Nifty
:
23750.20
Sensex
:
78472.48
22.55 (0.10%)
-0.39 (0.00%)
Nifty
Sensex
:
:
23750.20
78472.48
22.55 (0.10%)
-0.39 (0.00%)

Nimbus Projects Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 511714 | NSE: Not Listed

NSE BSE
233.95
26-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  233.95
  •  233.95
  •  233.95
  •  238.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  125
  •  0.29
  •  280.00
  •  30.41

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 253.56
  • 19.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 259.90
  • N/A
  • -59.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.30%
  • 4.41%
  • 39.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.88
  • -9.20
  • 15.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.26
  • -9.79
  • 3.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.72
  • -77.12
  • -91.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.74
  • 0.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.78
  • -3.78
  • -4.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -25.06
  • -31.40
  • -41.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
0.58
0.28
107.14%
0.35
0.68
-48.53%
4.90
0.54
807.41%
0.02
1.25
-98.40%
Expenses
6.13
1.27
382.68%
10.94
1.98
452.53%
3.73
0.80
366.25%
2.25
1.40
60.71%
EBITDA
-5.54
-0.99
-
-10.60
-1.30
-
1.17
-0.26
-
-2.23
-0.15
-
EBIDTM
-952.58%
-361.09%
-3,071.01%
-192.04%
23.79%
-48.15%
-10,595.24%
-11.78%
Other Income
34.70
0.12
28,816.67%
0.58
3.33
-82.58%
5.97
0.80
646.25%
0.43
8.77
-95.10%
Interest
2.10
1.24
69.35%
1.67
1.24
34.68%
1.34
6.45
-79.22%
1.33
1.26
5.56%
Depreciation
0.05
0.05
0.00%
0.05
0.05
0.00%
0.07
0.06
16.67%
0.05
0.06
-16.67%
PBT
27.01
-2.17
-
-11.74
0.73
-
5.74
-5.96
-
-3.18
7.30
-
Tax
3.85
0.16
2,306.25%
-0.01
0.28
-
0.71
-0.04
-
-0.04
0.11
-
PAT
23.16
-2.33
-
-11.73
0.45
-
5.03
-5.92
-
-3.14
7.19
-
PATM
3,978.87%
-847.27%
-3,399.42%
66.96%
102.68%
-1,096.85%
-14,942.86%
576.28%
EPS
21.37
-2.15
-
-10.82
0.42
-
4.63
-8.09
-
-2.90
7.40
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Net Sales
5.85
5.87
2.27
3.86
4.62
9.51
4.65
7.33
7.89
7.70
17.41
Net Sales Growth
112.73%
158.59%
-41.19%
-16.45%
-51.42%
104.52%
-36.56%
-7.10%
2.47%
-55.77%
 
