Login
Home
Charts
Search
Watchlist
Products

NTC Industries Ltd

NTCIND·BSE
136.10+3.11%Wed, 23 Sept '26

NTC Industries Ltd

NTCIND
BSE
136.10
+3.11%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
198Cr
Close
Close Price
136.10
Industry
Industry
Cigarettes & Tobacco Products
PE
Price To Earnings
9.35
PS
Price To Sales
1.80
Revenue
Revenue
110Cr
Rev Gr TTM
Revenue Growth TTM
36.25%
PAT Gr TTM
PAT Growth TTM
29.10%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
1071381513242826273225
Growth YoY
Revenue Growth YoY%
-43.5-19.123.0-37.153.982.787.2268.470.399.033.7-10.3
Expenses
ExpensesCr
861151310182222222519
Operating Profit
Operating ProfitCr
222233664477
OPM
OPM%
21.822.313.232.117.224.124.520.416.915.921.926.2
Other Income
Other IncomeCr
24-3122443323
Interest Expense
Interest ExpenseCr
000112222221
Depreciation
DepreciationCr
141000000000
PBT
PBTCr
31-2223785578
Tax
TaxCr
001000221122
PAT
PATCr
31-3222664466
Growth YoY
PAT Growth YoY%
-11.22.4-128.9-56.3-33.585.7312.3273.0123.663.33.17.9
NPM
NPM%
29.217.1-20.719.912.717.423.520.216.614.318.124.3
EPS
EPS
2.51.1-2.21.31.61.73.53.93.82.63.94.2
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
1071381513242826273225
Growth YoY
Revenue Growth YoY%
-43.5-19.123.0-37.153.982.787.2268.470.399.033.7-10.3
Expenses
ExpensesCr
861151310182222222519
Operating Profit
Operating ProfitCr
222233664477
OPM
OPM%
21.822.313.232.117.224.124.520.416.915.921.926.2
Other Income
Other IncomeCr
24-3122443323
Interest Expense
Interest ExpenseCr
000112222221
Depreciation
DepreciationCr
141000000000
PBT
PBTCr
31-2223785578
Tax
TaxCr
001000221122
PAT
PATCr
31-3222664466
Growth YoY
PAT Growth YoY%
-11.22.4-128.9-56.3-33.585.7312.3273.0123.663.33.17.9
NPM
NPM%
29.217.1-20.719.912.717.423.520.216.614.318.124.3
EPS
EPS
2.51.1-2.21.31.61.73.53.93.82.63.94.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
18232422212931494260113110
Growth
Revenue Growth%
-27.025.73.5-8.8-2.135.38.458.4-14.842.687.536.3
Expenses
ExpensesCr
131718172019234337469188
Operating Profit
Operating ProfitCr
5665110875142122
OPM
OPM%
29.328.125.522.36.435.725.913.411.023.518.920.2
Other Income
Other IncomeCr
343107465581211
Interest Expense
Interest ExpenseCr
432211000676
Depreciation
DepreciationCr
222222222211
PBT
PBTCr
355116121297142626
Tax
TaxCr
111214322366
PAT
PATCr
244948965112020
Growth
PAT Growth%
-25.9121.5-3.5133.9-48.882.212.1-29.8-20.0124.772.129.1
NPM
NPM%
9.416.615.539.720.727.928.912.812.018.917.418.2
EPS
EPS
1.63.93.68.04.17.57.55.34.28.816.514.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
18232422212931494260113110
Growth
Revenue Growth%
-27.025.73.5-8.8-2.135.38.458.4-14.842.687.536.3
Expenses
ExpensesCr
131718172019234337469188
Operating Profit
Operating ProfitCr
5665110875142122
OPM
OPM%
29.328.125.522.36.435.725.913.411.023.518.920.2
Other Income
Other IncomeCr
343107465581211
Interest Expense
Interest ExpenseCr
432211000676
Depreciation
DepreciationCr
222222222211
PBT
PBTCr
355116121297142626
Tax
TaxCr
111214322366
PAT
PATCr
244948965112020
Growth
PAT Growth%
-25.9121.5-3.5133.9-48.882.212.1-29.8-20.0124.772.129.1
NPM
NPM%
9.416.615.539.720.727.928.912.812.018.917.418.2
EPS
EPS
1.63.93.68.04.17.57.55.34.28.816.514.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1111111111121212121515
Reserves
ReservesCr
243135434659717791196195
Current Liabilities
Current LiabilitiesCr
3219181719271719623130
Non Current Liabilities
Non Current LiabilitiesCr
13211713855548880
Total Liabilities
Total LiabilitiesCr
8082818384103105113169329320
Current Assets
Current AssetsCr
36354045466465701987100
Non Current Assets
Non Current AssetsCr
4447423838394043150241220
Total Assets
Total AssetsCr
8082818384103105113169329320
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1111111111121212121515
Reserves
ReservesCr
243135434659717791196195
Current Liabilities
Current LiabilitiesCr
3219181719271719623130
Non Current Liabilities
Non Current LiabilitiesCr
13211713855548880
Total Liabilities
Total LiabilitiesCr
8082818384103105113169329320
Current Assets
Current AssetsCr
36354045466465701987100
Non Current Assets
Non Current AssetsCr
4447423838394043150241220
Total Assets
Total AssetsCr
8082818384103105113169329320

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
462-4123490-2-8
Investing Cash Flow
Investing Cash FlowCr
0241151-6-3-90-2916
Financing Cash Flow
Financing Cash FlowCr
-5-8-5-7-63-3-1-130-8
Net Cash Flow
Net Cash FlowCr
-101-106-500-10
Free Cash Flow
Free Cash FlowCr
15211-124-7-2-9
CFO To PAT
CFO To PAT%
231.0158.467.6-51.429.421.134.660.41,787.5-18.2-41.0
CFO To EBITDA
CFO To EBITDA%
74.393.641.0-91.495.916.538.657.81,949.0-14.6-37.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
462-4123490-2-8
Investing Cash Flow
Investing Cash FlowCr
0241151-6-3-90-2916
Financing Cash Flow
Financing Cash FlowCr
-5-8-5-7-63-3-1-130-8
Net Cash Flow
Net Cash FlowCr
-101-106-500-10
Free Cash Flow
Free Cash FlowCr
15211-124-7-2-9
CFO To PAT
CFO To PAT%
231.0158.467.6-51.429.421.134.660.41,787.5-18.2-41.0
CFO To EBITDA
CFO To EBITDA%
74.393.641.0-91.495.916.538.657.81,949.0-14.6-37.6

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
32404646236711086129280213198
Price To Earnings
Price To Earnings
18.810.512.35.45.18.312.213.625.424.710.99.3
Price To Sales
Price To Sales
1.81.71.92.11.12.33.51.83.14.71.91.8
Price To Book
Price To Book
0.90.91.00.90.40.91.31.01.31.31.00.9
EV To EBITDA
EV To EBITDA
11.29.310.111.921.06.314.213.637.625.413.512.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
71.660.556.659.355.165.757.238.049.043.830.530.5
OPM
OPM%
29.328.125.522.36.435.725.913.411.023.518.920.2
NPM
NPM%
9.416.615.539.720.727.928.912.812.018.917.418.2
ROCE
ROCE%
10.913.411.019.610.816.913.49.74.87.011.211.2
ROE
ROE%
5.09.18.016.07.811.310.97.14.95.49.39.3
ROA
ROA%
2.24.64.510.45.37.88.65.63.03.56.16.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
32404646236711086129280213198
Price To Earnings
Price To Earnings
18.810.512.35.45.18.312.213.625.424.710.99.3
Price To Sales
Price To Sales
1.81.71.92.11.12.33.51.83.14.71.91.8
Price To Book
Price To Book
0.90.91.00.90.40.91.31.01.31.31.00.9
EV To EBITDA
EV To EBITDA
11.29.310.111.921.06.314.213.637.625.413.512.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
71.660.556.659.355.165.757.238.049.043.830.530.5
OPM
OPM%
29.328.125.522.36.435.725.913.411.023.518.920.2
NPM
NPM%
9.416.615.539.720.727.928.912.812.018.917.418.2
ROCE
ROCE%
10.913.411.019.610.816.913.49.74.87.011.211.2
ROE
ROE%
5.09.18.016.07.811.310.97.14.95.49.39.3
ROA
ROA%
2.24.64.510.45.37.88.65.63.03.56.16.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
One of India’s oldest licensed cigarette makers, NTC Industries started in 1931 as the National Tobacco Company of India and was acquired by the RDB group in 1994, giving it the name it carries today. Over nine decades, the company has repeatedly used its core manufacturing licence and real-estate holdings to branch into adjacent opportunities - first into contract manufacturing and exports, then into property leasing, and more recently into paper products, food-and-beverage distribution, and a planned entry into packaged foods. The recurring pattern is simple: take a regulated, hard-to-replicate asset and use the cash it generates to build or buy into consumer-facing businesses that can share a distribution shelf. # Business segments Four engines at different stages - a regulated cigarette manufacturer that also makes products for other brands, a property-rental business that monetises its real estate, a paper-products subsidiary acquired to feed the tobacco supply chain, and a strategic investment that secures shelf space in a growing food-and-beverage retail network. ## 1. Cigarette manufacturing: the licensed core that makes everything else possible **NTC is one of the few companies in India that holds a government licence to manufacture cigarettes, and it uses that scarce permission to run its own brands, make cigarettes for other companies, and export to markets where Indian tobacco is cost-competitive.** - **A licence few others have** - the company is among a small number of entities permitted to legally manufacture cigarettes in India, a market where legal cigarettes account for only about 8% of total tobacco consumption but contribute roughly 80% of the sector’s tax revenue. - **Own brands in the affordable segment** - its portfolio includes Regent, Cool, No 10, Maypole, Jaipur, and General, with the main focus on the 64 mm format, the price-sensitive end of the market where volumes are largest. - **Makes cigarettes for other brands too** - the company undertakes contract manufacturing, blending and packaging products to the exact specifications of its customers, which means its factory earns revenue whether the pack carries an NTC brand or someone else’s. - **Exports to three continents** - cigarettes are shipped to South America, Africa, and the Middle East, diversifying revenue away from India’s heavily taxed domestic market. - **In-house processing from leaf to pack** - the factory has a Primary Manufacturing Department that can handle any tobacco blend and a Secondary Manufacturing Department with modern machinery that produces finished packets to international standards, so quality and cost sit under one roof. ## 2. Property rental: the real-estate engine that collects steady lease income **The company owns immovable properties that it leases out, generating a rental-income stream that runs alongside the manufacturing business and requires no additional raw-material or distribution spend.** - **Landlord, not developer** - NTC acts as a lessor under operating leases, recognising rental income as services are rendered to tenants and licensees, which keeps the business model simple and asset-heavy. - **A separate segment in its own right** - rental services are reported as a distinct business alongside cigarette manufacturing, reflecting that this is a deliberate, recurring activity rather than a one-off disposal of surplus space. - **Fed by a web of property subsidiaries** - four wholly-owned subsidiaries (NTCIL Infrastructure, NTCIL Real Estate, NTCIL Siliguri Estate, and NTCIL Realty) are incorporated to hold and expand the real-estate footprint, with two already engaged in renting immovable property. ## 3. Paper products: a subsidiary that supplies the tobacco supply chain and sells overseas **Through its 51% stake in Solitude Flame Private Limited, NTC has moved into manufacturing wrapping paper, rolling paper, and packing material - products that sit directly upstream of its cigarette business and also reach customers in the US, Canada, and Europe.** - **Bought, not built from scratch** - the controlling stake was acquired via a share-swap agreement, giving NTC immediate ownership of a company that already had three years of growing turnover. - **Makes the paper that wraps the product** - Solitude Flame belongs to the Paper Industry and its acquisition expands NTC's business in the same line of business. - **Export markets already open** - the subsidiary has a presence across India, the United States, Canada, and Europe, so the acquisition brings geographic diversification without NTC having to build export channels from zero. - **Control without day-to-day interference** - NTC can appoint directors to Solitude Flame’s board and holds veto rights over major decisions, but the subsidiary operates as a separate entity, preserving its entrepreneurial speed. ## 4. Strategic food-and-beverage distribution: a stake that buys shelf space **NTC invested in Dunkelbraun Private Limited, a food-and-beverage retail operator, under an agreement that guarantees NTC’s products will be sold in every Dunkelbraun store in exchange for a share of the store’s revenue - turning a financial investment into a distribution channel.** - **Paid to be on the shelf** - under the agreement, Dunkelbraun must market, sell, and promote all NTC products in all its present and future stores and pay NTC a monthly commission of 4.50% of its revenue, for as long as NTC holds even a single share. - **A stake, not a subsidiary** - the investment gives NTC a 7.96% holding, making it a purely financial and strategic exposure that does not require managing a retail operation. - **Funds earmarked for physical expansion** - the ₹20 Crore investment is to be used by Dunkelbraun to open Experience Centres, Boutique Centres, Kiosks, Kitchens, and to build its HORECA and online sales presence across Indian cities, which widens the distribution reach available to NTC. # Group structure and partners **NTC operates through a holding company with four wholly-owned property subsidiaries, a recently acquired paper-products subsidiary, and a minority stake in a food-and-beverage retailer, while its promoter group and related parties feature repeatedly across its investments and transactions.** - **Four property subsidiaries, two active** - NTCIL Infrastructure and NTCIL Real Estate are engaged in renting immovable property, while NTCIL Siliguri Estate and NTCIL Realty were incorporated to expand the real-estate business but have yet to commence operations. - **A subsidiary that went through insolvency and settled** - NTCIL Infrastructure was admitted into corporate insolvency in October 2023 after a corporate guarantee was invoked, but both it and NTCIL Real Estate subsequently entered a one-time settlement with the asset reconstruction company, paying a combined ₹100 Crores to resolve a total claim of ₹150.09 Crores. - **Promoter entities appear across deals** - the allottees in the preferential issue include several promoter-group entities, and the company has material related-party transactions with a network of construction, property, and distribution firms linked to the group.

Documents — NTC Industries Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/hnff19y9pr6jtv7ikv9kefnz.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/ygzsmsjhdep819jvy25exlbw.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/xivzs6jzg2pty3bznn2w6rt3.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/di6oy0x87bhirzea3pabmqwt.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/0ts12dx1oe3mk5fkbzq1t4uu.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/ym9kplgyx36rqknqo7xvfv2f.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/2sopsz3philqzjl4q2daf1f7.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/wxpq9r9sh897u8u59nn5vtkn.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/m2hr6fix3l8e4w2sm2swe858.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/ieoog8fa5fo64dazfkr37y6z.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/egug2snegpmdfaq7ne8a6v73.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/b7vq8fzzf7l5nwrzv5kts228.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/l922bjcdjknimsbovsl4eyeo.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/yc5teo00j4xdz9fhwnedwjxb.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/l1vocupbv1afllwuqzc0clnx.pdf