login
Current Deals

company details

NCL BUILDTEK LIMITED

  • www.nclbuildtek.com
  • Sector: Building Materials
  • CHRYSEUM SCORE: 7.50/10.00
    ×

    NCL BUILDTEK LIMITED

    • Sector: Building Materials
    • CHRYSEUM SCORE: 7.50/10.00

    Description: NCL Alltek & Seccolor Limited manufactures and supplies building products.

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    9.95

    AVG P/E of Key Peer/s

    20.56

    Valuation Score

    3.50

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    18.02%

    PAT Growth

    NA

    ROE

    13.97%

    Growth Score

    2.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.44

    AVG Industry Debt / Equity

    0.11

    Leverage Score

    0.00

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹227.00 5 (2.25%)

As on 18 Apr, 2025
L 222.00 52 Week Range H 355.00
Company Description : A part of NCL Group comprises of ALLTEK & SECCOLOR DIVISIONS. Product portfolio includes AAC Blocks, Dry-Mix Mortars, Tile Adhesives & Flooring segments.
Company Overview
  • Name of Company NCL BUILDTEK LIMITED
  • Sector Building Materials
  • ISIN INE243S01010
  • Scrip Code NCL BUILDTEK
  • CIN U72200TG1986PLC006601
  • Pan No AACCA9318G
  • Face Value 10
  • Price ₹ 227.00
  • No. of Shares outstanding 1.16 Cr.
  • Market Cap ₹ 262.63 Cr
Financials
  • Revenue from operations ₹ 435.49 Cr.
  • EBITDA ₹ 50.37 Cr.
  • EBITDA Margin % 11.57%
  • Profit After Tax ₹ 16.38 Cr.
  • PAT Margin % 3.75%
  • EPS 21.03
  • Stock P/E 10.79
  • Book Value Per Share 166.47
  • P/B 1.36
  • Debt/Equity 0.44
Other Key Statistics
  • 52 week High/Low 355.00/222.00
  • Dividend Per Share 0.00
  • Dividend Yield 0.00%
  • Sales Growth - 3 years 18.02%
  • EBITDA Growth - 3 years 43.91%
  • PAT Growth - 3 years NA
  • EPS Growth - 3 years NA
  • ROE 12.63%
  • ROCE 16.05%
  • Cash Equivalents 11.79
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY24
Company Name NCL Buildtek Ltd Shankara Building Products Ltd
Listing Status Unlisted Listed
Revenue from Operations 435.49 4,828.44
Total Income 437.04 4,833.68
Finance Cost 15.37 32.34
Depreciation & Amortization 11.36 15.91
Total Expenses 413.40 4,725.58
EBITDA 50.37 156.35
PAT 24.34 81.13
No. of Shares Outstanding 1.16 2.42
EPS (in ₹) 21.03 33.46
Share Capital 11.57 24.25
Total Net Worth 192.61 797.57
Total Assets 418.59 1,585.54
Total Debt 85.67 83.41
Key Metrics:
CMP* 227.00 615.25
Market Cap (In Cr.) 262.63 1,488.91
Market Cap/Sales 0.60 0.31
EPS (Earnings Per Share) 21.03 27.59
BVPS (Book Value Per Share) 166.47 328.90
P/E 10.79 22.30
P/BV 1.36 1.87
EBITDA Margin 11.57% 3.24%
ROE 12.63% 10.17%
ROA 5.81% 5.12%
*Market Price in ₹ as on 18 Apr, 2025

Profit Loss

FY24 FY23 FY22 FY21 FY20
Revenue from operations 435.49 450.35 407.48 264.89 285.46
Y-o-Y Revenue Growth -3.30% 10.52% 53.83% -7.21% -23.36%
Other Income 1.55 2.77 0.78 1.09 0.49
Total Income 437.04 453.12 408.26 265.98 285.95
Total Expenses (Excludes Interest and Depreciation) 386.67 406.94 384.73 249.08 250.77
Operating Profit (After deducting Depreciation) 37.46 32.33 11.87 5.33 28.86
OPM % 8.60 7.18 2.91 2.01 10.11
EBITDA 50.37 46.18 23.53 16.90 35.18
Depreciation 11.36 11.08 10.88 10.48 5.83
EBIT 39.01 35.10 12.65 6.42 29.35
Interest 15.37 16.62 10.73 13.30 9.68
EBT before Exceptional Items 23.64 18.48 1.92 -6.88 19.67
Prior period/Exceptional /Extra Ordinary Items -0.07 -0.02 -9.29 -1.33 -0.07
Profit before tax/EBT 23.71 18.50 11.21 -5.55 19.74
Tax 7.33 4.96 3.16 1.16 2.37
Net Profit 16.38 13.54 8.05 -6.71 17.37
Profit (loss) of minority interest 7.96 6.37 3.62 -0.83 -2.52
Total profit (loss) for period 24.34 19.91 11.67 -5.88 19.89
EPS in Rs 21.03 17.21 10.09 -5.08 17.19
EPS Change % 22.24% 70.59% 298.00% -129.56% -37.24%
EBITDA Change % 9.07% 96.26% 39.23% -51.96% -40.83%
Profit growth 20.96% 68.17% -219.97% -138.63% -43.90%
ROCE 16.05% 14.54% 5.45% 2.82% 13.04%
ROE 12.63% 11.74% 7.66% -4.10% 13.34%
Debt / Equity Ratio 0.44 0.56 0.68 0.64 0.77
Sales growth 3Years 18.02%
Sales growth 5Years 3.18%
Dividend per share 0.00 3.00 2.50

Balance Sheet

FY24 FY23 FY22 FY21 FY20
Share Capital 11.57 11.57 11.57 11.57 11.57
Reserves 181.04 158.01 140.83 131.94 137.56
Total shareholders' funds 192.61 169.58 152.40 143.51 149.13
Borrowings 85.67 94.62 103.90 92.00 114.25
Other Liabilities 50.50 78.65 72.51 54.48 51.33
Total Liabilities 225.56 224.23 243.92 206.56 207.37
Fixed Assets 168.41 160.32 160.59 163.29 160.83
Capital WIP 2.35 7.42 7.30 3.87 13.12
Investments 38.49 30.54 28.29 16.43 15.86
Other Assets 39.44 30.17 43.66 41.10 21.32
Total Assets 418.59 393.81 396.32 350.07 356.50
Cash Equivalents 11.79 12.64 4.17 6.00 5.18
Total Current liability 175.49 152.41 164.35 122.51 131.48
Total Assets -Total Current liabilty 243.10 241.40 231.97 227.56 225.02

Cash Flow

FY24 FY23 FY22 FY21 FY20
Net Cash from / (used in) Operating Activity 40.18 39.38 8.72 41.52 12.86
Net Cash from / (used in) Investing Activity -15.26 -5.41 -5.67 -10.37 -46.16
Net Cash from / (used in) Financing Activity -25.76 -25.51 -4.86 -30.34 22.76
Net Inc/Dec In Cash And Cash Equivalents -0.84 8.46 -1.81 0.81 -10.54

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 0.75 64.52%
Non Promoters 0.41 35.48%

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in