Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 62.00 (-6.06 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,600.00 (3.23 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) 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 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mohan meakin 2,300.00 (-4.17 %) mohfl 22.00 (4.76 %) msei 4.50 (-5.26 %) msil 34.00 (3.03 %) nayara energy 990.00 (-1.98 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 420.00 (2.44 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 56.00 (1.82 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 530.00 (1.92 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) 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 5 290.00 (5.45 %) sterlite power 625.00 (0.81 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 880.00 (1.15 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

Nicco Corporation Annual Reports, Balance Sheet and Financials

Nicco Corporation Limited (Nicco Corporation) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Nicco Corporation Limited

Nicco Corporation Limited Balance Sheet (In Rs Lakhs)

Particulars

2023

2022

ASSETS

 

 

NON-CURRENT ASSETS

 

 

Property, Plant and Equipment

2,420.86

2,165.62

Capital Work in Progress

-

-

Intangible Assets

4.97

5.18

Right of Use Asset

-

237.55

Investments in Associates and Joint Venture

350

350

Financial Assets

 

 

Investments

365.27

422.49

Other Financial Assets

1,172.99

5.04

Other Non-Current Assets

10.01

2.72

TOTAL NON-CURRENT ASSETS

4,324.10

3,188.60

CURRENT ASSETS

 

 

Inventories

84.81

77.99

Financial Assets

 

 

Investments

1,279.05

940.78

Trade Receivables

135

100.74

Cash and Cash Equivalents

692.33

507.06

Bank Balances other than Cash and Cash Equivalents

1,242.93

1,140.37

Loans

10.6

10

Other Current Financial Assets

100.88

70.48

Other Current Assets

123.85

142.23

TOTAL CURRENT ASSETS

3,669.45

2,989.65

TOTAL ASSETS

7,993.55

6,178.25

EQUITY AND LIABILITIES

 

 

EQUITY

 

 

Equity Share Capital

468

468

Other Equity

5,578.73

4,027.13

TOTAL EQUITY

6,046.73

4,495.13

LIABILITIES

 

 

NON-CURRENT LIABILITIES

 

 

Financial Liabilities

 

 

Borrowings

-

-

Lease Liabilities

-

215.79

Other Financial Liabilities

-

13.19

Provisions

227.89

252.12

Deferred Tax Liabilities (Net)

99.64

75.42

Other Non Current Liabilities

3.58

4.78

TOTAL NON-CURRENT LIABILITIES

331.11

561.3

CURRENT LIABILITIES

 

 

Financial Liabilities

 

 

Borrowings

-

15

Lease Liabilities

-

30

Trade Payables

 

 

Total Outstanding dues of Micro and Small Enterprises

24.63

6.52

Total Outstanding dues of Creditors other than Micro and Small Enterprises

631.17

285.02

Other Current Financial Liabilities

259.7

253.75

Other Current Liabilities

389.19

426.18

Provisions

285.33

97.44

Liabilities for Current Tax (Net)

25.69

7.91

TOTAL CURRENT LIABILITIES

1,615.71

1,121.82

TOTAL LIABILITIES

1,946.82

1,683.12

TOTAL EQUITY AND LIABILITIES

7,993.55

6,178.25

Nicco Corporation Limited Profit & Loss Statement (In Rs Lakhs)

Particulars

2023

2022

1 Income

 

 

Revenue from Operations

7,662.52

3,134.37

Other Income

242.4

226.36

TOTAL INCOME

7,904.92

3,360.73

2 Expenses

 

 

Cost of Materials Consumed

166.55

76.23

Purchase of Traded Goods

495.15

145.96

Changes in Inventories of Stock in Trade

-2.46

3.88

Employee Benefits Expense

1,842.51

1,349.52

Finance Costs

29.8

33.14

Depreciation and Amortisation Expense

223.9

252.87

Other Expenses

2,212.12

975.69

TOTAL EXPENSES

4,967.57

2,837.29

3 Profit Before Exceptional Items & Tax (1 - 2)

2,937.35

523.44

4 Exceptional Items

-

-

5 Profit Before Tax (3 - 4)

2,937.35

523.44

6 Tax Expenses

 

 

Current Tax

670

-

Deferred Tax

68.69

110.99

Income Tax for earlier years

-20.14

-

7 Net Profit for the year (5 - 6)

2,218.80

412.45

8 Other Comprehensive Income :

 

