Nayara Energy Ltd (ESSAROIL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500134 | NSE: ESSAROIL | Refineries | Mid Cap

BSE Share Price
Not Listed

Nayara Energy Ltd (ESSAROIL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500134 | NSE: ESSAROIL | Refineries | Mid Cap

DeciZen - make an informed investing decision on Nayara Energy

Based on:

M-Cap below 100cr DeciZen not available

Nayara Energy stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
36.99
Market Cap:
38,094.6 Cr.
52-wk low:
260.5
52-wk high:
263.3

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Nayara Energy: Login to view analysis.

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.
Nayara Energy Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 14%9.1%8%7.4%11.6%5.7%9.6%42.4%38.8%17.2%-
Value Creation
Index
0.3-0.2-0.4-0.40.0-0.5-0.22.82.50.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 52,59760,86970,86185,67685,58062,74193,8881,17,0961,32,6521,28,87693,888
Sales YoY Gr.-15.7%16.4%20.9%-0.1%-26.7%49.6%24.7%13.3%-2.9%-
Adj EPS 16.618.813.16.419.43.58.16681.4427.1
YoY Gr.-13.4%-30.3%-51.1%202.5%-82.1%134.3%711.9%23.2%-48.4%-
BVPS (₹) 126.1117.3118.9124127.1138.7145.8205.4292.2335.835.6
Adj Net
Profit
2,4082,8071,9589572,8945171,2129,83912,1266,2561,030
Cash Flow from Ops. 7,1509,1347,9001,14712,5891,8354,82917,0292422,460-
Debt/CF from Ops. 4.32.9313.50.972.10.548.65.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.5%8.5%11.1%-2.9%
Adj EPS 10.9%16.7%72.8%-48.4%
BVPS11.5%21.4%32.1%15%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
20.315.711.15.315.52.65.737.632.713.43.8
Op. Profit
Mgn %
11.913.88.24.17.24.45.315.314.68.99.6
Net Profit
Mgn %
4.64.62.81.13.40.81.38.49.14.91.1
Debt to
Equity
1.71.51.30.80.60.60.50.30.30.3-
Working Cap
Days
2012071175552545249465190
Cash Conv.
Cycle
-63-63-46-15-6-25-14-14-311-29

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Nayara Energy Ltd.

Standalone Consolidated
TTM EPS (₹) 7.1 6.4
TTM Sales (₹ Cr.) 93,888 93,889
BVPS (₹.) 35.6 148.8
Reserves (₹ Cr.) 3,715 20,135
P/BV 7.37 1.76
PE 36.99 41.36
From the Market
52 Week Low / High (₹) 260.50 / 263.30
All Time Low / High (₹) 3.05 / 360.00
Market Cap (₹ Cr.) 38,095
Equity (₹ Cr.) 1,450.7
Face Value (₹) 10
Industry PE 24.2

Management X-Ray of Nayara Energy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *66.8951.3571.5471.5471.5471.5471.5471.5471.5455.50
* Pledged shares as % of Promoter's holding (%)

Valuation of Nayara Energy - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Nayara Energy

