NLC India Ltd - Stock Valuation and Financial Performance

BSE: 513683 | NSE: NLCINDIA | Power Generation/Distribution | Mid Cap

Neyveli Lignite Share Price

227.60 -4.70 -2.02%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Neyveli Lignite

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

NLC India stock performance -

mw4me loader
P/E Ratio (SA):
12.92
Market Cap:
31,622.3 Cr.
52-wk low:
69.8
52-wk high:
293.6

Is NLC India Ltd an attractive stock to invest in?

1. Is NLC India Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that NLC India Ltd is a below average quality company.

2. Is NLC India Ltd undervalued or overvalued?

The key valuation ratios of NLC India Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is NLC India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of NLC India Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Neyveli Lignite:

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.
NLC India 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 9.2%8.2%5.9%18.1%9.6%4%7.2%5.2%5.1%14.1%-
Value Creation
Index
-0.3-0.4-0.60.3-0.3-0.7-0.5-0.6-0.60.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5,8204,3766,6528,6538,4967,1467,9167,2509,85612,95511,884
Sales YoY Gr.--24.8%52%30.1%-1.8%-15.9%10.8%-8.4%36%31.4%-
Adj EPS 8.57.95.320.3124.910.25.95.620.617.7
YoY Gr.--6.4%-33.9%287.1%-40.8%-59.1%108.1%-42.8%-5.3%271.2%-
BVPS (₹) 82.988.77779.887.290.291.293.599.6105.6115.6
Adj Net
Profit
1,4221,3328813,1061,8416831,4198137702,8572,447
Cash Flow from Ops. 3,2118511,3148103,7614991,1684,0526,0623,479-
Debt/CF from Ops. 13.72.78.62.326.414.43.71.72.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.3%8.8%17.8%31.4%
Adj EPS 10.4%11.3%26.2%271.2%
BVPS2.7%3.9%5%6%
Share Price 14.2% 26.8% 66.7% 200.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
10.69.36.324.714.45.311.36.45.820.116
Op. Profit
Mgn %
30.543.332.939.136.621.635.126.93538.339.3
Net Profit
Mgn %
24.430.413.235.921.79.617.911.27.822.120.6
Debt to
Equity
0.20.20.30.60.71.11.31.20.70.6-
Working Cap
Days
397539370380519625575654427303114
Cash Conv.
Cycle
1921741411481591692062771385751

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 16.00%

Sales growth is growing at healthy rate in last 3 years 17.84%

Net Profit is growing at healthy rate in last 3 years 26.24%

Debt to equity has declined versus last 3 years average to 0.64

Sales growth is not so good in last 4 quarters at 7.46%

Latest Financials - NLC India Ltd.

Standalone Consolidated
TTM EPS (₹) 17.7 18.5
TTM Sales (₹ Cr.) 11,884 14,592
BVPS (₹.) 115.6 119.9
Reserves (₹ Cr.) 14,644 15,244
P/BV 1.97 1.90
PE 12.92 12.31
From the Market
52 Week Low / High (₹) 69.79 / 293.60
All Time Low / High (₹) 4.90 / 293.60
Market Cap (₹ Cr.) 31,622
Equity (₹ Cr.) 1,386.6
Face Value (₹) 10
Industry PE 20.5

Management X-Ray of Neyveli Lignite:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Neyveli Lignite

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales5,8204,3766,6528,6538,4967,1467,9167,2509,85612,955
Operating Expenses 4,0482,4804,4635,2675,3875,6125,1425,3006,4077,991
Manufacturing Costs1,519-1571,6042,0772,0341,8962,0702,0042,5413,325
Material Costs-73-205-368-4376724382-51476268
Employee Cost 2,1922,2152,2522,2953,0822,9642,8052,6892,6242,526
Other Costs 4096279751,3322035091856587661,871
Operating Profit 1,7731,8962,1893,3853,1101,5342,7741,9503,4494,964
Operating Profit Margin (%) 30.5%43.3%32.9%39.1%36.6%21.5%35.0%26.9%35.0%38.3%
Other Income 1,0617385256755879131,2171,7178061,241
Interest 182156188169205390820981784756
Depreciation 5174416416838617469581,2321,5281,420
Exceptional Items -73346-935-1,05410824-8268663-2,305
Profit Before Tax 2,0622,3839502,1542,6412,1362,2051,7222,6061,724
Tax 666804722-2157928697917121,370476
Profit After Tax 1,3961,5792282,3691,8491,2671,4141,0101,2371,248
PAT Margin (%) 24.0%36.1%3.4%27.4%21.8%17.7%17.9%13.9%12.5%9.6%
Adjusted EPS (₹)8.39.41.415.512.19.110.27.38.99.0
Dividend Payout Ratio (%)34%30%221%47%37%50%69%34%34%39%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 13,90414,87712,92612,19913,33512,51112,64012,95913,80714,639
Share Capital 1,6781,6781,6781,5291,5291,3871,3871,3871,3871,387
Reserves 12,22613,19911,24810,67011,80611,12511,25311,57212,42013,252
Minority Interest0000000000
Debt2,7742,7923,1806,5877,50811,98515,01213,3989,1118,315
Long Term Debt2,7742,7923,1665,0416,0508,31711,3709,6988,8267,817
Short Term Debt00151,5461,4583,6683,6413,700285498
Trade Payables4616319717071,5531,9881,8311,5121,0771,636
Others Liabilities 4,8234,7596,6119,69210,5829,02010,03610,53710,66810,850
Total Liabilities 21,96123,06023,68729,18532,97735,50439,51838,40634,66335,440

Fixed Assets

Gross Block14,65715,05710,29110,86112,66914,52822,11125,80326,36227,311
Accumulated Depreciation8,1868,6326371,2362,0952,8433,8035,6417,1778,579
Net Fixed Assets6,4716,4269,6549,62510,57411,68418,30820,16219,18518,732
CWIP 3,7014,4062,4575,1157,0758,8534,2111,1211,1261,012
Investments 1,6171,9341,9492,4212,4212,8243,5193,6223,9334,196
Inventories6828991,2951,8131,6891,4641,3251,4221,025834
Trade Receivables2,2042,2823,0113,7503,3664,6066,6925,6113,1293,791
Cash Equivalents 4,2593,2653,158474279317373617237200
Others Assets3,0283,8482,1635,9877,5735,7555,0905,8506,0286,674
Total Assets 21,96123,06023,68729,18532,97735,50439,51838,40634,66335,440

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 3,2118511,3148103,7614991,1684,0526,0623,479
PBT 2,2092,3831,8563,0282,6412,1362,2051,7222,6061,724
Adjustment 18933796641,4397931,5762,0422,2061,160
Changes in Working Capital 1474-862-394-237850-2022-22374842048606
Tax Paid -489-763-526-504-463-405-378-219-802-5
Cash Flow From Investing Activity -640-830-1,154-3,581-3,099-3,183-3,146-811-123-1,544
Capex -960-1,132-1,459-3,472-3,232-3,050-2,698-883-211-1,773
Net Investments -184-317-118-4720-402-696-103-311-264
Others 504619423362134269248175399492
Cash Flow From Financing Activity -1,179-1,014-32613-6722,6861,977-3,101-5,968-1,987
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -374143763,2881,8492,2363,641-1,921-872-1,009
Interest Paid -300-266-271-321-488-768-1,157-1,099-762-677
Dividend Paid -505-762-445-1,591-775-669-1,160-139-416-416
Others 0015-1,363-1,2581,88765359-3,919116
Net Cash Flow 1,392-993-167-2,759-91-1139-29-52
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)10.3910.981.6418.8614.489.811.247.899.248.78
ROCE (%)13.3814.476.5913.0413.8110.5810.989.4313.0610.33
Asset Turnover Ratio0.270.190.280.330.270.210.210.190.270.37
PAT to CFO Conversion(x)2.30.545.760.342.030.390.834.014.92.79
Working Capital Days
Receivable Days18818714514315320426031016297
Inventory Days43666066758164694526
Payable Days-2,245-974-793-7016,1162,6608,50109911,844

NLC India Ltd Stock News

NLC India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Neyveli Lignite on 28-Mar-2024 16:01 is ₹227.6.
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 28-Mar-2024 16:01 the market cap of Neyveli Lignite stood at ₹31,622.3.
The latest P/E ratio of Neyveli Lignite as of 28-Mar-2024 16:01 is 12.92.
The latest P/B ratio of Neyveli Lignite as of 28-Mar-2024 16:01 is 1.97.
The 52-week high of Neyveli Lignite is ₹293.6 and the 52-week low is ₹69.79.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Neyveli Lignite is ₹11,884 ( Cr.) .