 

Items that will not be Reclassified to Profit or Loss

-173.47

64.78

Income Tax relating to items that will not be Reclassified to Profit or Loss

44.47

-13.69

Other Comprehensive Income (Net of Tax)

-129

51.09

9 Total Comprehensive Income for the year (Comprising of Profit and Other Comprehensive Income for the year) [7 + 8]

2,089.80

463.54

10 Paid-up Equity Share Capital (Par Value: 1/- each)

468

468

11 Earnings Per Share (EPS)

 

 

Basic and Diluted

4.74

0.88

Nicco Corporation Limited Consolidated Cash Flow Statement (In Rs Lakhs)

Particulars

2023

2022

Cash Flow from Operating Activities

 

 

Profit before Tax

2,937.35

523.44

Adjustment for:

 

 

Depreciation and Amortisation

223.9

252.88

Interest Income

-150.16

-57.44

Income from Deferred Revenue Grant

-1.2

-1.2

De-recognition of ROU Assets

48.51

-

Amortisation of Deferred Gain on Fair Valuation of Financial Liability

-0.88

-1

Loss on Sale/ Discard of Property, Plant & Equipment

10.29

-

Foreign Exchange Loss

1.96

-

Finance Costs

29.8

33.14

Provision for Doubtful Debts Written Back

-17.53

-23.44

Provision for Doubtful Debts

1.98

3.92

Bad Debt Written off

-

5.93

Fair Value Gain on Investments measured at Fair Value through Profit or Loss

-49.33

-31.95

Provision for Restoration Cost

0.35

1.37

Excess Liability and Unclaimed Liability Written Back

-17.09

-73.43

Operating Profit before Working Capital changes

3,017.95

632.22

Adjustment for changes in Working Capital :

 

 

(Increase)/ Decrease in Inventories

-6.82

10.93

Increase/ (Decrease) in Trade and Other Payables(Financial & Non-Financial)

315.68

41.94

(Increase)/ Decrease in Trade and Other Receivables(Financial & Non-Financial)

-37.09

-52.63

Cash generated from Operations

3,289.72

632.46

Direct Taxes Paid (Net)

-632.07

8.12

Net Cash generated from Operating Activities

2,657.65

640.5

Cash Flow from Investing Activities

 

 

Payments to acquire Property, Plant and Equipment

-466.44

-2.29

Proceeds from disposal of Property, Plant and Equipment

0.09

-

Interest Received

103.48

12.5

Purchase of Mutual Funds (Net)

-289.99

-250

Proceeds from Sale of Mutual Funds

1.06

-

Investments in Term Deposits

-1,211.62

-241.34

Net Cash used in Investing Activities

-1,863.42

-481.13

Cash Flow from Financing Activities

 

 

Repayment of Long Term Borrowings (Net)

-15

-

Payment of Finance Costs

-2.31

-3.5

Payment of Lease Liability

-30

-30

Interim Dividend Paid

-538.2

-

Net Cash used in Financing Activities

-585.51

-33.5

Net Increase in Cash and Cash Equivalents

208.72

125.95

Cash and Cash Equivalents at the beginning of the year

416.08

290.13

Cash and Cash Equivalents as at the end of the year

624.8

416.08

 

Let 's break down the Cash Flow Statement for the years 2023 and 2022:

1. Operating Activities:

   - Operating cash flow represents the cash generated or used in the core business operations of the company. In 2023, the net cash generated from operating activities was Rs 2,657.65 lakhs, a significant increase from Rs 640.5 lakhs in 2022.

   - The operating profit before working capital changes in 2023 was Rs 3,017.95 lakhs, significantly higher than the previous year 's Rs 632.22 lakhs. This increase indicates improved operational performance.

   - Various adjustments were made to calculate operating cash flow, including depreciation, interest income, finance costs, provisions for doubtful debts, and other adjustments related to asset de-recognition, foreign exchange, fair value gains, etc.

   - Changes in working capital also affected operating cash flow. In 2023, there was a decrease in inventories and an increase in trade and other payables, partially offset by a decrease in trade and other receivables.

 

2. Investing Activities:

   - Investing activities involve cash flows related to the acquisition and disposal of long-term assets such as property, plant, equipment, investments, and term deposits.

   - In 2023, the company spent Rs 1,863.42 lakhs on investing activities, compared to Rs 481.13 lakhs in 2022, indicating increased investment.

