Northern Spirits Ltd (542628) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 542628 | NSE: | Trading | Small Cap

Northern Spirits Share Price

153.65 -1.25 -0.81%
as on 05-Dec'25 12:17

Northern Spirits Ltd (542628) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 542628 | NSE: | Trading | Small Cap

DeciZen - make an informed investing decision on Northern Spirits

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Northern Spirits stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
9.46
Market Cap:
248.6 Cr.
52-wk low:
142.5
52-wk high:
270.9

Is Northern Spirits Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Northern Spirits: 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.
Northern Spirits Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -7.9%27.5%21.4%41.4%8.7%7.1%9.8%14.3%15.1%17.7%-
Value Creation
Index
-1.61.00.52.0-0.4-0.5-0.30.00.10.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3.217.325.91101611532689051,2351,9432,091
Sales YoY Gr.-437.9%49.4%326.3%45.8%-4.9%75%238.3%36.5%57.3%-
Adj EPS -6.26.64.38.62.31.93.76.910.314.316.4
YoY Gr.-NA-35%100.7%-73.6%-18.1%102.2%85.6%48.9%38.5%-
BVPS (₹) 25.538.726.635.139.541.3455262.376.485.4
Adj Net
Profit
-0.50.5110.13.63611.116.62326
Cash Flow from Ops. 10.8-6.9-50.4-12.2-100.1-22.2-29.3-6.7-
Debt/CF from Ops. 1.92.1-0.7-0.9-3.5-5.7491.3-4.3-4.7-25.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 103.7%64.6%93.6%57.3%
Adj EPS NA44.7%56.4%38.5%
BVPS13%14.1%19.3%22.6%
Share Price - 41.6% -18.2% -22.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-9240.925.842.36.94.68.714.318.120.620.2
Op. Profit
Mgn %
-13.34.96.418.35.35.34.82.52.52.42.6
Net Profit
Mgn %
-15.73.149.12.31.92.21.21.31.21.3
Debt to
Equity
1.91.10.81.10.70.90.91.11.41.40
Working Cap
Days
1958612714617924215858564427
Cash Conv.
Cycle
70328212415219312853534311

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Northern Spirits Ltd.

Standalone Consolidated
TTM EPS (₹) 16.4 -
TTM Sales (₹ Cr.) 2,091 -
BVPS (₹.) 85.4 -
Reserves (₹ Cr.) 121 -
P/BV 1.81 -
PE 9.46 -
From the Market
52 Week Low / High (₹) 142.50 / 270.90
All Time Low / High (₹) 14.80 / 576.15
Market Cap (₹ Cr.) 249
Equity (₹ Cr.) 16.1
Face Value (₹) 10
Industry PE 36.9

Management X-Ray of Northern Spirits:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *44.8044.8044.8044.8044.8044.8044.8044.8044.8044.80
* Pledged shares as % of Promoter's holding (%)

Valuation of Northern Spirits - 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 Northern Spirits

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
Sales317261101611532689051,2351,943
Operating Expenses 41624901521452558831,2041,896
Manufacturing Costs005111315295767115
Material Costs31316761271232198141,1191,758
Employee Cost 0111222244
Other Costs 1233105491519
Operating Profit -012208813233146
Operating Profit Margin (%) -13.5%4.9%6.3%18.3%5.2%5.3%4.8%2.5%2.5%2.4%
Other Income 0000000011
Interest 00053458916
Depreciation 0000000000
Exceptional Items 0000000000
Profit Before Tax -11115548152231
Tax 0005112468
Profit After Tax -11110436111723
PAT Margin (%) -15.8%3.1%3.9%9.1%2.2%1.9%2.2%1.2%1.3%1.2%
Adjusted EPS (₹)-6.36.64.28.62.31.93.76.910.314.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%2%2%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 1264163667283100123
Share Capital 00112161616161616
Reserves 115294750566784107
Minority Interest0000000000
Debt2254543576895134168
Long Term Debt22000810842
Short Term Debt0054543505887130166
Trade Payables1331000000
Others Liabilities 4766212454
Total Liabilities 8132194108125142183239295

Fixed Assets

Gross Block45511111111121213
Accumulated Depreciation0000111112
Net Fixed Assets 45511101010101112
CWIP 0000000000
Investments 0000000000
Inventories13633393741516083
Trade Receivables14837404763107143167
Cash Equivalents 1004551071726
Others Assets 1119152618797
Total Assets 8132194108125142183239295

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 11-7-50-12-100-22-24-7
PBT -11115548152231
Adjustment 00053458916
Changes in Working Capital 10-9-71-21-18-13-45-55-54
Tax Paid -0-00-0000000
Cash Flow From Investing Activity -10-0-600-0-0-0-1
Capex -0-1-0-600-0-0-0-1
Net Investments -0100000000
Others 0000000000
Cash Flow From Financing Activity -1-0220154-31043417
Net Proceeds from Shares 100251800000
Net Proceeds from Borrowing -0-0-20082112-4-2
Interest Paid -0-0-0-5-3-4-5-8-9-16
Dividend Paid 000000000-0
Others -104-0-000-04735
Net Cash Flow -00-5-363-7-381109

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-92.8440.9325.4842.246.914.588.6614.318.0720.64
ROCE (%)-7.8827.4621.3541.378.737.149.8414.2515.117.69
Asset Turnover Ratio0.562.171.972.091.751.3125.575.867.28
PAT to CFO Conversion(x)N/A1-7-5-3-3.330-2-1.41-0.3
Working Capital Days
Receivable Days934270707910375343729
Inventory Days75315060759153191613
Payable Days74526410310000

Northern Spirits Ltd Stock News

Northern Spirits Ltd FAQs

The current trading price of Northern Spirits on 05-Dec-2025 12:17 is ₹153.7.
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 04-Dec-2025 the market cap of Northern Spirits stood at ₹248.6.
The latest P/E ratio of Northern Spirits as of 04-Dec-2025 is 9.46.
The latest P/B ratio of Northern Spirits as of 04-Dec-2025 is 1.81.
The 52-week high of Northern Spirits is ₹270.9 and the 52-week low is ₹142.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Northern Spirits is ₹2,091 ( Cr.) .

About Northern Spirits Ltd

No data to display
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.

×