Nakoda Ltd - Stock Valuation and Financial Performance

BSE: 521030 | NSE: NAKODA | Textile - Manmade Fibres | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Nakoda

M-Cap below 100cr DeciZen not available

Nakoda stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
1.5 Cr.
52-wk low:
0.2
52-wk high:
0.2

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Nakoda:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 13.2%12.4%8.6%6.2%5.1%5.2%-24.5%-8.7%-5.2%-38.5%-
Value Creation
Index
-0.1-0.1-0.4-0.6-0.6-0.6NANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7799861,2752,0062,3842,7641,18234.432.42.20
Sales YoY Gr.-26.6%29.3%57.3%18.8%16%-57.3%-97.1%-5.8%-93.3%-
Adj EPS 2.13.42.62.432.5-19.1-4.9-2.6-15.8-2.8
YoY Gr.-60.7%-23%-6.5%22.5%-17.7%-877.2%NANANA-
BVPS (₹) 11.314.418.519.622.320.3-0.7-11.2-13.9-29.8-31.9
Adj Net
Profit
13.322.532.948.459.373.8-574-146-79.3-475-85
Cash Flow from Ops. -11.3-13.847.768.5-42.1-230-69.6-10.56.2-2.2-
Debt/CF from Ops. -11.7-211117.4-37.2-7.9-20.7-180.4307.1-869.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -47.9%-75.3%-87.7%-93.3%
Adj EPS -225.1%-239.6%NANA
BVPS-211.3%-205.9%NANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
18.426.518.314.813.812.8-218.580.42172.69.2
Op. Profit
Mgn %
4.455.45.85.96.1-28.2-501-0.8-18003.2NAN
Net Profit
Mgn %
1.72.32.62.42.52.7-48.6-422.7-244.4-21694.4-INF
Debt to
Equity
1.932.23.13.53-72.5-5.6-4.5-2.1-
Working Cap
Days
10611611711414417034711,44511,1601,32,7870
Cash Conv.
Cycle
10311011211014016031310,2479,9361,15,2620

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Nakoda Ltd.

Standalone Consolidated
TTM EPS (₹) -2.8 -15.9
TTM Sales (₹ Cr.) 0 2.2
BVPS (₹.) -31.9 -29.8
Reserves (₹ Cr.) -1,106 -1,042
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.19 / 0.19
All Time Low / High (₹) 0.15 / 23.30
Market Cap (₹ Cr.) 1.5
Equity (₹ Cr.) 150
Face Value (₹) 5
Industry PE 30.1

Management X-Ray of Nakoda:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *4.544.584.584.584.544.544.544.544.584.58
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'08Dec'09Dec'10Dec'11Dec'12Dec'13Mar'15Mar'16Mar'17Mar'18
Sales778.95986.271,275.242,006.282,383.682,764.401,477.1334.4432.432.19
Operating Expenses 744.36936.921,205.871,891.012,243.872,594.921,893.56207.0632.68396.24
Manufacturing Costs35.6141.1846.0278.1189.2796.5272.092.038.700.43
Material Costs700.11889.441,151.841,799.222,137.612,478.141,536.75179.2420.822.97
Employee Cost 2.592.873.826.057.027.9410.282.282.460.37
Other Costs 6.053.424.197.649.9612.32274.4323.520.71392.47
Operating Profit 34.5949.3569.37115.27139.81169.48-416.43-172.62-0.25-394.05
Operating Profit Margin (%) 4.4%5.0%5.4%5.7%5.9%6.1%-28.2%-501.0%-0.8%-18,003.2%
Other Income 2.503.544.4178.8214.9020.6312.432.060.22
Interest 15.6220.1424.9835.6546.6061.66276.050.280.030.01
Depreciation 4.775.397.7324.8326.5330.0344.8484.5880.4680.36
Exceptional Items 000000000-2.17
Profit Before Tax 16.6927.3741.0761.7875.5092.70-716.69-245.05-78.68-476.37
Tax 3.254.657.9213.1515.9218.550-106.0100
Profit After Tax 13.4422.7233.1548.6459.5974.16-716.69-139.04-78.68-476.37
PAT Margin (%) 1.7%2.3%2.6%2.4%2.5%2.7%-48.5%-403.0%-242.0%-21,763.8%
Adjusted EPS (₹)2.13.42.62.53.02.5-23.9-4.6-2.6-15.9
Dividend Payout Ratio (%)7%5%10%10%8%12%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'08Dec'09Dec'10Dec'11Dec'12Dec'13Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 71.4795.32238.38389.25443.07608.30-24.86-337.35-416.06-892.43
Share Capital 15.7816.6063.2099.2099.20150150150150150
Reserves 55.6978.72175.18290.05343.87458.30-174.86-487.35-566.06-1,042.43
Minority Interest0000000000
Debt132.11288.91523.701,194.531,567.141,814.901,802.571,888.041,888.481,888.37
Long Term Debt132.11288.91523.70341.36518.09423.571,794.811,887.591,887.591,887.59
Short Term Debt000853.171,049.051,391.337.770.450.890.78
Trade Payables164.27221.75306.840.841.041.0724.6310.599.227.07
Others Liabilities 10.588.3443.3218.4156.34108.4319.98-87.71-87.97-86.55
Total Liabilities 378.43614.321,112.231,603.032,067.592,532.691,822.331,473.571,393.66916.45