   - Major cash outflows were for acquiring property, plant, and equipment, and investments in term deposits. Cash inflows included proceeds from the disposal of property, plant, equipment, and interest received.

   - The company also invested in and divested from mutual funds, with net cash flows reflecting the overall impact of these transactions.

 

3. Financing Activities:

   - Financing activities involve cash flows related to raising and repaying capital, including borrowing, issuing equity, and paying dividends.

   - In 2023, the company used Rs 585.51 lakhs in financing activities, primarily for repaying long-term borrowings and paying interim dividends. This is a significant increase from Rs 33.5 lakhs used in 2022.

   - Other cash outflows included payment of finance costs and lease liabilities, reflecting the company 's financial obligations.

   - The net increase in cash and cash equivalents is calculated by summing the net cash flows from operating, investing, and financing activities. In 2023, the company ended with Rs 624.8 lakhs in cash and cash equivalents, compared to Rs 416.08 lakhs at the beginning of the year.

Financial Ratios

Ratio

2023

2022

Debtors turnover ratio

2.67

2.19

Inventory Turnover ratio

2.02

0.68

Interest coverage Ratio

98.9

16.79

Current Ratio

2.27

2.66

Debt Equity Ratio

-

0.06

Operating Profit Margin

0.38

0.17

Net Profit Margin

0.28

0.12

Return on Net Worth

0.4

0.1

Summary of Financial Ratios for the years 2023 and 2022:

 Liquidity Ratios:

1. Current Ratio:

2023: 2.27

2022: 2.66

Explanation: The current ratio measures the company 's ability to cover its short-term liabilities with its short-term assets. A current ratio above 1 indicates the company 's ability to meet its short-term obligations. In this case, the current ratio has decreased slightly from 2.66 in 2022 to 2.27 in 2023.

 Activity Ratios:

2. Debtors Turnover Ratio:

2023: 2.67

2022: 2.19

Explanation: The debtors turnover ratio indicates how many times a company 's receivables are collected during a period. An increase in this ratio suggests improved efficiency in collecting receivables. In this case, the ratio has increased from 2.19 in 2022 to 2.67 in 2023, indicating better management of receivables.

3. Inventory Turnover Ratio:

2023: 2.02

2022: 0.68

Explanation: The inventory turnover ratio measures how efficiently a company manages its inventory. A higher ratio indicates better inventory management. In this case, there is a significant improvement in inventory turnover from 0.68 in 2022 to 2.02 in 2023.

 Profitability Ratios:

4. Operating Profit Margin:

2023: 0.38

2022: 0.17

Explanation: Operating profit margin represents the percentage of profit generated from core operations. An increase in this ratio indicates improved operational efficiency. In this case, the operating profit margin has increased from 0.17 in 2022 to 0.38 in 2023.

5. Net Profit Margin:

2023: 0.28

2022: 0.12

Explanation: Net profit margin measures the percentage of profit a company retains from its total revenue. An increase in this ratio suggests improved overall profitability. In this case, the net profit margin has increased from 0.12 in 2022 to 0.28 in 2023.

6. Return on Net Worth:

2023: 0.4

2022: 0.1

Explanation: Return on Net Worth (RoNW) measures the profitability of shareholder equity. An increase in this ratio indicates improved returns on equity. In this case, there is a substantial improvement in RoNW from 0.1 in 2022 to 0.4 in 2023.

 Financial Leverage Ratios:

7. Debt Equity Ratio:

2023: -

2022: 0.06

Explanation: The debt equity ratio measures the proportion of debt and equity used to finance the company 's assets. A negative value might be an anomaly in data reporting or calculations. Generally, a lower debt equity ratio indicates lower financial risk. In this case, there is no reported value for 2023, and a low positive value of 0.06 in 2022 suggests a relatively low level of debt compared to equity.

 Coverage Ratios:

8. Interest Coverage Ratio:

2023: 98.9

2022: 16.79

Explanation: The interest coverage ratio measures the company 's ability to cover its interest expenses with its operating profit. A higher ratio indicates better coverage. In this case, there is a significant improvement in the interest coverage ratio from 16.79 in 2022 to 98.9 in 2023, indicating a better ability to meet interest obligations.

Dividend History (NA)

Nicco Corporation Annual Report

Nicco Corporation Annual Report 2022-23

Download

Nicco Corporation Annual Report 2016-17

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert