Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Nilachal Refractories Ltd

NILACHAL
BSE
40.67
4.98%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Nilachal Refractories Ltd

NILACHAL
BSE
40.67
4.98%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
83Cr
Close
Close Price
40.67
Industry
Industry
Refractories/Intermediates
PE
Price To Earnings
PS
Price To Sales
52.41
Revenue
Revenue
2Cr
Rev Gr TTM
Revenue Growth TTM
66.32%
PAT Gr TTM
PAT Growth TTM
-78.08%
Peer Comparison
How does NILACHAL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NILACHAL
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
95.2-34.15.969.2-61.0-48.161.1-18.225.0221.455.236.1
Expenses
ExpensesCr
1002101200141
Operating Profit
Operating ProfitCr
000-2-100-2000-4-1
OPM
OPM%
-31.7-59.3-105.6-370.4-737.5-171.4-79.3-5,530.6-100.0-104.4-795.6-108.2
Other Income
Other IncomeCr
000200000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000100000000
PBT
PBTCr
000-1-100-200-1-40
Tax
TaxCr
000500000000
PAT
PATCr
000-6-100-200-1-40
Growth YoY
PAT Growth YoY%
61.350.020.0-656.3-1,008.3-158.8-162.5-229.668.4-22.7-740.598.2
NPM
NPM%
-29.3-63.0-88.9-1,375.0-831.3-314.3-144.8-5,538.9-210.0-120.0-784.4-73.5
EPS
EPS
-0.1-0.1-0.1-3.0-0.7-0.2-0.2-9.8-0.2-0.3-1.7-0.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
102222221112
Growth
Revenue Growth%
-91.4-43.4391.4-20.84.5-20.217.010.8-46.522.1-26.967.2
Expenses
ExpensesCr
2243533323226
Operating Profit
Operating ProfitCr
-1-2-2-2-3-2-1-1-1-2-21-5
OPM
OPM%
-139.7-401.0-69.4-81.9-137.0-113.8-65.8-32.3-121.4-163.1-2,270.1-303.8
Other Income
Other IncomeCr
00212100020
Interest Expense
Interest ExpenseCr
221001000000
Depreciation
DepreciationCr
001111111111
PBT
PBTCr
-3-3-2-1-2-2-2-1-2-1-22-5
Tax
TaxCr
-11-200-1000500
PAT
PATCr
-2-51-2-2-1-3-2-2-7-22-5
Growth
PAT Growth%
64.4-144.2113.1-364.9-0.310.1-71.935.0-8.2-262.0-238.978.0
NPM
NPM%
-234.3-1,010.326.9-89.9-86.3-97.2-142.8-83.8-169.6-502.6-2,329.4-307.0
EPS
EPS
-1.0-2.30.3-0.8-0.8-0.7-1.3-0.8-0.9-3.2-10.8-2.4

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
202020202020202020202020
Reserves
ReservesCr
-4-9-9-11-12-14-16-18-20-26-48-53
Current Liabilities
Current LiabilitiesCr
313324211819192021181717
Non Current Liabilities
Non Current LiabilitiesCr
000292929292929293030
Total Liabilities
Total LiabilitiesCr
676463595554525150411915
Current Assets
Current AssetsCr
201917141110999544
Non Current Assets
Non Current AssetsCr
474647464444434241361511
Total Assets
Total AssetsCr
676463595554525150411915

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-2000000000-1-1
Investing Cash Flow
Investing Cash FlowCr
000000000020
Financing Cash Flow
Financing Cash FlowCr
20000-1000001
Net Cash Flow
Net Cash FlowCr
000000000000
Free Cash Flow
Free Cash FlowCr
-2000000000-1
CFO To PAT
CFO To PAT%
119.03.6-60.84.8-5.7-26.02.3-19.716.85.25.228.9
CFO To EBITDA
CFO To EBITDA%
199.59.223.65.3-3.6-22.25.1-51.023.415.95.429.2

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000810046757612679100
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.00.00.00.0-20.5
Price To Sales
Price To Sales
0.00.00.044.50.00.025.437.872.097.983.063.0
Price To Book
Price To Book
0.00.00.08.40.00.011.331.7133.9-21.3-2.8-3.0
EV To EBITDA
EV To EBITDA
-16.4-11.1-8.3-82.5-16.1-24.3-74.9-183.1-92.5-80.4-5.8-30.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
77.219.4-0.6-1.3-57.14.623.657.049.741.960.933.5
OPM
OPM%
-139.7-401.0-69.4-81.9-137.0-113.8-65.8-32.3-121.4-163.1-2,270.1-303.8
NPM
NPM%
-234.3-1,010.326.9-89.9-86.3-97.2-142.8-83.8-169.6-502.6-2,329.4-307.0
ROCE
ROCE%
-3.0-4.9-3.0-1.4-3.3-3.2-4.0-2.9-4.4-2.2-131.7-39.4
ROE
ROE%
-12.1-41.75.5-16.9-20.5-22.6-63.3-70.0-312.0109.778.814.8
ROA
ROA%
-2.9-7.41.0-2.8-3.0-2.8-4.9-3.3-3.6-16.0-114.7-33.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Nilachal Refractories Limited (NRL)** is an Indian industrial manufacturer specializing in refractory products essential for high-temperature industrial processes. The company is currently at a critical strategic crossroads, transitioning from a period of severe financial distress and "Going Concern" uncertainty toward a total change in ownership and management control. --- ### Strategic Acquisition and Proposed Delisting As of **March 2026**, NRL is the subject of a comprehensive takeover and delisting bid by **SFAL Speciality Alloys Limited** (the **Acquirer**), a manufacturer of non-ferrous metals. This transaction represents a fundamental shift in the company’s corporate trajectory. * **The Transaction:** Under a Share Purchase Agreement (**SPA**), the Acquirer is set to purchase **1,43,77,522** shares (**70.61%** stake) from the existing promoters. * **Open Offer & Delisting:** A composite open offer has been triggered to acquire up to **59,83,928** shares (**29.39%**) from public shareholders at a revised price of **₹ 22.00** per equity share. * **Financial Backing:** The Acquirer has deposited **₹ 13,16,46,416** (100% of the offer consideration) into an escrow account with **Axis Bank**. * **Strategic Intent:** The Board approved a voluntary delisting on **March 31, 2026**. Delisting is intended to reduce the regulatory compliance burden and provide the new management with the flexibility required for rapid corporate restructuring and potential future acquisitions. --- ### Core Operations and Industrial Footprint NRL operates within a single business segment—**Refractories**—as per **AS-17**. Its operations are highly sensitive to the capital expenditure cycles of India’s heavy industries. * **Strategic Location:** The manufacturing facility is situated near **Dhenkanal, Odisha**. This location provides a significant logistical advantage due to its proximity to India’s primary **Steel** and **Aluminium** hubs. * **Target Sectors:** The company serves a diverse range of high-heat industries, including: * **Steel** (Primary consumer) * **Aluminium** and **Copper** * **Cement** and **Glass** * **Petro-chemicals** * **Product Evolution:** Management is pivoting away from **low-end products** toward **high-value/high-end products**, specifically targeting the demand-supply gap in international markets and the specialized needs of Odisha-based metal plants. --- ### Financial Performance and Solvency Profile The company’s financial health has been under extreme pressure, characterized by a persistent erosion of net worth and significant liquidity gaps. | Metric | 9 Months Ended Dec 2025 | FY 2024-25 (Audited) | FY 2023-24 (Audited) | | :--- | :--- | :--- | :--- | | **Net Profit / (Loss)** | **(₹ 4.49 Crore)** | **(₹ 22.02 Crore)** | **(₹ 6.50 Crore)** | | **Net Worth** | **(₹ 32.43 Crore)** | **(₹ 27.94 Crore)** | **(₹ 5.92 Crore)** | | **Current Liability Gap** | **₹ 13.65 Crore*** | **₹ 12.58 Crore** | **₹ 12.83 Crore** | *\*Reported as of April 2026 notes.* **Capital Structure Details:** * **Authorized Capital:** **₹ 20.40 Crore** (**2.04 Crore** shares at **₹ 10** par). * **Paid-up Capital:** **₹ 20.36 Crore**. * **Listing Status:** Currently listed on **BSE** (Scrip: **502294**) under **GSM Stage 1** surveillance. Listing on the **CSE** is currently suspended. --- ### Legacy Liabilities and Audit Qualifications NRL’s balance sheet is burdened by historical obligations and accounting discrepancies that have led to **Qualified Opinions** from statutory auditors. * **Preference Share Defaults:** * **11% Redeemable Cumulative Preference Shares:** Overdue since **September 2000**. Unpaid dividends of **₹ 74.61 Lakhs** remain unprovided. * **0% Redeemable Preference Shares:** Unpaid redemption premiums totaling **₹ 26.66 Crore** (as of March 2025) have not been recognized in reserves. * **Asset Impairments:** The company recently addressed long-standing **Capital Work-in-Progress (CWIP)** assets that remained uncapitalized for over **13 years**. * **₹ 19.34 Crore** impairment recognized in FY25. * **₹ 3.33 Crore** additional impairment in Dec 2025 following an **IBBI** registered valuer's report. * **Employee Obligations:** NRL maintains provisions for **VRS** and **Golden Handshake** schemes dating back to **July 2002**. However, it has failed to conduct **Ind AS 19** actuarial valuations for current retirement benefits, leaving these obligations unfunded. --- ### Operational Risks and Regulatory Challenges Investors must weigh the potential of the new management against significant systemic and regulatory risks: * **Going Concern Uncertainty:** Auditors have explicitly flagged "Material Uncertainty" regarding the company's ability to continue operations given that total liabilities significantly exceed total assets. * **Regulatory Non-Compliance:** * The company extended an **Inter-Corporate Deposit (ICD)** of **₹ 8.24 Crore** to a related-party NBFC, exceeding **Section 186(2)** limits of the Companies Act without prior shareholder approval. * A **₹ 11.00 Crore** advance received for a brick order was partially diverted to repay related-party debt and deployed with an NBFC rather than being used for immediate production mobilization. * **Market Pressures:** The refractory industry is facing rising raw material costs and intense competition. Success depends on transitioning the **Dhenkanal plant** to produce **continuous casting refractories** and **special monolithics**. * **Public Shareholding:** Should the delisting fail, the company must maintain a **25% minimum public shareholding**; failure to do so could lead to further regulatory action or price volatility. --- ### Turnaround Strategy under New Management Post-acquisition, **SFAL Speciality Alloys Limited** intends to implement a multi-pronged recovery plan: 1. **Capital Restructuring:** Overhauling the balance sheet to eliminate the negative net worth. 2. **Board Reconstitution:** Appointing new directors to provide fresh oversight and industry expertise. 3. **Operational Optimization:** Implementing aggressive cost-reduction initiatives and achieving "optimum utilization" of the existing plant. 4. **Market Diversification:** Exploring new business segments and leveraging "encouraging responses" from international buyers to expand the export footprint.