Unlisted Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 510.00 (0.99 %) apl metals 40.00 (-2.44 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 375.00 (-1.32 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 24.50 (2.08 %) capgemini 14,600.00 (-1.02 %) care health 185.00 (-1.60 %) carrier aircon 550.00 (0.92 %) cial 470.00 (-1.05 %) csk 198.00 (-0.50 %) dalmia refract 270.00 (-1.82 %) dfm foods 467.00 dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) flipkart india 231,001.00 (0.00 %) frick india 3,500.00 (-1.41 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 296.00 (-1.00 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,210.00 (-1.22 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 900.00 (-2.17 %) hero fincorp 1,980.00 (-0.50 %) hexaware 985.00 (-0.51 %) hicks 1,600.00 (1.59 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,200.00 (1.41 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 156.00 (-1.27 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,100.00 (-1.59 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,430.00 (-0.69 %) infinite computer 405.00 (1.25 %) inkel 22.50 (-2.17 %) jana small finance bank 75.00 kel 575.00 (0.88 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 45.00 (-2.17 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 875.00 (0.57 %) martin & harris 820.00 (-1.20 %) matrix gas 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 435.00 (1.16 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,400.00 (2.13 %) mohfl 13.25 (-1.85 %) msei 1.80 (-2.70 %) msil 34.00 (3.03 %) nayara energy 690.00 (1.47 %) nayara energy ncd 320.00 (1.59 %) ncdex 200.00 (-0.99 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 1,850.00 (-2.63 %) onix renewable 16,000.00 (6.67 %) orbis financial 400.00 (-1.23 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-1.85 %) panasonic appliances 262.00 (0.77 %) paymate india 500.00 (-1.96 %) pharmeasy 8.50 (3.03 %) pharmed limited 620.00 (0.81 %) philips domestic 675.00 (-1.46 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 265.00 (1.92 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 480.00 (-2.04 %) resins plastics 525.00 (-0.94 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 300.00 (-3.23 %) sab miller 535.00 (0.94 %) sbi amc 2,650.00 (-1.12 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 275.00 (-3.51 %) sterlite power 590.00 (-1.67 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 900.00 (-1.10 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 445.00 (-1.11 %) vivriti capital 1,040.00 (-0.95 %)
×

NCL Buildtek Annual Reports, Balance Sheet and Financials

NCL Buildtek Limited (NCL Buildtek) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
NCL Buildtek Limited

 NCL Buildtek Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-Current Assets:

 

 

Property, Plant and Equipment

16,214.32

15,399.15

Capital Work in Progress 

234.53

741.60

Intangible Assets 

5.78

8.15

Right-of-use Assets

626.65

633.32

Investments

3,849.42

3,053.95

Other Financial Assets

262.79

128.03

Trade Receivables

664.45

884.04

Other Non-current Assets 

131.70

-

Goodwill on Consolidation

49.54

49.54

Current Assets:

 

 

Inventories 

6,143.50

5,887.73

Trade Receivables 

8,709.31

8,443.29

Cash and Cash Equivalents 

268.78

265.04

Bank Balances

910.45

998.56

Others Financial Assets

1,726.13

571.13

Current Tax Assets

288.05

118.76

Other Current Assets 

1,774.02

2,231.37

Total Assets

41,859.42

39,413.66

Equity

 

 

Equity Share Capital 

1,156.97

1,156.97

Other Equity 

18,103.52

15,801.00

Non-Current Liabilities:

 

 

Borrowings 

2,636.18

4,931.89

Provisions 

1,024.21

826.05

Deferred Tax Liabilities (Net) 

1,346.46

1,456.60

Current Liabilities:

 

 

Borrowings 

5,930.59

4,563.00

Trade Payables 

 

 

Dues to MSMEs

340.00

416.79

Dues to Others

3,074.99

3,222.54

Current Maturities

3,026.90

2,832.87

Other Financial Liabilities

3,667.70

3,136.22

Provisions 

127.36

112.26

Other Current Liabilities 

1,424.54

957.49

Total Equity and Liabilities

41,859.42

39,413.68

 

NCL Buildtek Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Revenue

 

 

Revenue From Operations 

43,548.83

45,035.20

Other Income 

154.76

277.22

Total Revenue

43,703.59

45,312.42

Expenses

 

 

Cost of Material Consumed 

22,917.47

25,570.21

Purchases of Traded goods

494.47

443.95

Changes in Inventories of Finished Goods, Work-in-Progress and Stock-in-Trade 

-167.14

-449.57

Other Manufacturing expenses

4,466.12

4,991.08

Employee Benefits expenses

6,098.97

5,594.83

Finance Cost

1,536.63

1,662.16

Depreciation and Amortization expenses

1,131.60

1,108.47

Other Expenses 

4,861.38

4,543.35

Total Expenses

41,339.50

43,464.48

Profit Before Exceptional Items and Tax

2,364.09

1,847.95

Exceptional Items

6.75

1.74

Profit Before Tax

2,370.84

1,849.69

Current Tax

786.97

321.87

Deferred tax

-127.49

173.88

Adjustment of current tax relating to earlier years

73.18

-

Profit/(Loss) After Tax, before share of profit of associates

1,638.18

1,353.94

Share of profit os associate

879.90

614.13

Share of profit of Joint Ventures

-84.43

-38.87

Profit After Tax

2,433.65

1,929.20

Other Comprehensive Income

 

