Financials Nahar Poly Films Limited

Equities

NAHARPOLY

INE308A01027

Specialty Chemicals

Market Closed - Bombay S.E. 06:00:50 2024-05-03 am EDT 5-day change 1st Jan Change
203.2 INR -0.22% Intraday chart for Nahar Poly Films Limited 0.00% -9.79%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,309 924.5 640.5 2,723 13,790 5,637
Enterprise Value (EV) 1 1,526 914.5 672.9 3,298 15,515 6,866
P/E ratio 6.95 x 7.56 x 1.72 x 4.35 x 14.1 x 13 x
Yield 0.94% 1.33% 3.84% 1.35% 0.45% 0.65%
Capitalization / Revenue 0.52 x 0.35 x 0.23 x 0.9 x 2.82 x 0.78 x
EV / Revenue 0.61 x 0.34 x 0.24 x 1.09 x 3.17 x 0.95 x
EV / EBITDA 7.46 x 6.7 x 1.6 x 5.03 x 13 x 8.41 x
EV / FCF 13.2 x 3.41 x -3.08 x -5.26 x -13.2 x 9.02 x
FCF Yield 7.57% 29.3% -32.5% -19% -7.56% 11.1%
Price to Book 0.35 x 0.2 x 0.16 x 0.52 x 1.51 x 0.72 x
Nbr of stocks (in thousands) 24,588 24,588 24,588 24,588 24,588 24,588
Reference price 2 53.25 37.60 26.05 110.8 560.8 229.2
Announcement Date 8/27/18 8/28/19 9/4/20 9/1/21 7/27/22 8/29/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 2,520 2,657 2,772 3,035 4,889 7,232
EBITDA 1 204.7 136.4 421.7 656.1 1,193 816.8
EBIT 1 61.18 114.8 399.6 637.4 1,129 494.4
Operating Margin 2.43% 4.32% 14.41% 21% 23.09% 6.84%
Earnings before Tax (EBT) 1 172.4 160.4 489.2 797.1 1,264 541.7
Net income 1 151.7 122.3 372.8 626.1 977.1 432
Net margin 6.02% 4.6% 13.44% 20.63% 19.98% 5.97%
EPS 2 7.657 4.973 15.16 25.47 39.74 17.57
Free Cash Flow 1 115.6 268.2 -218.6 -626.6 -1,172 761.6
FCF margin 4.59% 10.09% -7.88% -20.65% -23.98% 10.53%
FCF Conversion (EBITDA) 56.45% 196.59% - - - 93.25%
FCF Conversion (Net income) 76.16% 219.34% - - - 176.3%
Dividend per Share 2 0.5000 0.5000 1.000 1.500 2.500 1.500
Announcement Date 8/27/18 8/28/19 9/4/20 9/1/21 7/27/22 8/29/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 217 - 32.4 575 1,725 1,230
Net Cash position 1 - 9.97 - - - -
Leverage (Debt/EBITDA) 1.059 x - 0.0767 x 0.8757 x 1.446 x 1.505 x
Free Cash Flow 1 116 268 -219 -627 -1,172 762
ROE (net income / shareholders' equity) 3.88% 2.68% 8.79% 13.7% 13.6% 5.11%
ROA (Net income/ Total Assets) 0.9% 1.5% 5.73% 7.54% 7.85% 2.91%
Assets 1 16,881 8,135 6,508 8,309 12,443 14,843
Book Value Per Share 2 153.0 186.0 159.0 214.0 371.0 317.0
Cash Flow per Share 2 0.1700 0.4100 0.1400 0.3800 0.2500 0.0300
Capex 1 9.59 8.48 212 1,522 1,010 76.6
Capex / Sales 0.38% 0.32% 7.63% 50.15% 20.66% 1.06%
Announcement Date 8/27/18 8/28/19 9/4/20 9/1/21 7/27/22 8/29/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. NAHARPOLY Stock
  4. Financials Nahar Poly Films Limited