Login
Home
Charts
Search
Watchlist
Products

NCL Industries Ltd

NCLIND·NSE
176.22+0.40%Wed, 23 Sept '26

NCL Industries Ltd

NCLIND
NSE
176.22
+0.40%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
797Cr
Close
Close Price
176.22
Industry
Industry
Cement
PE
Price To Earnings
8.40
PS
Price To Sales
0.56
Revenue
Revenue
1,431Cr
Rev Gr TTM
Revenue Growth TTM
3.52%
PAT Gr TTM
PAT Growth TTM
182.96%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
391505419355330341375335345343400344
Growth YoY
Revenue Growth YoY%
7.120.5-3.8-19.4-15.5-32.4-10.3-5.54.40.36.52.5
Expenses
ExpensesCr
352448371319297322352284296306349304
Operating Profit
Operating ProfitCr
395748363419245249375140
OPM
OPM%
10.011.311.510.210.25.76.315.414.310.712.811.5
Other Income
Other IncomeCr
4374-7594-28124
Interest Expense
Interest ExpenseCr
765655554556
Depreciation
DepreciationCr
141316131514141313151515
PBT
PBTCr
2341342175143829254324
Tax
TaxCr
91710842416911-236
PAT
PATCr
142524133372020134217
Growth YoY
PAT Growth YoY%
357.722.6144.2-58.6-81.6-87.9-71.158.7692.8344.3505.8-14.3
NPM
NPM%
3.54.95.73.60.80.91.96.05.83.910.55.1
EPS
EPS
3.05.55.22.80.60.71.54.54.42.99.83.8
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
391505419355330341375335345343400344
Growth YoY
Revenue Growth YoY%
7.120.5-3.8-19.4-15.5-32.4-10.3-5.54.40.36.52.5
Expenses
ExpensesCr
352448371319297322352284296306349304
Operating Profit
Operating ProfitCr
395748363419245249375140
OPM
OPM%
10.011.311.510.210.25.76.315.414.310.712.811.5
Other Income
Other IncomeCr
4374-7594-28124
Interest Expense
Interest ExpenseCr
765655554556
Depreciation
DepreciationCr
141316131514141313151515
PBT
PBTCr
2341342175143829254324
Tax
TaxCr
91710842416911-236
PAT
PATCr
142524133372020134217
Growth YoY
PAT Growth YoY%
357.722.6144.2-58.6-81.6-87.9-71.158.7692.8344.3505.8-14.3
NPM
NPM%
3.54.95.73.60.80.91.96.05.83.910.55.1
EPS
EPS
3.05.55.22.80.60.71.54.54.42.99.83.8

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
9809381,3841,6331,6101,6431,4111,4221,431
Growth
Revenue Growth%
-4.347.518.1-1.42.1-14.20.83.5
Expenses
ExpensesCr
8457981,1021,4271,4621,4371,3021,2321,255
Operating Profit
Operating ProfitCr
135139282206148207109190176
OPM
OPM%
13.814.920.412.69.212.67.713.412.3
Other Income
Other IncomeCr
638111919112222
Interest Expense
Interest ExpenseCr
353121242623211920
Depreciation
DepreciationCr
454244474956575558
PBT
PBTCr
61692251469114743137120
Tax
TaxCr
14187952475318143
PAT
PATCr
47511459444932512493
Growth
PAT Growth%
8.5186.1-35.1-53.1110.5-73.0391.1183.0
NPM
NPM%
4.85.410.55.82.85.71.88.76.5
EPS
EPS
10.411.332.620.79.420.55.521.621.0
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
9809381,3841,6331,6101,6431,4111,4221,431
Growth
Revenue Growth%
-4.347.518.1-1.42.1-14.20.83.5
Expenses
ExpensesCr
8457981,1021,4271,4621,4371,3021,2321,255
Operating Profit
Operating ProfitCr
135139282206148207109190176
OPM
OPM%
13.814.920.412.69.212.67.713.412.3
Other Income
Other IncomeCr
638111919112222
Interest Expense
Interest ExpenseCr
353121242623211920
Depreciation
DepreciationCr
454244474956575558
PBT
PBTCr
61692251469114743137120
Tax
TaxCr
14187952475318143
PAT
PATCr
47511459444932512493
Growth
PAT Growth%
8.5186.1-35.1-53.1110.5-73.0391.1183.0
NPM
NPM%
4.85.410.55.82.85.71.88.76.5
EPS
EPS
10.411.332.620.79.420.55.521.621.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4545454545454545
Reserves
ReservesCr
454483619696725804813895
Current Liabilities
Current LiabilitiesCr
317366307347317327404299
Non Current Liabilities
Non Current LiabilitiesCr
278259327382419363372335
Total Liabilities
Total LiabilitiesCr
1,0951,1531,2991,4711,5061,5391,6351,574
Current Assets
Current AssetsCr
328345338419412441461369
Non Current Assets
Non Current AssetsCr
7678099611,0511,0941,0981,1731,205
Total Assets
Total AssetsCr
1,0951,1531,2991,4711,5061,5391,6351,574
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4545454545454545
Reserves
ReservesCr
454483619696725804813895
Current Liabilities
Current LiabilitiesCr
317366307347317327404299
Non Current Liabilities
Non Current LiabilitiesCr
278259327382419363372335
Total Liabilities
Total LiabilitiesCr
1,0951,1531,2991,4711,5061,5391,6351,574
Current Assets
Current AssetsCr
328345338419412441461369
Non Current Assets
Non Current AssetsCr
7678099611,0511,0941,0981,1731,205
Total Assets
Total AssetsCr
1,0951,1531,2991,4711,5061,5391,6351,574

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
711062387220618386145
Investing Cash Flow
Investing Cash FlowCr
-69-79-136-139-94-59-111-108
Financing Cash Flow
Financing Cash FlowCr
4-31-5210-83-110-5-49
Net Cash Flow
Net Cash FlowCr
6-450-582913-30-12
Free Cash Flow
Free Cash FlowCr
227102-68110123-2837
CFO To PAT
CFO To PAT%
151.2208.1163.675.9465.3196.1342.1117.2
CFO To EBITDA
CFO To EBITDA%
52.575.984.534.7139.488.478.976.3
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
711062387220618386145
Investing Cash Flow
Investing Cash FlowCr
-69-79-136-139-94-59-111-108
Financing Cash Flow
Financing Cash FlowCr
4-31-5210-83-110-5-49
Net Cash Flow
Net Cash FlowCr
6-450-582913-30-12
Free Cash Flow
Free Cash FlowCr
227102-68110123-2837
CFO To PAT
CFO To PAT%
151.2208.1163.675.9465.3196.1342.1117.2
CFO To EBITDA
CFO To EBITDA%
52.575.984.534.7139.488.478.976.3

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
657245776804806835825672797
Price To Earnings
Price To Earnings
14.04.85.38.518.28.932.77.08.4
Price To Sales
Price To Sales
0.50.20.40.40.40.40.40.30.6
Price To Book
Price To Book
1.30.51.21.11.11.01.00.70.8
EV To EBITDA
EV To EBITDA
6.73.73.55.47.24.89.74.75.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.231.937.032.625.021.416.843.943.9
OPM
OPM%
13.814.920.412.69.212.67.713.412.3
NPM
NPM%
4.85.410.55.82.85.71.88.76.5
ROCE
ROCE%
12.512.326.416.111.115.95.713.313.3
ROE
ROE%
9.49.621.912.75.811.02.913.213.2
ROA
ROA%
4.34.411.26.42.96.11.57.97.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
657245776804806835825672797
Price To Earnings
Price To Earnings
14.04.85.38.518.28.932.77.08.4
Price To Sales
Price To Sales
0.50.20.40.40.40.40.40.30.6
Price To Book
Price To Book
1.30.51.21.11.11.01.00.70.8
EV To EBITDA
EV To EBITDA
6.73.73.55.47.24.89.74.75.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.231.937.032.625.021.416.843.943.9
OPM
OPM%
13.814.920.412.69.212.67.713.412.3
NPM
NPM%
4.85.410.55.82.85.71.88.76.5
ROCE
ROCE%
12.512.326.416.111.115.95.713.313.3
ROE
ROE%
9.49.621.912.75.811.02.913.213.2
ROA
ROA%
4.34.411.26.42.96.11.57.97.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
NCL Industries is a building-materials maker built around one idea - take cement, the heavy, expensive-to-transport foundation of construction, and use it to create lighter, higher-value products that travel further. Founded in 1979 by a first-generation entrepreneur as a single cement plant, the company has spent four decades layering new businesses onto that original core, each one consuming cement or cement-based boards as its raw material. The recurring pattern is vertical integration in its home geography of Telangana and Andhra Pradesh: make the heavy stuff, then turn it into panels, doors, and ready-mixed concrete that capture more value closer to the customer. # Business segments Four building-materials engines, all fed by the same cement core - a dominant cement business that supplies three downstream divisions making panels, doors, and ready-mixed concrete, plus a tiny hydro-power unit that helps run the factories. ## 1. Cement: the heavy anchor that everything else is built on **Roughly four-fifths of the company's output is cement sold under the "Nagarjuna" brand, made at three sites across Telangana and Andhra Pradesh and distributed through a network of over 2,200 dealers.** - **The product travels badly, so location is everything** - cement is heavy and costly to move long distances, which means manufacturers fight for customers within a tight radius of each plant; the company's three grinding units in Telangana and coastal Andhra Pradesh let it serve southern markets without being undercut by distant rivals. - **Capacity just grew by a fifth** - a new grinding facility at Thallapalem near Visakhapatnam, commissioned in November 2025, lifted total cement capacity from 3.30 million tonnes per annum to 4.00 million tonnes per annum, adding reach in a coastal market. - **Power is the swing cost, so it makes its own** - an 8 MW waste-heat recovery system captures energy from the cement-making process itself, and third-party solar installations supply additional electricity, directly lowering the cost of each tonne produced. - **Limestone is the long-term choke point** - finding new limestone mines at reasonable cost is getting harder, and the industry's big players are consolidating capacity, which squeezes medium-sized operators like NCL that need fresh reserves to grow. ## 2. Cement-bonded particle boards: the only one of its kind in India **NCL is India's sole manufacturer of a board that is two-thirds cement and one-third wood - fireproof, termite-proof, and workable like timber - sold under the "Bison Panel" brand through more than 350 distributors.** - **A monopoly born from German know-how** - commercial production started in 1993 in technical collaboration with Bison Werke of Germany, and the company later became the first in the world to laminate these boards, adding a decorative surface no competitor could match. - **Three factories, 90,000 tonnes of capacity** - two units sit alongside the cement plants at Simhapuri in Telangana, and a third is in Himachal Pradesh, giving the division national production reach from a compact asset base. - **The applications keep expanding** - originally a construction panel for prefab structures, Bison Panels are now specified for false ceilings, kitchen platforms, fixed furniture, and airport noise barriers, where their combination of strength and sound absorption wins against conventional materials. - **Substitution is the threat** - alternative panel products are emerging, and the company's R&D effort is a race to stay ahead of materials that could displace cement-bonded boards in their core applications. ## 3. Ready-mix concrete: cement's short-haul delivery arm **Concrete that is mixed in a factory and delivered wet to building sites within a three-to-five-hour window, sold under the "Nagarjuna RMC" brand from nine plants in Hyderabad and Visakhapatnam.** - **The clock governs everything** - ready-mix concrete has a shelf life of just three to five hours, so every plant must be within a tight radius of its customers; the company's nine units in two cities are placed to cover those micro-markets before the material sets. - **A brand play as much as a product** - large developers prefer cement-company-owned RMC units because the parent brand signals quality control and reliable delivery, which is why more cement manufacturers are setting up their own RMC operations as a direct channel to construction sites. - **Small, but it moves cement** - the division is a relatively minor player in the RMC market, but it serves as a captive outlet for the parent company's cement, turning a commodity powder into a higher-value service. ## 4. Readymade doors: the board, turned into a finished product **Doors built around a Bison Panel core - moisture-resistant, fire-resistant, and termite-proof - manufactured at a single factory in Telangana and sold under the "NCL Door" brand.** - **The core is the differentiator** - because the door is made from the company's own cement-bonded particle board, it inherits the panel's durability and resistance to weather, fire, and pests, which sets it apart from conventional wooden or engineered doors. - **Launched as India's largest door plant** - the factory was set up in 2019 with scale ambitions and has since won large orders from major Indian builders, proving demand for a factory-finished door that arrives on site ready to hang. - **Costs have run ahead of prices** - a steep rise in production costs pushed the division into losses as of FY25, making it the one engine in the portfolio that is currently burning rather than generating cash. # Energy **Two small hydro-power plants with a combined 15.75 MW of capacity generate 40-50 million units of green electricity a year - but their output depends entirely on when the government releases water from the reservoirs they sit on.** - **Tucked into irrigation canals** - one plant is at the head regulator of the Srisailam Right Bank Main Canal in Andhra Pradesh, the other on the Tungabhadra Dam's canal in Karnataka, meaning they generate power only when water is flowing for irrigation, not on demand. - **A cost-saving tool, not a standalone business** - the division contributes a negligible share of turnover, but the power it generates feeds the company's own factories, and the company is exploring solar and other renewable sources to further reduce its energy bill. # Group structure and partners **The company sits inside a web of related entities - two wholly owned subsidiaries acquired for their limestone and distillery assets, a 50% joint venture with a sister concern, and a history of terminated partnerships that show a disciplined willingness to walk away.** - **Limestone mines bought through a shell company** - Vishwamber Cements Limited, a wholly owned subsidiary acquired in 2023, has never operated a cement plant but holds a lease on 322 acres of limestone-bearing land; the plan is to merge it into NCL and convert those mines into captive supply for the cement division. - **A distillery that came from United Spirits** - Tern Distilleries (P) Ltd (TDPL), a 100% subsidiary, was acquired from a United Spirits subsidiary in 2021, adding a non-building-materials asset to the group. - **Two joint ventures were started and stopped** - a Chinese steel-structures partnership was terminated in 2020 when bilateral relations soured, and a Czech modular-containers venture was scrapped in 2022 before any significant money was spent, with the company explicitly choosing to conserve resources for its existing lines of business.

Documents — NCL Industries Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/6zdjugo4hy7y36md4j2xnc2p.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/plms7imke1t8gwc9hyrrq3p7.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/y4o8nu10ilow6easr1k1pgem.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/8e09o14nd64c5lznwverfmkb.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/s5smfwk2dumle8pkaoamkirm.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/9llr0yvwaaxma5p0v3590a8r.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/gxl7lcre6u847rdl56yhf7wb.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/e279le05mczcyjry9u1o8ugy.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/wq8ojbtqn78ehfjcis5fgfiv.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/u31z46658622vchtyygyg271.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/g2f1wv1d01v4vjxl102gupnl.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/tsjbf91le0v2jwdtoai1qo3f.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/4md8lj336f72ycwsl0xnzou2.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/j6m232ctbellpgleu8ur2195.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/atqc7znkhdi8xpnmf1gfgvpn.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/ufx74eugimfx2sci4xwi1m41.pdf