NATIONAL STANDARD (INDIA) LIMITED Financials National Standard (India) Limited
Equities
NATIONSTD6
INE166R01015
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,692 INR | +0.33% |
|
-2.77% | +2.64% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 438 | 556 | 899 | 10,754 | 1,37,838 | 86,808 |
| Enterprise Value (EV) 1 | 405.7 | 545.9 | 849.8 | 10,677 | 1,37,523 | 86,798 |
| P/E ratio | 3.94 x | 11.7 x | 13.8 x | 97.3 x | 560 x | 1,053 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.23 x | 4.02 x | 16.7 x | 63.8 x | 541 x | 500 x |
| EV / Revenue | 1.14 x | 3.95 x | 15.8 x | 63.3 x | 540 x | 500 x |
| EV / EBITDA | 3.62 x | -12.2 x | -107 x | 630 x | 917 x | 5,796 x |
| EV / FCF | 0.56 x | -72.3 x | -39.4 x | -160 x | 6,951 x | -245 x |
| FCF Yield | 178% | -1.38% | -2.54% | -0.63% | 0.01% | -0.41% |
| Price to Book | 0.23 x | 0.29 x | 0.45 x | 5.08 x | 58.4 x | 35.5 x |
| Nbr of stocks (in thousands) | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| Reference price 2 | 21.90 | 27.80 | 44.95 | 537.7 | 6,892 | 4,340 |
| Announcement Date | 30/08/18 | 29/08/19 | 09/06/20 | 27/08/21 | 01/09/22 | 07/08/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 354.9 | 138.2 | 53.88 | 168.6 | 254.6 | 173.4 |
| EBITDA 1 | 112.1 | -44.62 | -7.966 | 16.94 | 150 | 14.98 |
| EBIT 1 | 111.9 | -44.86 | -10.25 | 14.52 | 148.8 | 14.93 |
| Operating Margin | 31.52% | -32.46% | -19.02% | 8.61% | 58.43% | 8.61% |
| Earnings before Tax (EBT) 1 | 171.9 | 60.08 | 82.88 | 157.5 | 339.2 | 120.2 |
| Net income 1 | 111.2 | 47.59 | 65.26 | 110.5 | 246.1 | 82.48 |
| Net margin | 31.34% | 34.43% | 121.12% | 65.57% | 96.64% | 47.55% |
| EPS 2 | 5.560 | 2.380 | 3.260 | 5.527 | 12.30 | 4.120 |
| Free Cash Flow 1 | 721.6 | -7.549 | -21.59 | -66.82 | 19.79 | -354.3 |
| FCF margin | 203.35% | -5.46% | -40.08% | -39.64% | 7.77% | -204.26% |
| FCF Conversion (EBITDA) | 643.97% | - | - | - | 13.19% | - |
| FCF Conversion (Net income) | 648.76% | - | - | - | 8.04% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 30/08/18 | 29/08/19 | 09/06/20 | 27/08/21 | 01/09/22 | 07/08/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 32.3 | 10.1 | 49.2 | 77.4 | 315 | 10.4 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 722 | -7.55 | -21.6 | -66.8 | 19.8 | -354 |
| ROE (net income / shareholders' equity) | 6.06% | 2.48% | 3.31% | 5.37% | 11% | 3.43% |
| ROA (Net income/ Total Assets) | 2.79% | -1.35% | -0.3% | 0.41% | 3.93% | 0.37% |
| Assets 1 | 3,990 | -3,516 | -21,403 | 26,893 | 6,259 | 22,070 |
| Book Value Per Share 2 | 94.60 | 97.00 | 100.0 | 106.0 | 118.0 | 122.0 |
| Cash Flow per Share 2 | 1.620 | 0.5000 | 1.260 | 0.3200 | 0.9800 | 0.5200 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 30/08/18 | 29/08/19 | 09/06/20 | 27/08/21 | 01/09/22 | 07/08/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +2.64% | 1.12B | |
| -3.22% | 24.23B | |
| -27.72% | 11.5B | |
| +7.71% | 10.76B | |
| -24.98% | 7.68B | |
| -6.60% | 6.9B | |
| +0.90% | 6.58B | |
| +3.63% | 6.56B | |
| -1.97% | 3.72B | |
| +16.88% | 3.71B |
- Stock Market
- Equities
- NATIONSTD6 Stock
- Financials National Standard (India) Limited