About NLC India Ltd

NLC India Limited (formerly Neyveli Lignite Corporation Limited) is a Government Company registered under the erstwhile Companies Act, 1956 with its registered office located at Chennai and is listed with the Bombay Stock Exchange Ltd and the National Stock Exchange of India Ltd. The main activity of NLC India is Mining (Coal & Lignite) and Power Generation (Thermal and Renewable Energy). 

Business area of the company

The company is engaged in the business of mining of lignite and generation of power by using lignite as well as Renewable Energy Sources.

Awards

2014-15:

  • Productivity Award instituted by World Academy of Productivity Science (WAPS).
  • Greentech Gold Award 2014 instituted by Greentech Foundation for the best safety performance of TPS-II.
  • National Award instituted by ‘Governance Now’ for Best HR Practices (Training).
  • National Energy Conservation Award -2014 for Mine-I instituted by Bureau of Energy Efficiency.
  • IE (I) Industry Excellence Award 2014, instituted by Institution of Engineers (India).
  • First Prize in the category of Best Public Sector Undertaking Unit implementing Right to Information Act, Instituted by Public Relation Society of India (PRSI).
  • Green Rating Project (GRP) Award, instituted by the Centre for Science & Environment for Barsingsar TPS and TPS-II, Neyveli.

2015-16:

  • “Excellence in Cost Management Award 2014” from the Institute of Cost Accountants of India in recognition of cost control measures undertaken by Company.
  • “Star PSU Award” from Bureaucracy Today, for excellence in Corporate Social Responsibility in recognition of commitment and continuous engagement by Company with communities towards empowering development for a sustainable growth.
  • “Excellence in Integrated Water Resource Management Award” from Central Board of Irrigation and Power.
  • “National Golden Peacock Award for CSR-2015” from the Institution of Directors, New Delhi.
  • “Gold Award” for outstanding achievement in CSR from Greentech Foundation.

2016-17:

  • Gold Trophy & a Citation of Scope Excellence Award - Institutional Category (Maharatna/Navratna PSE’s) for the year 2011-12.
  • National award for outstanding Industrial Relations for the year 2014-15 instituted by the All India Organisation of Employers (AIOE). 
  • Golden Peacock Environment Award 2016 instituted by Institute of Directors, New Delhi in appreciation of its adoption of environment friendly technologies.

2017-18:

  • “Golden Peacock Environment Management Award” for the year 2017 in appreciation of its adoption of environment friendly technology presented in the World Congress on Environment Management.
  • Four National Awards and a Special Jury Award for Corporate video, bestowed by The Public Relations Society of India (PRSI) recognising the Company’s achievements in public relations and performance.
  • “NIPM National Award” for Best HR Practices 2017 by National Institute of Personnel Management (NIPM) for implementing modern HR strategies in the Company.
  • “Golden Peacock Award for Sustainability 2017” presented in Golden Business Meet.

2018-19:

  • Prestigious “Brands of the Decade” award, in recognition of its Vision and Mission in accordance with an exigent business model for massive expansion projects spreading across India.
  • Apex India CSR Excellence Award for its outstanding achievement in Corporate Social Responsibility at the Apex India Excellence Awards 2017 presentation.
  • Adjudged as the fastest growing Public Sector Enterprise (Navratna Category) by the Hindustan times group based on a study/survey by Price Waterhouse Cooper under the Navratna Category.
  • Bagged the prestigious Dun & Bradstreet PSU Award 2018 in the Best Growth Performance – Power Generation category.
  • Bagged the most prestigious NIPM Award for Best HR Practices in category A Organisations, NIPM Best IR Strategist Award and Best Development Programme in PSU for Middle Management at World HRD Congress, Mumbai.
  • Best Enterprise Award 2019 instituted by National WIPS Forum.

2019-20:

  • Platinum awards from GROW CARE INDIA for Environment Management.
  • 'National Project Excellence Award 2019' for successful commissioning of Clean and Green Solar Power Project
  • PRSI National Awards for outstanding contributions in the field of RTI and CSR.
  • Mine-I received the prestigious National Safety Award
  • 'Best Enterprise Award' in the Navratna category instituted by the Forum of Women in Public Sector (WIPS)
  • Apex India CSR Excellence Award 2019 in Platinum Category
  • Aqua Excellence Award 2019 for CSR
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.