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales52,596.8660,869.0570,861.4085,676.2085,579.9062,74193,8881,17,095.601,32,651.601,28,876.20
Operating Expenses 46,878.5152,530.6365,470.1582,897.2079,856.2060,068.4089,133.9099,534.601,13,335.401,17,739.70
Manufacturing Costs2,129.841,823.381,971.651,709.201,533.601,264.801,966.502,442.302,512.402,575.70
Material Costs42,418.9148,609.6959,627.0876,467.8074,642.4055,908.6083,793.7093,289.301,06,763.801,10,620.80
Employee Cost 319.32421.70467.44526.70698.10670.20760.70831.801,040.201,014.40
Other Costs 2,010.441,675.863,403.984,193.502,982.102,224.802,6132,971.203,0193,528.80
Operating Profit 5,718.358,338.425,391.252,7795,723.702,672.604,754.1017,56119,316.2011,136.50
Operating Profit Margin (%) 10.9%13.7%7.6%3.2%6.7%4.3%5.1%15.0%14.6%8.6%
Other Income 2,288.302,849.261,231.601,718.70680.701,055.50313.40750.20931.601,107.10
Interest 2,682.173,765.682,750.122,232.902,736.702,085.301,783.202,161.902,142.301,690.80
Depreciation 1,573.191,680.991,403.091,548.902,217.601,918.301,935.303,394.901,991.302,121.30
Exceptional Items -712.77-5,251.19-1,814.56-177.30-454.4000000
Profit Before Tax 3,038.52489.82655.08538.60995.70-275.501,34912,754.4016,114.208,431.50
Tax 1,498.85954.28282.37194.40-1,522.60-742319.103,162.804,0292,370.20
Profit After Tax 1,539.67-464.46372.71344.202,518.30466.501,029.909,591.6012,085.206,061.30
PAT Margin (%) 2.9%-0.8%0.5%0.4%2.9%0.7%1.1%8.2%9.1%4.7%
Adjusted EPS (₹)10.6-3.12.52.316.93.16.964.481.140.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 18,305.8617,502.8417,737.2818,505.1018,967.1020,685.1021,748.2030,633.5043,56750,076.20
Share Capital 1,467.271,507.161,507.161,507.201,507.201,507.201,507.201,507.201,507.201,507.20
Reserves 16,838.5915,995.6816,230.1216,997.9017,459.9019,177.9020,24129,126.3042,059.8048,569
Minority Interest0000000000
Debt29,122.2424,208.2721,917.7214,677.2010,757.309,588.509,245.507,510.9011,155.4011,779.50
Long Term Debt17,868.1414,056.6114,578.678,9379,8807,255.907,507.206,6718,1908,071.70
Short Term Debt11,254.1010,151.667,339.055,740.20877.302,332.601,738.30839.902,965.403,707.80
Trade Payables25,309.5626,159.0517,197.109,271.809,641.4011,754.9017,008.5014,584.9011,469.906,754.80
Others Liabilities 13,853.0517,147.6611,993.1427,827.8036,331.6034,459.9033,058.1030,988.5021,485.2016,397.50
Total Liabilities 86,590.7185,017.8268,845.2470,281.9075,697.4076,488.4081,060.3083,717.8087,677.5085,008

Fixed Assets

Gross Block42,411.4742,372.6642,551.9747,546.7067,15167,553.4067,955.8068,670.7069,26474,861.40
Accumulated Depreciation2,144.413,508.784,894.315,672.508,375.7010,020.8011,892.5014,204.4016,184.1017,904.20
Net Fixed Assets 40,267.0638,863.8837,657.6641,874.2058,775.3057,532.6056,063.3054,466.3053,079.9056,957.20
CWIP 3,624.82400.04367.52476.10525.20899.602,272.904,054.805,4211,796
Investments 1,139.23147.0213,990.9810,610.5000.402.701,782.80378960.60
Inventories3,942.506,985.627,305.319,4695,928.109,344.8012,350.309,595.3010,393.3010,114.70
Trade Receivables15,626.5417,464.912,927.033,689.101,270.301,967.905,086.605,223.807,319.704,759
Cash Equivalents 1,587.893,366.753,442.611,106.104,107.504,169.702,328.606,915.906,003.705,849.30
Others Assets 20,402.6717,789.603,154.133,056.905,0912,573.402,955.901,678.905,081.904,571.20
Total Assets 86,590.7185,017.8268,845.2470,281.9075,697.4076,488.4081,060.3083,717.8087,677.5085,008

