NOCIL | GRAUER & WEIL | NOCIL/ GRAUER & WEIL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 38.5 | 30.4 | 126.8% | View Chart |
P/BV | x | 3.0 | 6.2 | 48.0% | View Chart |
Dividend Yield | % | 1.1 | 0.9 | 126.0% |
NOCIL GRAUER & WEIL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
NOCIL Mar-23 |
GRAUER & WEIL Mar-23 |
NOCIL/ GRAUER & WEIL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 295 | 110 | 267.6% | |
Low | Rs | 199 | 54 | 368.6% | |
Sales per share (Unadj.) | Rs | 97.0 | 43.2 | 224.3% | |
Earnings per share (Unadj.) | Rs | 9.0 | 5.0 | 179.6% | |
Cash flow per share (Unadj.) | Rs | 12.3 | 5.9 | 209.9% | |
Dividends per share (Unadj.) | Rs | 3.00 | 0.80 | 375.0% | |
Avg Dividend yield | % | 1.2 | 1.0 | 124.7% | |
Book value per share (Unadj.) | Rs | 92.8 | 30.0 | 309.7% | |
Shares outstanding (eoy) | m | 166.64 | 226.71 | 73.5% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 2.5 | 1.9 | 134.1% | |
Avg P/E ratio | x | 27.6 | 16.5 | 167.4% | |
P/CF ratio (eoy) | x | 20.1 | 14.0 | 143.3% | |
Price / Book Value ratio | x | 2.7 | 2.7 | 97.1% | |
Dividend payout | % | 33.5 | 16.1 | 208.8% | |
Avg Mkt Cap | Rs m | 41,152 | 18,613 | 221.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 875 | 940 | 93.0% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 16,166 | 9,804 | 164.9% | |
Other income | Rs m | 62 | 220 | 28.4% | |
Total revenues | Rs m | 16,228 | 10,024 | 161.9% | |
Gross profit | Rs m | 2,527 | 1,523 | 165.9% | |
Depreciation | Rs m | 557 | 198 | 281.1% | |
Interest | Rs m | 12 | 25 | 47.4% | |
Profit before tax | Rs m | 2,021 | 1,520 | 133.0% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 529 | 390 | 135.7% | |
Profit after tax | Rs m | 1,492 | 1,130 | 132.0% | |
Gross profit margin | % | 15.6 | 15.5 | 100.6% | |
Effective tax rate | % | 26.2 | 25.7 | 102.0% | |
Net profit margin | % | 9.2 | 11.5 | 80.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 8,813 | 6,381 | 138.1% | |
Current liabilities | Rs m | 1,711 | 2,223 | 76.9% | |
Net working cap to sales | % | 43.9 | 42.4 | 103.6% | |
Current ratio | x | 5.2 | 2.9 | 179.5% | |
Inventory Days | Days | 58 | 31 | 188.6% | |
Debtors Days | Days | 781 | 684 | 114.2% | |
Net fixed assets | Rs m | 9,758 | 3,161 | 308.7% | |
Share capital | Rs m | 1,666 | 227 | 735.0% | |
"Free" reserves | Rs m | 13,797 | 6,565 | 210.1% | |
Net worth | Rs m | 15,464 | 6,792 | 227.7% | |
Long term debt | Rs m | 0 | 1 | 0.0% | |
Total assets | Rs m | 18,571 | 9,543 | 194.6% | |
Interest coverage | x | 169.4 | 61.0 | 277.5% | |
Debt to equity ratio | x | 0 | 0 | 0.0% | |
Sales to assets ratio | x | 0.9 | 1.0 | 84.7% | |
Return on assets | % | 8.1 | 12.1 | 66.9% | |
Return on equity | % | 9.6 | 16.6 | 58.0% | |
Return on capital | % | 13.1 | 22.7 | 57.8% | |
Exports to sales | % | 29.7 | 0 | - | |
Imports to sales | % | 18.0 | 9.4 | 191.2% | |
Exports (fob) | Rs m | 4,797 | NA | - | |
Imports (cif) | Rs m | 2,902 | 921 | 315.3% | |
Fx inflow | Rs m | 4,797 | 634 | 756.6% | |
Fx outflow | Rs m | 2,923 | 955 | 306.2% | |
Net fx | Rs m | 1,874 | -321 | -584.5% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 2,820 | 1,135 | 248.4% | |
From Investments | Rs m | -2,168 | -1,111 | 195.2% | |
From Financial Activity | Rs m | -538 | -235 | 228.5% | |
Net Cashflow | Rs m | 114 | -211 | -54.0% |
Indian Promoters | % | 33.8 | 69.1 | 49.0% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 11.3 | 1.0 | 1,163.9% | |
FIIs | % | 7.8 | 1.0 | 817.9% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 66.2 | 31.0 | 213.8% | |
Shareholders | 171,496 | 49,450 | 346.8% | ||
Pledged promoter(s) holding | % | 13.1 | 0.0 | - |
Compare NOCIL With: PIDILITE INDUSTRIES SRF BALAJI AMINES YASHO INDUSTRIES GHCL
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | NOCIL | GRAUER & WEIL | S&P BSE OIL & GAS |
---|---|---|---|
1-Day | 0.49% | -0.05% | 0.29% |
1-Month | 12.35% | 4.05% | 5.62% |
1-Year | 30.12% | 63.94% | 60.10% |
3-Year CAGR | 16.69% | 64.12% | 25.67% |
5-Year CAGR | 15.36% | 30.38% | 13.77% |
* Compound Annual Growth Rate
Here are more details on the NOCIL share price and the GRAUER & WEIL share price.
Moving on to shareholding structures...
The promoters of NOCIL hold a 33.8% stake in the company. In case of GRAUER & WEIL the stake stands at 69.1%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of NOCIL and the shareholding pattern of GRAUER & WEIL.
Finally, a word on dividends...
In the most recent financial year, NOCIL paid a dividend of Rs 3.0 per share. This amounted to a Dividend Payout ratio of 33.5%.
GRAUER & WEIL paid Rs 0.8, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of NOCIL, and the dividend history of GRAUER & WEIL.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.