Fixed Assets

Gross Block96.91138.83447.25484.33699.05699.23699.02696.87696.72692.06
Accumulated Depreciation36.4441.8249.5574.38100.91130.60175.20320.98401.32476.86
Net Fixed Assets60.4897397.70409.94598.14568.63523.82375.89295.41215.20
CWIP 5.0776.3732.4583.9936.4453.2153.5253.5251.3251.32
Investments 0.040.598.1511.8228.1828.6270.9448.0649.9247.75
Inventories58.7477.20108.64246.05437.51528.518.1914.0314.9112.88
Trade Receivables207.50277.17356.75580.90709.42977.091,047.16868.59873.70481.33
Cash Equivalents 35.4565.04187.91245.10225.22244.733.976.593.403.24
Others Assets11.1620.9620.6325.2332.68131.89114.75106.89105.01104.74
Total Assets 378.43614.321,112.231,603.032,067.592,532.691,822.331,473.571,393.66916.45

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'08Dec'09Dec'10Dec'11Dec'12Dec'13Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity -11.34-13.7647.7068.49-42.09-230.33-86.97-10.476.15-2.17
PBT 13.4422.7233.1549.4260.4075.02-716.69-245.05-78.68-474.20
Adjustment 20.3925.5332.7160.4874.1392.69320.8979.4679.8878.20
Changes in Working Capital -29.64-41.679.12-6.77-131.04-337.39463.2155.134.96393.83
Tax Paid 000000-156.37000
Cash Flow From Investing Activity -16.02-113.76-272.07-92.28-183.53-17.97-39.8510.640.512.02
Capex -4.06-41.91-308.43-37.08-214.72-0.76-0.3210.342.35-0.15
Net Investments -6.89-0.55-7.56-3.67-16.36-0.44-42.320.30-1.850
Others -5.07-71.3043.92-51.5347.55-16.772.78002.17
Cash Flow From Financing Activity 33.75157.12347.2480.98205.75267.81-113.952.45-9.84-0.01
Net Proceeds from Shares -6.60-1.20143.308126.4097.400000
Net Proceeds from Borrowing 000000-197.48000
Interest Paid 0000000-0.28-0.030.01
Dividend Paid -0.88-1.17-3.67-5.76-5.76-10.5310.53000
Others 41.22159.49207.615.75185.11180.94732.73-9.81-0.01
Net Cash Flow 6.4029.59122.8757.19-19.8819.51-240.772.62-3.19-0.16
PARTICULARSDec'08Dec'09Dec'10Dec'11Dec'12Dec'13Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)20.5527.2420.1715.6214.3214.11N/AN/AN/AN/A
ROCE (%)17.5916.0911.318.236.756.81N/AN/AN/AN/A
Asset Turnover Ratio2.442.071.551.581.41.310.680.020.020
PAT to CFO Conversion(x)-0.84-0.611.441.41-0.71-3.11N/AN/AN/AN/A
Working Capital Days
Receivable Days828686809110225009,8050
Inventory Days212425304858661181632,317
Payable Days0000003361741,002

Nakoda Ltd Stock News

Nakoda Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Nakoda on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Nakoda stood at ₹1.50.
The latest P/E ratio of Nakoda as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Nakoda as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Nakoda is ₹0.19 and the 52-week low is ₹0.19.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Nakoda is ₹0.00 ( Cr.) .

About Nakoda Ltd

Nakoda earlier known as Nakoda Textile Industries Ltd. was incorporated on August 13, 1984. It became a deemed public company by virtue of Sec. 43 A of Companies Act 1956 on August 17, 1989. By means of resolution passed by the company in annual general meeting held on 16th September 1991, company was converted into public company.

The company was engaged in trading of yarn for years since incorporation and estabished it's own texturising plant at Silvassa in the Union Territory of Dadra & Nagar Haveli in February 1986. It was engaged in processing of polyester yarn like texturising & twisting. It’s licensed capacity & installed capacity of texturising was 708 M.T. and twisting was 525 M.T. in 1991. The texturising capacity was then expanded to 2658 M.T. by adding new texturising machines. The expansion plant was set up at village Karanj.

The company embarked upon integrated plan of POY spinning with an installed capacity of 6000 MTPA, initially. POY spinning lines alongwith other machineries were erected at the site and commercial production commenced in March 1997. The company then discontinued trading activity in grey cloth. Gradually, POY capacity was enhanced to 12500 MTPA by installation of balancing equipements, increasing productivity, introducing cost control and developing capabilities of human resources.

The company made its maiden public issue of fully convertible debentures aggregating to Rs. 600 lacs in the year 1992. A preferential allotment of equity shares aggregating to Rs. 494.50 lacs was made in the year 1997. With this allotment the total paid up equity capital was Rs. 1100 lacs. The shares are listed at Bombay Stock Exchange.

In the year 1999 the company was successful in acquiring plant and machineries of Garware Nylons Ltd. (in Liqn.) Pune. It has enhanced its POY production capacity to 21600 MTPA in the year 2001. Further company also acquired POY production facilities of Indian Organic Chemicals Ltd., Chennai. The equipements of same where used at Surat plant for further expansion and to enchance production. In the year 2004 POY spinning capacity was expanded to 31000 MTPA.

In the year 2007 company undertook expansion envisaging addition of 20,000 MTPA of fully drawn yarn (FDY) to the existing capacity. The FDY plant became fully operational in November 2007. FDY is expected to improve both, the top and bottom line of the company significantly as FDY is a more value added product. Unlike POY which has to be texturised  before conversion to fabrics. FDY can be directly used for weaving.

In 2010 the name of the Company was changed from Nakoda Textile Industries Ltd to Nakoda
In 2011 NakodaTextIn - Nakoda commences 5.25 MW Wind Power at Ratlam, MP
Clean Energy (Completed at a cost of Rs. 32 Cr.)
Phase II- Expansion (Completed at a cost of Rs. 234 Cr.)

Product range of the company includes:

  • POY
  • FDY
  • PFY

Achievements/ recognition:

  • Nakoda Textile Industries is an ISO 9001-2000 certified company
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.