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 7,150.029,133.547,899.801,146.7012,588.601,834.504,828.8017,028.80242.302,460.30
PBT 2,787.44-1,718.67562.81538.60995.70-275.501,34912,754.4016,114.208,431.50
Adjustment 3,359.3011,402.244,298.642,934.604,4104,182.103,634.205,709.703,552.503,117.50
Changes in Working Capital 1088.89-306.433193.4-2198.57300-2513.7-422.8-593.9-15148.3-6878.4
Tax Paid -85.61-243.60-155.05-128-117.10441.60268.40-841.40-4,276.10-2,210.30
Cash Flow From Investing Activity -6,481.36-1,616.52-1,443.30355.30-694.30-425.60-1,920.50-4,718.30-6,597.10-1,468.70
Capex -1,126.10-497.86-408.75-1,525.90-503.80-795.80-1,685.80-3,774.20-1,859.80-2,276.40
Net Investments 439.9525.893,591.991,660.80-356.70244.50-326.90-1,067.10-5,120.40249.30
Others -5,795.21-1,144.55-4,626.54220.40166.20125.7092.20123383.10558.40
Cash Flow From Financing Activity -1,008.21-5,910.57-5,627.36-3,630.40-9,468.20-1,048.90-5,129.40-7,011.701,675.50-1,140.30
Net Proceeds from Shares 7.95000000000
Net Proceeds from Borrowing 2,866.33-970.45-891.06185.50-2,273.20-308.80-2,420.60-1,136.3000
Interest Paid -2,537.37-3,896.29-2,151.86-2,056.60-2,392.50-1,663.70-1,476.10-2,119.50-1,916.10-1,761.70
Dividend Paid 0000000000
Others -1,345.12-1,043.83-2,584.44-1,759.30-4,802.50923.60-1,232.70-3,755.903,591.60621.40
Net Cash Flow -339.551,606.45829.14-2,128.402,426.10360-2,221.105,298.80-4,679.30-148.70

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)13.91-2.62.121.913.452.354.8636.6532.5912.95
ROCE (%)14.049.137.967.3611.585.659.5942.3938.8417.15
Asset Turnover Ratio0.860.841.111.421.371.151.531.681.811.74
PAT to CFO Conversion(x)4.64N/A21.23.3353.934.691.780.020.41
Working Capital Days
Receivable Days828444129711141515
Inventory Days27283031283233292325
Payable Days19019313363467063624530

Nayara Energy Ltd Stock News

Nayara Energy Ltd FAQs

The current trading price of Nayara Energy 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 31-Dec-1969 the market cap of Nayara Energy stood at ₹38,094.6.
The latest P/E ratio of Nayara Energy as of 31-Dec-1969 is 36.99.
The latest P/B ratio of Nayara Energy as of 31-Dec-1969 is 7.37.
The 52-week high of Nayara Energy is ₹263.3 and the 52-week low is ₹260.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Nayara Energy is ₹93,888 ( Cr.) .

About Nayara Energy Ltd

Nayara Energy (formerly known as Essar Oil) is an integrated downstream company of international scale with strong presence across the hydrocarbon value chain from refining to retail. It operates in India, driven by a relentless commitment to fuel the nation's energy aspirations. It caters to the need for reliable and safe mobility across the length and breadth of the country. It has adopted a phase wise asset development strategy to enter the petrochemicals sector which will be a significant step in its crude to chemicals journey. It operates India’s fastest-growing private fuel station network, offering high-quality products to customers across the country. The company is fully committed to innovating and developing products that meet customer needs.

Located on the West Coast of India in Vadinar, its proximity to the Middle East crude hub and the Suez Canal ensures optimal sourcing and export logistics. The refinery is positioned along a major maritime route, facilitating seamless access to domestic and international markets across the Middle East, Africa and Southeast Asia. The company’s Vadinar Refinery is capable of processing some of the toughest crudes and yet produces high quality Euro IV and Euro VI grade products that meet international standards and Euro VI equivalent Bharat Stage (BS VI) compliant fuels for the domestic market.

The company is committed to provide safe operations and workplaces, to protect the health and safety of its employees and contractors, as well as to mitigate the environmental impact of its operations.

Business area of the company

The company operates India’s fastest-growing private fuel station network, offering high-quality products to customers across the country. The company is fully committed to innovating and developing products that meet customer needs. It has adopted a phase wise asset development strategy to enter into the petrochemicals sector which will be a significant step in its crude to chemicals journey. The company’s Vadinar Refinery is capable of processing some of the toughest crudes and yet produces high quality Euro IV and Euro VI grade products that meet international standards and Euro VI equivalent Bharat Stage (BS VI) compliant fuels for the domestic market.

Products of the company

  • Liquefied Petroleum Gas (LPG)
  • Naphtha
  • Motor Spirit (MS)
  • Mineral Turpentine Oil (MTO)
  • Ultra-Low Sulfur Diesel (ULSD)
  • High Speed Diesel (HSD)
  • Vacuum Gas Oil (VGO)
  • Sulphur
  • Petcoke
  • Polypropylene

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×