% 19.56% 21.52% 25.02% 27.10% 27.02% ROCE 35.98% 27.18% 29.69% 30.40% 22.32% 28.19% 30.47% 35.32% 35.53% 33.15% Fixed Asset Turnover 3.83 3.46 3.28 2.43 2.98 4.30 4.79 6.85 20.20 14.04 Receivable days 24.28 22.12 15.42 16.22 22.76 16.44 9.29 12.60 9.81 5.40 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 50.30 45.99 60.61 56.96 47.81 102.72 Cash Conversion Cycle 24.28 22.12 15.42 16.22 -27.54 -29.55 -51.32 -44.36 -38.00 -97.31 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 210.80 236.93 250.45 193.89 101.61 0.00 294.24 0.00 0.00 0.00

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 61.41 54.38 54.13 48.81 41.33 41.79 38.63 1599.46 1529.42 1336.31 ROA 26.86% 18.88% 20.68% 21.66% 14.70% 17.72% 19.17% 20.25% 21.34% 19.82% ROE 30.48% 21.40% 23.32% 24.53% 16.35% 19.79% 21.74% 22.30% 24.26% 23.17% ROCE 36.24% 26.64% 30.17% 30.96% 21.90% 28.38% 31.04% 31.73% 31.39% 30.02% Fixed Asset Turnover 4.11 3.69 3.52 2.59 3.15 4.48 4.97 7.04 20.51 14.06 Receivable days 25.23 23.30 16.95 18.08 24.56 17.65 9.58 14.32 11.70 6.07 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 46.41 50.04 63.73 58.53 51.88 105.06 Cash Conversion Cycle 25.23 23.30 16.95 18.08 -21.86 -32.39 -54.15 -44.21 -40.17 -98.99 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 217.74 234.69 259.81 198.97 99.73 0.00 303.12 0.00 0.00 0.00

Top Investors:

life insurance corporation of india

hsbc mutual fund

hdfc mutual fund

dsp mutual fund

government pension fund global

Annual Reports:

News Update:

Nippon Life India As - Quarterly Results
23rd Jan 2025, 17:49 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback