Login
Home
Charts
Search
Watchlist
Products

Nilkamal Ltd

NILKAMAL·NSE
1,880.20+0.83%Wed, 23 Sept '26 15:50

Nilkamal Ltd

NILKAMAL
NSE
1,880.20
+0.83%
|Wed, 23 Sept '26 15:50
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
2,795Cr
Close
Close Price
1,873.00
Industry
Industry
Plastics - Plastic & Plastic Products
PE
Price To Earnings
22.42
PS
Price To Sales
0.75
Revenue
Revenue
3,715Cr
Rev Gr TTM
Revenue Growth TTM
7.57%
PAT Gr TTM
PAT Growth TTM
20.58%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
776803834743822854894883968962965820
Growth YoY
Revenue Growth YoY%
-4.06.50.6-5.26.06.37.218.917.812.68.0-7.2
Expenses
ExpensesCr
714731753686744791809825882872869745
Operating Profit
Operating ProfitCr
627381567763855885909675
OPM
OPM%
8.09.19.87.69.47.49.56.68.89.39.99.1
Other Income
Other IncomeCr
944656365-967
Interest Expense
Interest ExpenseCr
910991011111111111110
Depreciation
DepreciationCr
292929293030313435373739
PBT
PBTCr
323848244328462045335434
Tax
TaxCr
79125106124118129
PAT
PATCr
252936183322341534254224
Growth YoY
PAT Growth YoY%
4.6-11.5-26.3-43.530.3-26.4-3.8-16.43.217.521.859.2
NPM
NPM%
3.23.64.32.54.02.53.81.73.52.64.33.0
EPS
EPS
16.819.623.812.321.814.422.910.222.516.927.816.3
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
776803834743822854894883968962965820
Growth YoY
Revenue Growth YoY%
-4.06.50.6-5.26.06.37.218.917.812.68.0-7.2
Expenses
ExpensesCr
714731753686744791809825882872869745
Operating Profit
Operating ProfitCr
627381567763855885909675
OPM
OPM%
8.09.19.87.69.47.49.56.68.89.39.99.1
Other Income
Other IncomeCr
944656365-967
Interest Expense
Interest ExpenseCr
910991011111111111110
Depreciation
DepreciationCr
292929293030313435373739
PBT
PBTCr
323848244328462045335434
Tax
TaxCr
79125106124118129
PAT
PATCr
252936183322341534254224
Growth YoY
PAT Growth YoY%
4.6-11.5-26.3-43.530.3-26.4-3.8-16.43.217.521.859.2
NPM
NPM%
3.23.64.32.54.02.53.81.73.52.64.33.0
EPS
EPS
16.819.623.812.321.814.422.910.222.516.927.816.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1,9262,0242,1242,3622,2572,0922,7303,1313,1963,3133,7783,715
Growth
Revenue Growth%
1.75.14.911.2-4.5-7.330.514.72.13.614.17.6
Expenses
ExpensesCr
1,6961,7921,8852,1491,9761,8392,5092,8232,9063,0303,4493,369
Operating Profit
Operating ProfitCr
230232239213281253221308290282329345
OPM
OPM%
11.911.411.39.012.512.18.19.89.18.58.79.3
Other Income
Other IncomeCr
1191020211818192319910
Interest Expense
Interest ExpenseCr
181213162624283737414443
Depreciation
DepreciationCr
555150529497101113115120142147
PBT
PBTCr
168178187166182150109177161141152166
Tax
TaxCr
525463483937264338343540
PAT
PATCr
11612412411814211383134122107116125
Growth
PAT Growth%
126.27.2-0.4-5.021.0-20.6-26.360.6-8.6-12.88.720.6
NPM
NPM%
6.06.15.85.06.35.43.14.33.83.23.13.4
EPS
EPS
76.482.182.778.695.275.755.989.881.971.377.583.5
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1,9262,0242,1242,3622,2572,0922,7303,1313,1963,3133,7783,715
Growth
Revenue Growth%
1.75.14.911.2-4.5-7.330.514.72.13.614.17.6
Expenses
ExpensesCr
1,6961,7921,8852,1491,9761,8392,5092,8232,9063,0303,4493,369
Operating Profit
Operating ProfitCr
230232239213281253221308290282329345
OPM
OPM%
11.911.411.39.012.512.18.19.89.18.58.79.3
Other Income
Other IncomeCr
1191020211818192319910
Interest Expense
Interest ExpenseCr
181213162624283737414443
Depreciation
DepreciationCr
555150529497101113115120142147
PBT
PBTCr
168178187166182150109177161141152166
Tax
TaxCr
525463483937264338343540
PAT
PATCr
11612412411814211383134122107116125
Growth
PAT Growth%
126.27.2-0.4-5.021.0-20.6-26.360.6-8.6-12.88.720.6
NPM
NPM%
6.06.15.85.06.35.43.14.33.83.23.13.4
EPS
EPS
76.482.182.778.695.275.755.989.881.971.377.583.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1515151515151515151515
Reserves
ReservesCr
6137278349261,0171,1241,1871,2991,3951,4721,562
Current Liabilities
Current LiabilitiesCr
297281319216266317402371453613578
Non Current Liabilities
Non Current LiabilitiesCr
666374129252266349389357443361
Total Liabilities
Total LiabilitiesCr
9981,0931,2481,2941,5511,7241,9532,0752,2212,5442,518
Current Assets
Current AssetsCr
6357028037798609991,1451,1881,2601,4071,344
Non Current Assets
Non Current AssetsCr
3623914455146917258088879611,1381,174
Total Assets
Total AssetsCr
9981,0931,2481,2941,5511,7241,9532,0752,2212,5442,518
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1515151515151515151515
Reserves
ReservesCr
6137278349261,0171,1241,1871,2991,3951,4721,562
Current Liabilities
Current LiabilitiesCr
297281319216266317402371453613578
Non Current Liabilities
Non Current LiabilitiesCr
666374129252266349389357443361
Total Liabilities
Total LiabilitiesCr
9981,0931,2481,2941,5511,7241,9532,0752,2212,5442,518
Current Assets
Current AssetsCr
6357028037798609991,1451,1881,2601,4071,344
Non Current Assets
Non Current AssetsCr
3623914455146917258088879611,1381,174
Total Assets
Total AssetsCr
9981,0931,2481,2941,5511,7241,9532,0752,2212,5442,518

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
18311212117525220369190250247306
Investing Cash Flow
Investing Cash FlowCr
-41-70-96-106-152-121-89-165-160-225-160
Financing Cash Flow
Financing Cash FlowCr
-142-38-20-73-100-7160-71-3234-213
Net Cash Flow
Net Cash FlowCr
-204-4-11334-456257-63
Free Cash Flow
Free Cash FlowCr
143332263160129-8710113-20159
CFO To PAT
CFO To PAT%
157.589.797.5148.5176.9179.482.8141.8204.3231.7263.3
CFO To EBITDA
CFO To EBITDA%
79.448.150.481.989.680.231.261.686.187.692.9
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
18311212117525220369190250247306
Investing Cash Flow
Investing Cash FlowCr
-41-70-96-106-152-121-89-165-160-225-160
Financing Cash Flow
Financing Cash FlowCr
-142-38-20-73-100-7160-71-3234-213
Net Cash Flow
Net Cash FlowCr
-204-4-11334-456257-63
Free Cash Flow
Free Cash FlowCr
143332263160129-8710113-20159
CFO To PAT
CFO To PAT%
157.589.797.5148.5176.9179.482.8141.8204.3231.7263.3
CFO To EBITDA
CFO To EBITDA%
79.448.150.481.989.680.231.261.686.187.692.9

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,6492,9122,2702,1371,4972,9103,0302,6142,5462,2961,5922,795
Price To Earnings
Price To Earnings
14.723.818.418.210.525.836.419.520.821.613.822.4
Price To Sales
Price To Sales
0.91.41.10.90.71.41.10.80.80.70.40.8
Price To Book
Price To Book
2.63.92.72.31.42.52.52.01.81.51.01.8
EV To EBITDA
EV To EBITDA
7.512.99.810.25.412.115.09.59.99.55.99.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
34.334.535.232.035.735.029.930.425.326.426.426.4
OPM
OPM%
11.911.411.39.012.512.18.19.89.18.58.79.3
NPM
NPM%
6.06.15.85.06.35.43.14.33.83.23.13.4
ROCE
ROCE%
26.123.021.218.319.212.78.912.810.99.09.89.8
ROE
ROE%
18.516.814.612.513.89.96.910.28.77.27.47.4
ROA
ROA%
11.611.49.99.19.26.64.36.55.54.24.64.6
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
1,6492,9122,2702,1371,4972,9103,0302,6142,5462,2961,5922,795
Price To Earnings
Price To Earnings
14.723.818.418.210.525.836.419.520.821.613.822.4
Price To Sales
Price To Sales
0.91.41.10.90.71.41.10.80.80.70.40.8
Price To Book
Price To Book
2.63.92.72.31.42.52.52.01.81.51.01.8
EV To EBITDA
EV To EBITDA
7.512.99.810.25.412.115.09.59.99.55.99.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
34.334.535.232.035.735.029.930.425.326.426.426.4
OPM
OPM%
11.911.411.39.012.512.18.19.89.18.58.79.3
NPM
NPM%
6.06.15.85.06.35.43.14.33.83.23.13.4
ROCE
ROCE%
26.123.021.218.319.212.78.912.810.99.09.89.8
ROE
ROE%
18.516.814.612.513.89.96.910.28.77.27.47.4
ROA
ROA%
11.611.49.99.19.26.64.36.55.54.24.64.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Nilkamal Ltd is a plastics processor that turned a single industrial product - the plastic crate - into a diversified manufacturing house spanning everything from warehouse pallets to sofas and mattresses. Founded in 1985 by the Parekh family, the company grew by spotting where plastic could replace wood or metal, first in factories and later in homes, then kept adding adjacent materials and retail formats once the original mould was set. The recurring pattern is visible across its history: build a manufacturing backbone in one category, use the cash and customer relationships to enter the next, and back-integrate into raw materials - foam for mattresses, recycled resin for packaging - so that each new engine feeds off the ones before it. # Business segments Five engines at different stages - a material-handling cash cow, two consumer platforms at national scale, and a set of younger B2B bets - each built with the cash flows of the one before. ## 1. Material handling: the industrial backbone that pays for everything else **The company is India’s largest one-stop shop for the plastic bins, pallets, crates and racking that factories and warehouses run on, serving over 30,000 customers with the widest range in the market.** - **Largest range, largest share** - the division holds the biggest market share and the broadest product line in the country, covering bins, crates, pallets, shelving, racking, insulated boxes, waste-management systems, road-safety barriers and hospitality equipment. - **Replaces wood and metal** - many products are designed to displace traditional materials: plastic pallets for automated warehouses, core trays for mining drill cores that replace GI boxes, and prefabricated plastic manholes for underground utilities. - **Closed-loop recycling locks customers in** - the company runs a complete recycling line that grinds and cleans used crates and pallets returned by customers, then feeds the recycled material back into new products, which lowers raw-material cost and makes switching harder. - **Steel racking adds a second leg** - the racking business grew 22% by value in FY26, riding the wave of Grade‑A warehouse construction and quick‑commerce dark‑store expansion across India. - **WHO‑certified vaccine carriers** - the division also makes specialised carriers used in India’s immunisation programme and in other developing countries, a niche that doubles as a public‑health credential. ## 2. Moulded furniture: the brand that built the household name **Nilkamal is one of the world’s largest producers of moulded plastic furniture, and the brand still commands trust at the mass‑premium end even as growth shifts to non‑plastic home products.** - **Legacy plastic chairs, still the anchor** - the company makes injection‑moulded and roto‑moulded furniture for homes and institutions, and describes itself as a market leader in India and among the largest globally. - **Moving up the price ladder** - intense price competition from unorganised players at the bottom has pushed the company toward the mid‑to‑premium segment, with design‑led launches like the Aspire Sofa (a moulded product that looks like wood) and India’s first three‑colour chair. - **“Nilkamal Select” stores** - a new exclusive retail format showcases premium moulded furniture in an experience‑driven setting, giving the brand a controlled shop window beyond the wholesale trade channel. - **Distribution muscle** - the channel expanded by 5% in FY26 and delivered 19% growth in non‑moulded furniture, showing that the same dealer network can carry the company’s newer categories. ## 3. Nilkamal Homes and Ready Furniture: the consumer platform beyond plastic **What began as plastic chairs now includes a 101‑store retail chain selling wood, metal and upholstered furniture, plus a fast‑growing mattress business - together they have overtaken moulded furniture in sales contribution.