login
Current Deals

company details

NATIONAL SECURITIES DEPOSITORY LIMITED

  • https://nsdl.co.in/
  • Sector: Capital Market
  • CHRYSEUM SCORE: 9.00/10.00
    ×

    NATIONAL SECURITIES DEPOSITORY LIMITED

    • Sector: Capital Market
    • CHRYSEUM SCORE: 9.00/10.00

    Description: National Securities Depository Limited is an Indian central securities depository based in Mumbai.

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

    Valuation

    Max Score: 3.50

    P/E of Company

    59.91

    AVG P/E of Key Peer/s

    70.37

    Valuation Score

    2.50

    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

    39.64%

    PAT Growth

    13.46%

    ROE

    16.36%

    Growth Score

    3.50

    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

    0.00

    AVG Industry Debt / Equity

    0.00

    Leverage Score

    3.00

    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.

₹825.00 0.00 (0.00%)

As on 13 Sep, 2024
L 550.00 52 Week Range H 825.00
Company Description : It is one of the largest depository in the world that handles most of the securities held and settled in dematerialized form in the Indian capital market.
Company Overview
  • Name of Company NATIONAL SECURITIES DEPOSITORY LIMITED
  • Sector Capital Market
  • ISIN INE301O01023
  • Scrip Code NSDL
  • CIN U74120MH2012PLC230380
  • Pan No AADCN9802F
  • Face Value 2
  • Price ₹ 825.00
  • No. of Shares outstanding 20.00 Cr.
  • Market Cap ₹ 16,500.00 Cr
Financials
  • Revenue from operations ₹ 1,268.24 Cr.
  • EBITDA ₹ 382.49 Cr.
  • EBITDA Margin % 30.16%
  • Profit After Tax ₹ 275.44 Cr.
  • PAT Margin % 20.17%
  • EPS 13.77
  • Stock P/E 59.91
  • Book Value Per Share 84.20
  • P/B 9.80
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 825.00/550.00
  • Dividend Per Share 1.00
  • Dividend Yield 0.00
  • Sales Growth - 3 years 39.64%
  • EBITDA Growth - 3 years 13.09%
  • PAT Growth - 3 years 13.46%
  • EPS Growth - 3 years 13.45%
  • ROE 16.36%
  • ROCE 21.00%
  • Cash Equivalents 240.47
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY24
Company Name NSDL CDSL
Listing Status Unlisted Listed
Revenue from Operations 1,268.24 812.26
Total Income 1,365.70 907.30
Finance Cost 2.06 0.11
Depreciation & Amortization 24.12 27.23
Total Expenses 1,009.39 350.21
EBITDA 382.49 584.43
PAT 275.44 419.55
No. of Shares Outstanding 20.00 10.45
EPS (in ₹) 13.77 40.15
Share Capital 40.00 104.50
Total Net Worth 1,684.10 1,507.19
Total Assets 2,257.74 1,781.65
Total Debt 0.00 0.00
Key Metrics:
CMP* 825.00 1,538.65
Market Cap (In Cr.) 16,500.00 16,078.89
Market Cap/Sales 12.08 17.72
EPS (Earnings Per Share) 13.77 40.15
BVPS (Book Value Per Share) 84.20 144.23
P/E 59.91 38.32
P/BV 9.80 10.67
EBITDA Margin 30.16% 71.95%
ROE 16.36% 27.84%
ROA 12.20% 23.55%
*Market Price in ₹ as on 13 Sep, 2024

Profit Loss

FY24 FY23 FY22 FY21 FY20
Revenue from operations 1,268.24 1,021.98 761.11 465.75 326.07
Y-o-Y Revenue Growth 24.10% 34.27% 63.42% 42.84% 11.87%
Other Income 97.46 77.83 60.18 58.55 53.28
Total Income 1,365.70 1,099.81 821.29 524.30 379.35
Total Expenses (Excludes Interest and Depreciation) 983.21 766.73 520.58 259.84 203.21
Operating Profit (After deducting Depreciation) 260.91 233.56 221.60 188.89 110.03
OPM % 20.57 22.85 29.12 40.56 33.74
EBITDA 382.49 333.08 300.71 264.46 176.14
Depreciation 24.12 21.69 18.93 17.02 12.83
EBIT 358.37 311.39 281.78 247.44 163.31
Interest 2.06 1.52 2.18 0.86 1.10
EBT before Exceptional Items 356.31 309.87 279.60 246.58 162.21
Prior period/Exceptional /Extra Ordinary Items 1.36 4.84 1.41 0.00 0.00
Profit before tax/EBT 354.95 305.03 278.19 246.58 162.21
Tax 79.51 70.23 65.61 58.02 37.45
Net Profit 275.44 234.80 212.58 188.56 124.76
Profit (loss) of minority interest 0.00 0.00 0.00 0.00 0.00
Total profit (loss) for period 275.44 234.80 212.58 188.56 124.76
EPS in Rs 13.77 11.74 10.63 9.43 6.24
EPS Change % 17.31% 10.44% 12.73% 51.12% 4.87%
EBITDA Change % 14.83% 10.76% 13.71% 50.14% 8.46%
Profit growth 17.31% 10.45% 12.74% 51.14% 4.87%
ROCE 21.00% 21.42% 23.03% 24.00% 18.97%
ROE 16.36% 16.43% 17.55% 18.50% 14.73%
Debt / Equity Ratio 0.00 0.00 0.00 0.00 0.00
Sales growth 3Years 39.64%
Sales growth 5Years 34.19%
Dividend per share 1.00 1.00 5.00

Balance Sheet

FY24 FY23 FY22 FY21 FY20
Share Capital 40.00 40.00 40.00 40.00 40.00
Reserves 1,644.10 1,388.86 1,171.62 979.30 806.74
Total shareholders' funds 1,684.10 1,428.86 1,211.62 1,019.30 846.74
Borrowings 0.00 0.00 0.00 0.00 0.00
Other Liabilities 444.34 544.96 424.84 413.10 163.70
Total Liabilities 573.64 664.61 481.13 479.45 221.09
Fixed Assets 266.58 49.50 35.33 41.46 36.19
Capital WIP 0.41 0.24 0.00 0.00 0.27
Investments 1,493.50 1,456.72 929.64 728.41 764.10
Other Assets 122.29 80.33 228.73 189.43 50.72
Total Assets 2,257.74 2,093.47 1,692.75 1,498.75 1,067.84
Cash Equivalents 240.47 381.99 368.85 383.90 103.37
Total Current liability 551.57 639.74 469.24 467.60 206.91
Total Assets -Total Current liabilty 1,706.17 1,453.73 1,223.51 1,031.15 860.93

Cash Flow

FY24 FY23 FY22 FY21 FY20
Net Cash from / (used in) Operating Activity 112.88 327.00 147.65 103.54 115.75
Net Cash from / (used in) Investing Activity -172.57 -374.80 -64.32 -35.55 -118.16
Net Cash from / (used in) Financing Activity -20.00 -20.00 -20.00 -16.00 -14.47
Net Inc/Dec In Cash And Cash Equivalents -79.68 -67.80 63.33 51.99 -16.88

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 0.00 0%
Non Promoters 20.00 100%

News

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

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in