 

Re-measurement (loss)/gain on Employee Defined benefits plans

59.77

87.41

Tax Expenses

-17.36

-25.44

Total Comprehensive Income

2,476.06

1,991.17

Earnings Per Share (of Rs. 10 each) (Basic & Diluted)

 

 

Excluding Exceptional Items

20.98

16.66

Including Exceptional Items

21.03

16.67

 

NCL Buildtek Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Profit Before tax

2,370.84

1,911.65

Adjustments for:

 

 

Depreciation of Property, Plant and Equipment

1,129.66

1,074.90

Amortisation of Intangible Assets

6.32

33.57

Interest Income and Notional Income

-110.29

-183.90

 Finance Costs

1,536.63

1,662.16

Derecognisation of Financial Assets

2.09

59.81

 Adjustment for Exceptional Items

-6.75

-1.74

Operating Profit before Working Capital changes

4,928.50

4,556.45

Adjustments for (increase)/decrease in Operating Assets:

 

 

Inventories

-255.77

-108.48

Trade Receivables

-48.52

-8.02

Current Financial Assets

-1,114.98

-222.47

Non-Current Financial Assets

-134.75

-28.02

Other Current Assets

779.18

1,663.01

Adjustments for increase/(decrease) in Operating Liabilities:

 

 

Trade Payables

-224.34

-604.54

Other Financial Liabilities

531.48

-709.25

Other Current Financial Liabilities and Provisions

680.31

-312.65

Cash (used in)/generated from Operations

5,141.10

4,226.02

Income Taxes paid

-1,130.18

-287.58

Net Cash (used in)/generated from Operating Activities

4,010.92

3,938.44

Cash Flow from Investing Activities

 

 

Purchase of Property, Plant and Equipment, including Intangible Assets, Capital Work-in-Progress and Capital Advances

-1,672.62

-1,147.54

Proceeds from sale of Property, Plant and Equipment

43.06

4.86

Interest Received on Fixed Deposits

110.23

176.04

Investment in Joint Venture

-

425.00

Net Cash used in Investing Activities

-1,519.32

-541.65

Cash Flow from Financing Activities

 

 

Increase in Non-current Assets

-131.70

-

Proceeds from Long Term Borrowings

-

1,207.61

Repayment of Long Term Borrowings

-2,101.67

-1,782.65

Proceeds from / (repayment of) Short Term Borrowings (net)

1,367.59

43.20

Dividend and Dividend Distribution Tax paid

-173.55

-347.09

Finance Costs

-1,536.63

-1,672.16

Net Cash (used in)/ from Financing Activities

-2,575.95

-2,551.10

Net (decrease)/ increase in Cash and Cash Equivalents

-84.36

845.69

Cash and Cash Equivalents at the beginning of the year

1,263.60

417.91

 Cash and Cash Equivalents at the end of the year

1,179.23

1,263.60

Components of Cash and Cash Equivalents:

 

 

Cash on Hand

4.44

3.53

Balances with Banks

 

 

In current accounts

264.34

261.51

In dividend accounts

83.74

77.85

In deposit accounts

826.71

920.71

Total Cash and Cash Equivalents

1,179.23

1,263.60

Here is a summary of the Cash Flow Statement for the years 2024 and 2023:

Operating Activities

The company’s operating activities generated a net cash flow of ₹4,010.92 lakhs in 2024, slightly higher than ₹3,938.44 lakhs in 2023. This increase can be attributed primarily to a higher profit before tax, which rose from ₹1,911.65 lakhs in 2023 to ₹2,370.84 lakhs in 2024. Adjustments for non-cash items, including depreciation and finance costs, contributed significantly to the cash flow. Notably, the increase in depreciation and finance costs were somewhat offset by a decrease in amortization and interest income. Changes in working capital had a mixed impact: inventories and trade receivables increased, leading to a cash outflow, while other assets and liabilities, such as trade payables and other financial liabilities, varied, contributing to the final cash flow from operations.

Investing Activities

The net cash used in investing activities increased significantly from ₹541.65 lakhs in 2023 to ₹1,519.32 lakhs in 2024. This rise reflects a substantial outlay for the purchase of property, plant, and equipment, which was notably higher in 2024 compared to the previous year. Additionally, the company made a significant investment in a joint venture in 2023, which did not recur in 2024. On the positive side, interest received on fixed deposits and proceeds from the sale of property, plant, and equipment contributed to inflows, though these were insufficient to offset the higher capital expenditure.

Financing Activities

Cash used in financing activities remained relatively stable, with a slight increase from ₹2,551.10 lakhs in 2023 to ₹2,575.95 lakhs in 2024. This stability is due to consistent repayment of long-term borrowings and finance costs, although the net impact of short-term borrowings provided some offset. The company also paid dividends and dividend distribution tax, which contributed to the overall cash outflow from financing activities.

Net Change in Cash and Cash Equivalents

Overall, the company experienced a decrease in cash and cash equivalents of ₹84.36 lakhs in 2024, compared to an increase of ₹845.69 lakhs in 2023. This decrease primarily resulted from higher net cash outflows in investing and financing activities, which outweighed the inflow from operating activities. Despite this reduction, the company’s cash balance at the end of the year was still healthy at ₹1,179.23 lakhs, albeit lower than the ₹1,263.60 lakhs recorded at the start of the year

 Financial Ratios of NCL Buildtek Limited

Particulars

2024

2023

Current ratio

1.13

1.21

Debt-Equity Ratio

0.6

0.73

debt Service coverage ratio

0.9

0.61

Return on Equity

12.64%

11.38%

Inventory Turnover ratio

7.09

7.65

Trade Receivables Turnover ratio

5

5.33

Trade Payables Turnover ratio

6.74

6.91

Net Capital turnover ratio

7.34

9.87

Net Profit Ratio

5.59%

4.28%

Return on Capital Employed

15.93%

14.53%

Return on Investment

12.64%

11.38%

Here is a summary of the financial and operational metrics for NCL Buildtek Limited for the year 2024 and 2023:

Current Ratio

The current ratio, which measures the company’s ability to cover short-term liabilities with short-term assets, decreased from 1.21 in 2023 to 1.13 in 2024. This decline suggests a slight reduction in liquidity. Although the ratio is still above 1, which generally indicates sufficient liquidity, the decrease might imply tighter working capital management or increased current liabilities relative to current assets.

Debt-Equity Ratio

The debt-equity ratio improved from 0.73 in 2023 to 0.60 in 2024. This indicates a reduction in financial leverage, as the company has decreased its reliance on debt relative to equity. A lower ratio signifies a stronger equity position and potentially reduced financial risk, which can be favorable to investors and creditors as it reflects lower risk associated with the company’s capital structure.

Debt Service Coverage Ratio

The debt service coverage ratio improved significantly from 0.61 in 2023 to 0.90 in 2024. This ratio measures the company 's ability to meet its debt obligations from its operating income. The improvement suggests that the company’s cash flow from operations relative to its debt service requirements has strengthened, indicating better capacity to meet interest and principal payments.

Return on Equity (ROE)

Return on Equity increased from 11.38% in 2023 to 12.64% in 2024. This rise reflects an improvement in the company’s profitability relative to shareholders ' equity. A higher ROE indicates that the company is generating more profit per unit of equity, demonstrating effective management and potentially enhancing investor confidence.

Inventory Turnover Ratio

The inventory turnover ratio decreased from 7.65 in 2023 to 7.09 in 2024. This ratio measures how efficiently the company manages its inventory and how often inventory is sold and replaced over a period. A lower ratio could suggest slower inventory movement or a build-up of stock, which might impact liquidity or imply potential issues in inventory management.

Trade Receivables Turnover Ratio

The trade receivables turnover ratio fell from 5.33 in 2023 to 5.00 in 2024. This ratio assesses how efficiently the company collects its receivables. A decrease may indicate a longer collection period for receivables, potentially reflecting slower payments from customers or less effective credit management.

Trade Payables Turnover Ratio

The trade payables turnover ratio decreased from 6.91 in 2023 to 6.74 in 2024. This ratio measures how quickly the company pays its trade creditors. A lower ratio might suggest that the company is taking slightly longer to settle its payables, which could be a strategy to manage cash flow or an indication of extended payment terms with suppliers.

Net Capital Turnover Ratio

The net capital turnover ratio decreased significantly from 9.87 in 2023 to 7.34 in 2024. This ratio measures how efficiently the company is using its capital to generate sales. A decrease indicates a decline in sales generated per unit of net capital employed, which might suggest less efficient use of capital or slower sales growth.

Net Profit Ratio

The net profit ratio increased from 4.28% in 2023 to 5.59% in 2024. This ratio indicates the proportion of revenue that translates into net profit. The rise reflects improved profitability and better cost control, as a higher percentage of sales is converted into profit.

Return on Capital Employed (ROCE)

The return on capital employed improved from 14.53% in 2023 to 15.93% in 2024. This ratio measures the company’s efficiency in generating profits from its capital employed. The increase signifies enhanced operational performance and efficient use of capital, leading to higher returns on the capital invested.

Return on Investment (ROI)

The return on investment, which matches the return on equity at 12.64% for 2024, shows an improvement from 11.38% in 2023. This ratio assesses the return generated on the total investment in the company. The increase in ROI reflects better overall performance and higher returns on the investments made in the business.

 

 

 

 

NCL Buildtek Annual Report

NCL Buildtek Result 2022-23

Download

NCL Buildtek Q1 Financials 2023-24

Download

NCL Buildtek Financials 2023-24

Download

NCL Buildtek Annual Report 2023-24

Download

NCL Buildtek Annual Report 2022-23

Download

NCL Buildtek Annual Report 2021-22

Download

NCL Buildtek Annual Report 2020-21

Download

Recent News

Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert