Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹210Cr
Rev Gr TTM
Revenue Growth TTM
19.93%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NSL
VS
| Quarter | Sep 2020 | Jun 2021 | Sep 2021 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 108.0 | | | | | 68.1 | 43.8 | 16.0 | 15.4 | 12.9 |
| 51 | 49 | 104 | 306 | 316 | 451 | 478 | 507 | 460 | 521 | 549 | 584 |
Operating Profit Operating ProfitCr |
| 4.6 | 5.2 | 6.7 | 2.6 | 2.6 | 2.1 | 1.9 | 4.0 | 1.4 | 2.5 | 2.4 | 2.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 1 | 3 | 2 | 2 | 2 | 3 | 9 | 3 | 4 | 4 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 2 | 5 | 6 | 7 | 8 | 7 | 12 | 3 | 10 | 10 | 9 |
| 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 | 1 | 2 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | | | 2,478.6 | | | | | 88.3 | -56.9 | 21.6 | 35.5 | -22.0 |
| 0.3 | 3.0 | 3.2 | 1.6 | 1.5 | 1.3 | 1.1 | 1.7 | 0.5 | 1.4 | 1.4 | 1.2 |
| 0.1 | 0.9 | 2.2 | 3.0 | 3.0 | 3.8 | 3.5 | 5.7 | 1.3 | 4.6 | 4.7 | 4.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 102.2 | 418.3 | 49.3 | 326.3 | 45.8 | -4.9 | 75.0 | 238.3 | 36.5 | 57.3 | 11.2 |
| 2 | 4 | 16 | 24 | 90 | 152 | 145 | 255 | 883 | 1,204 | 1,896 | 2,113 |
Operating Profit Operating ProfitCr |
| 6.5 | -8.6 | 4.9 | 6.3 | 18.3 | 5.3 | 5.3 | 4.8 | 2.5 | 2.5 | 2.4 | 2.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 5 | 3 | 4 | 5 | 8 | 9 | 16 | 14 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 1 | 1 | 15 | 5 | 4 | 8 | 15 | 22 | 31 | 33 |
| 0 | 0 | 0 | 0 | 5 | 1 | 1 | 2 | 4 | 6 | 8 | 8 |
|
| | -378.6 | 300.2 | 98.3 | 889.8 | -64.1 | -17.9 | 102.3 | 85.5 | 48.9 | 38.6 | 5.5 |
| 5.6 | -7.7 | 3.0 | 3.9 | 9.1 | 2.3 | 1.9 | 2.2 | 1.2 | 1.3 | 1.2 | 1.1 |
| 61.3 | -8.2 | 12.7 | 13.0 | 10.0 | 2.0 | 1.9 | 3.7 | 6.9 | 10.3 | 10.3 | 15.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 1 | 12 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| 0 | 1 | 1 | 5 | 29 | 47 | 50 | 56 | 67 | 84 | 107 | 121 |
Current Liabilities Current LiabilitiesCr | 2 | 5 | 9 | 9 | 53 | 45 | 51 | 60 | 92 | 135 | 170 | 207 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 2 | 2 | 5 | 0 | 0 | 8 | 10 | 8 | 4 | 2 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 4 | 8 | 16 | 82 | 98 | 115 | 132 | 172 | 228 | 283 | 335 |
Non Current Assets Non Current AssetsCr | 4 | 5 | 5 | 5 | 12 | 11 | 10 | 10 | 11 | 11 | 12 | 12 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 1 | -7 | -50 | -12 | -10 | 0 | -22 | -24 | -7 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | -1 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 7 | 20 | 15 | 4 | -3 | 104 | 34 | 17 |
|
Free Cash Flow Free Cash FlowCr | 1 | 1 | -7 | -56 | -12 | -10 | 0 | -23 | -24 | -8 |
| -465.4 | 168.1 | -681.0 | -500.7 | -337.9 | -338.3 | 2.3 | -199.6 | -142.1 | -29.4 |
CFO To EBITDA CFO To EBITDA% | -417.1 | 101.2 | -428.2 | -249.8 | -144.7 | -123.2 | 1.1 | -98.3 | -76.2 | -14.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 34 | 37 | 56 | 340 | 302 | 241 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.4 | 12.4 | 9.4 | 30.5 | 18.3 | 10.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.8 | 4.1 | 3.0 | 2.0 |
| 31.3 | -4.7 | 1.5 | 3.0 | 2.0 | 8.6 | 10.9 | 8.8 | 18.9 | 13.7 | 8.3 |
Profitability Ratios Profitability Ratios |
| 22.5 | 24.8 | 34.5 | 38.8 | 31.5 | 21.1 | 19.3 | 18.0 | 10.1 | 9.4 | 9.5 |
| 6.5 | -8.6 | 4.9 | 6.3 | 18.3 | 5.3 | 5.3 | 4.8 | 2.5 | 2.5 | 2.4 |
| 5.6 | -7.7 | 3.0 | 3.9 | 9.1 | 2.3 | 1.9 | 2.2 | 1.2 | 1.3 | 1.2 |
| 3.0 | -7.9 | 23.6 | 13.8 | 23.4 | 7.9 | 6.6 | 9.3 | 12.7 | 13.2 | 16.0 |
| 162.3 | -20.0 | 28.6 | 15.8 | 24.4 | 5.7 | 4.5 | 8.3 | 13.3 | 16.6 | 18.7 |
| 2.0 | -3.2 | 4.0 | 4.9 | 10.7 | 3.3 | 2.4 | 4.2 | 6.1 | 6.9 | 7.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Northern Spirits Limited (NSL) is one of India’s leading premium alcohol importers and distributors, strategically positioned as the only major player with an established presence across North, East, and North East India. Founded in 2012 and publicly listed on the BSE SME platform in April 2019, the company successfully migrated to the BSE Main Board in December 2024 to enhance investor accessibility and strengthen its capital base. With roots tracing back to 1975 in Amritsar through Unity Traders, the company reflects over four decades of family-led expertise in the alcoholic beverage industry.
NSL operates as a multi-category distributor of premium international spirits, wines, and liqueurs, serving over 5,000 customers across hotels, bars, retail chains, modern trade outlets, and duty-free institutions. Supported by a team of over 100 professionals and a network of more than 10 state-of-the-art licensed warehouses, NSL delivers efficient and transparent route-to-market solutions.
---
### **Strategic Developments (2025)**
#### **November 2025: Entry into Global Luxury Wines**
- Formed a **strategic partnership** with **Famiglia Berta 1842 Vineyards**, a certified winemaking estate in Piedmont, Italy.
- Launched its own **premium wine label**, **“SAN MICHE’ – Piedmonte Barbera DOC”**, marking NSL’s formal entry into the global luxury beverage segment.
- The initiative supports **portfolio diversification**, enhances **brand equity**, and targets the fast-expanding **premium liquor market in India**, particularly among affluent and aspirational consumers.
---
### **Recent Growth Initiatives & Market Expansion**
#### **Pan-Indian Distribution & Retail Strategy**
- Operates a growing **direct-to-consumer retail footprint** under premium formats:
- *The Liquor Exchange* – 2,000 sq. ft. store at Garden Galleria Mall, Noida (launched 2023).
- *Emporio* – Present in Kolkata’s Forum Mall and Delhi, offering curated selections of global luxury spirits.
- Plans to expand the **‘Emporio’ retail chain** across additional cities in FY 2025–26.
#### **Geographic Expansion**
- Actively expanding into **North Bengal markets**, including **Jalpaiguri, Siliguri, Darjeeling, and Dooars**, leveraging high tourist inflows to drive sales of premium brands.
- Presence now spans multiple high-demand regions, including NCR, Punjab, Rajasthan, Uttar Pradesh, Himachal Pradesh, Chandigarh, Maharashtra, West Bengal, and the Northeastern states.
#### **Distribution Partnerships**
- Secured long-term importing and distribution rights for premium Italian brands:
- **Berta Wines** (Italy)
- **Lider SRL**, bringing **Amalfi Limoncello**, **Ritorno**, and **Evoluzione** wines to India.
- Sole supplier of **William Grant & Sons** brands (e.g., Glenfiddich, Monkey Shoulder) in North East India and to duty-free outlets in star-rated hotels in Delhi.
---
### **Product & Brand Portfolio**
NSL follows a sophisticated **"House of Brands" framework**, categorizing its portfolio into five strategic segments:
1. **Strategic International Brands**
2. **Specialty Brands**
3. **Strategic Local Brands**
4. **Wines**
5. **Prestige Brands**
This model enables data-driven resource allocation and adaptability to shifting consumer trends.
#### **Flagship Offerings**
- **Sospeso Vermouth & Coffee Liqueur** – A fusion of Italian vermouth and espresso, launched in five Indian states (Aug 2025), with expansion planned in three more within FY2024–25.
- **Indri Single Malt Whisky** – A premium Indian single malt with notes of dried fruit, vanilla, oak, spice, and subtle smokiness. Positioned for both domestic and international markets.
- Portfolio includes globally recognized brands such as:
- *Glenfiddich*, *Grant’s*, *Dewar’s*, *Monkey Shoulder* (whisky)
- *Grey Goose*, *Bombay Sapphire*, *Hendrick’s* (prestige spirits)
- *Martini*, *Carlo Rossi* (wines)
---
### **Operational Strengths**
- **In-house Brand Development**: No reliance on third-party licensing — all brand building is managed internally.
- **Government Liaison & Compliance**: Experienced in-house teams ensure smooth regulatory navigation across diverse state excise laws.
- **Supply Chain Excellence**: Emphasis on **fast decision-making**, **product continuity**, and **fresh stock availability** ensures strong partner and retailer confidence.
---
### **Key Differentiators**
✅ Only distributor with **pan-North, East & Northeast presence**
✅ Proprietary **"House of Brands"** portfolio management system
✅ Dual capability: **third-party brand distribution + owned premium brands**
✅ **Integrated retail strategy** via owned stores (*The Liquor Exchange*, *Emporio*)
✅ Deep promoter expertise (35+ years across Punjab, Maharashtra, Bengal)
---
### **Corporate Milestones**
| Year | Milestone |
|------|-----------|
| 1975 | Foundation of Unity Traders in Amritsar by Mr. Kulbir Bakshi |
| 1991 | Expansion to Maharashtra via ‘Wine Enterprises’ |
| 2002–04 | Launch of ‘United Wines’ in Bengal by Mr. Anuj Bakshi (25% YoY growth) |
| 2012 | Incorporation of Northern Spirits Limited |
| 2019 | Public listing on BSE SME Platform |
| 2022 | Entry into NCR; exclusive rights for William Grant & Carlo Rossi |
| 2023 | Launch of first retail outlet – *The Liquor Exchange*, Noida |
| 2024 | Migration to BSE Main Board; launch of *Emporio* stores in Kolkata & Delhi |
| 2025 | Partnership with Famiglia Berta; launch of *SAN MICHE’* wine brand |