Cost Of Goods Sold
1.57
1.23
1.17
0.29
2.38
3.10
0.76
3.83
4.33
5.05
15.27
Gross Profit
4.28
4.64
1.10
3.57
2.23
6.40
3.89
3.50
3.56
2.66
2.14
GP Margin
73.18%
79.05%
48.46%
92.49%
48.27%
67.30%
83.66%
47.75%
45.12%
34.55%
12.29%
Total Expenditure
23.05
9.24
3.51
6.66
23.91
15.15
15.28
11.63
35.48
11.49
23.33
Power & Fuel Cost
-
0.07
0.09
0.05
0.04
0.05
0.04
0.06
0.07
0.08
0.06
% Of Sales
-
1.19%
3.96%
1.30%
0.87%
0.53%
0.86%
0.82%
0.89%
1.04%
0.34%
Employee Cost
-
1.06
0.90
0.90
0.78
0.95
0.98
1.10
0.89
0.72
0.38
% Of Sales
-
18.06%
39.65%
23.32%
16.88%
9.99%
21.08%
15.01%
11.28%
9.35%
2.18%
Manufacturing Exp.
-
0.26
0.45
0.21
0.41
0.29
0.33
0.36
0.29
0.35
0.58
% Of Sales
-
4.43%
19.82%
5.44%
8.87%
3.05%
7.10%
4.91%
3.68%
4.55%
3.33%
General & Admin Exp.
-
0.83
0.58
0.56
0.32
0.39
0.40
0.50
0.54
0.80
1.10
% Of Sales
-
14.14%
25.55%
14.51%
6.93%
4.10%
8.60%
6.82%
6.84%
10.39%
6.32%
Selling & Distn. Exp.
-
0.23
0.05
0.02
0.17
0.01
0.03
0.09
0.05
0.34
0.66
% Of Sales
-
3.92%
2.20%
0.52%
3.68%
0.11%
0.65%
1.23%
0.63%
4.42%
3.79%
Miscellaneous Exp.
-
5.56
0.27
4.64
19.81
10.35
12.75
5.72
29.30
4.15
0.66
% Of Sales
-
94.72%
11.89%
120.21%
428.79%
108.83%
274.19%
78.04%
371.36%
53.90%
30.27%
EBITDA
-17.20
-3.37
-1.24
-2.80
-19.29
-5.64
-10.63
-4.30
-27.59
-3.79
-5.92
EBITDA Margin
-294.02%
-57.41%
-54.63%
-72.54%
-417.53%
-59.31%
-228.60%
-58.66%
-349.68%
-49.22%
-34.00%
Other Income
41.68
9.84
33.60
22.19
1.70
49.49
4.25
4.71
4.40
0.71
3.21
Interest
6.44
5.15
9.96
4.48
4.06
26.63
8.56
7.59
5.26
1.13
0.11
Depreciation
0.22
0.21
0.24
0.29
0.34
0.39
0.46
0.58
0.54
0.63
0.69
PBT
17.83
1.12
22.15
14.62
-22.00
16.83
-15.39
-7.76
-28.99
-4.84
-3.50
Tax
4.51
1.10
0.07
0.38
0.15
0.89
0.13
0.07
0.01
0.12
0.55
Tax Rate
25.29%
98.21%
0.32%
2.60%
-0.68%
5.29%
-0.84%
-0.90%
-0.03%
-2.48%
-15.71%
PAT
13.32
0.01
22.08
14.24
-22.20
15.94
-15.53
-7.84
-29.00
-4.96
-4.08
PAT before Minority Interest
13.32
0.01
22.08
14.24
-22.20
15.94
-15.53
-7.84
-29.00
-4.96
-4.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.03
PAT Margin
227.69%
0.17%
972.69%
368.91%
-480.52%
167.61%
-333.98%
-106.96%
-367.55%
-64.42%
-23.43%
PAT Growth
2,283.61%
-99.95%
55.06%
-
-
-
-
-
-
-
 
EPS
12.33
0.01
20.44
13.19
-20.56
14.76
-14.38
-7.26
-26.85
-4.59
-3.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Shareholder's Funds
-15.70
-15.70
-37.78
-55.43
-33.24
-55.63
46.10
57.46
30.49
115.38
Share Capital
10.84
10.84
10.84
7.44
7.44
7.44
7.44
7.44
27.44
27.44
Total Reserves
-26.53
-26.54
-48.62
-62.87
-40.68
-63.07
38.66
50.03
3.05
87.94
Non-Current Liabilities
138.66
130.72
129.42
128.67
122.36
172.33
93.06
74.71
80.74
6.01
Secured Loans
2.98
3.27
3.64
3.98
4.36
4.48
11.84
0.00
0.00
0.42
Unsecured Loans
3.50
0.00
2.50
3.25
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.04
0.03
0.03
0.03
0.04
0.03
0.10
0.04
80.03
0.00
Current Liabilities
4.15
2.10
5.00
5.69
5.21
11.16
7.41
5.72
9.26
33.51
Trade Payables
0.02
0.35
0.22
0.17
0.26
0.29
0.74
1.04
1.93
1.93
Other Current Liabilities
3.16
1.64
4.51
5.51
3.83
8.31
4.90
2.03
3.32
16.63
Short Term Borrowings
0.00
0.00
0.00
0.00
0.19
2.46
1.57
2.50
4.00
14.92
Short Term Provisions
0.96
0.11
0.26
0.01
0.93
0.10
0.20
0.16
0.01
0.03
Total Liabilities
127.11
117.12
96.64
78.93
94.33
127.86
146.57
137.89
120.49
154.93
Net Block
22.14
3.50
4.05
4.41
4.75
5.03
5.52
6.07
5.78
7.72
Gross Block
26.38
8.15
8.68
10.22
10.22
10.22
10.83
10.80
9.97
11.01
Accumulated Depreciation
4.25
4.65
4.64
5.81
5.47
5.19
5.31
4.73
4.19
3.29
Non Current Assets
109.40
80.25
70.33
53.26
64.65
94.78
107.22
104.69
84.60
69.03
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
86.68
76.64
66.20
48.76
59.81
89.65
101.45
98.39
78.49
46.13
Long Term Loans & Adv.
0.58
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.19
15.19
Other Non Current Assets
0.00
0.03
0.00
0.01
0.01
0.01
0.16
0.15
0.14
0.00
Current Assets
17.71
36.87
26.30
25.67
29.68
33.08
39.35
33.21
35.89
85.89
Current Investments
0.50
3.46
0.36
0.00
0.00
0.00
3.06
1.67
3.05
3.04
Inventories
14.54
15.66
16.83
17.12
19.50
22.60
23.37
27.14
27.77
32.48
Sundry Debtors
0.45
0.72
0.49
0.45
0.34
0.68
1.03
2.34
2.16
13.09
Cash & Bank
0.52
1.24
0.35
0.17
1.61
0.92
2.22
0.93
1.34
25.12
Other Current Assets
1.71
0.28
0.00
0.01
8.23
8.88
9.68
1.12
1.58
12.16
Short Term Loans & Adv.
1.67
15.51
8.26
7.92
8.15
8.74
9.26
0.71
1.14
6.48
Net Current Assets
13.57
34.76
21.30
19.98
24.46
21.92
31.95
27.49
26.64
52.39
Total Assets
127.11
117.12
96.63
78.93
94.33
127.86
146.57
137.90
120.49
154.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Cash From Operating Activity
10.94
3.53
1.80
-0.54
3.98
7.16
0.81
22.91
9.19
-7.29
PBT
1.12
22.15
14.62
-22.05
23.08
-21.64
-11.29
-28.99
-4.84
-4.08
Adjustment
2.32
-21.23
-12.80
22.53
-18.40
17.00
6.47
26.49
0.68
2.50
Changes in Working Capital
7.88
2.89
0.36
0.02
-0.59
12.10
5.88
25.62
13.56
-5.59
Cash after chg. in Working capital
11.32
3.81
2.17
0.51
4.09
7.46
1.06
23.12
9.39
-7.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.37
-0.28
-0.38
-1.04
-0.11
-0.29
-0.25
-0.21
-0.20
0.00
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
-14.14
1.06
-1.49
-3.34
-0.10
-0.21
-9.75
4.81
-23.13
0.70
Net Fixed Assets
-18.23
0.53
1.54
0.00
0.00
0.61
-0.03
-0.83
0.75
-0.88
Net Investments
-7.09
-13.54
-12.24
10.53
36.09
8.62
-7.99
-20.60
-31.96
3.18
Others
11.18
14.07
9.21
-13.87
-36.19
-9.44
-1.73
26.24
8.08
-1.60
Cash from Financing Activity
2.47
-3.70
-0.12
2.43
-3.19
-8.25
10.22
-28.13
2.19
23.64
Net Cash Inflow / Outflow
-0.72
0.89
0.19
-1.44
0.69
-1.30
1.28
-0.41
-11.75
17.06
Opening Cash & Equivalents
1.24
0.35
0.16
1.61
0.91
2.21
0.93
1.34
13.09
8.06
Closing Cash & Equivalent
0.52
1.24
0.35
0.16
1.61
0.91
2.21
0.93
1.34
25.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Book Value (Rs.)
-14.48
-14.49
-34.86
-74.52
-44.69
-74.80
61.98
77.26
14.11
128.23
ROA
0.01%
20.66%
16.22%
-25.62%
14.35%
-11.32%
-5.51%
-22.44%
-3.60%
-2.94%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-15.13%
-85.34%
-9.38%
-4.56%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
-126.43%
-0.29%
-50.22%
-4.49%
-2.81%
Fixed Asset Turnover
0.34
0.27
0.41
0.45
0.93
0.44
0.68
0.76
0.73
1.67
Receivable days
36.36
97.63
44.46
31.07
19.54
66.93
83.92
104.05
361.44
272.55
Inventory Days
938.86
2615.60
1604.11
1447.83
808.21
1802.70
1257.20
1269.88
1428.12
700.81
Payable days
56.14
90.28
243.44
32.59
32.45
100.88
142.56
96.44
56.12
39.75
Cash Conversion Cycle
919.08
2622.95
1405.13
1446.31
795.31
1768.76
1198.55
1277.50
1733.44
933.61
Total Debt/Equity
-0.44
-0.23
-0.17
-0.14
-0.14
-0.12
0.29
0.04
0.13
0.13
Interest Cover
1.22
3.22
4.26
-4.43
1.63
-0.80
-0.02
-4.51
-3.28
-30.49

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


No Latest News!

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.