** - **From @home to Nilkamal Homes** - the retail division was rebranded in December 2024 and operates 101 stores (31 company‑owned, 69 franchisee‑owned) with a total carpet area of more than 6.75 lakh square feet, offering a mass‑premium range of furniture, furnishings and accessories. - **Ready Furniture at scale** - the company processed over 360,000 boards in FY26 on highly automated lines, producing knock‑down wood, metal and glass furniture - bedroom sets, sofas, recliners, office chairs - and selling it across trade, retail and e‑commerce channels. - **Mattresses: 53% growth in trade** - the Nilkamal Sleep business added 820‑plus channel partners in FY26, reaching 2,000‑plus direct partners and 3,500‑plus retail counters, with manufacturing in four locations that cover all regions of India. - **Backward integration into foam** - a new continuous slab‑stock polyurethane foam plant, designed by a leading European company, supplies the mattress and sofa factories, cutting reliance on imported finished foam and capturing margin that used to go to suppliers. - **Capex‑light expansion** - the retail rollout uses a franchisee‑owned, franchisee‑operated model for large‑format stores of 8,000-10,000 square feet, so the company adds square footage without tying up capital in real estate. ## 4. Nilkamal EDGE: professional furniture for offices, schools and hospitals **A B2B brand that outfits workplaces, classrooms and now hospital wards, growing 14% in a segment the company calls “significantly underserved.”** - **Three verticals under one brand** - EDGE sells workplace solutions, education‑infrastructure furniture (from nursery to post‑graduate institutions), and precision‑engineered plastic components for defence applications. - **Healthcare entry by acquisition** - in FY26 the company bought a healthcare‑furniture startup, and in its first year delivered and installed over 2,500 beds, signed multi‑year rate contracts, and onboarded several prestigious hospital clients. - **Stadium seating at scale** - EDGE has supplied and installed over 9,000 seats across two major stadiums in Assam, demonstrating the project‑execution capability that large government and institutional contracts demand. - **Shift toward private clients** - the business has deliberately tilted its mix toward private institutions to improve working‑capital cycles and reduce the lumpiness that comes with government‑tender work. ## 5. Protective and rigid packaging: two small engines with shared DNA **BubbleGUARD protective packaging and rigid plastic containers both leverage the company’s core plastics expertise, running on the same manufacturing and recycling infrastructure.** - **BubbleGUARD: the only fully integrated player** - the company is the sole vertically integrated provider in its category, making the plastic sheet and then fabricating it into custom protective packaging for automotive, textile, glass and logistics customers. - **Rigid packaging scales up** - the Puducherry plant is running above 60% capacity utilisation and a second unit in Noida has started production, making bottles, jars and containers for packaged‑food and pharmaceutical customers. - **Recycled content as a selling point** - the rigid packaging business uses post‑consumer recycled resins, helping customers meet Extended Producer Responsibility rules - a compliance advantage that pure‑play packaging rivals may not offer. - **Energy‑efficient extrusion** - a new extruder in the BubbleGUARD line cut energy consumption by roughly 30% per kilogram processed, lowering the cost base in a price‑competitive market. ## 6. E‑commerce: the direct‑to‑consumer engine that reaches 19,500 pin codes **An 18.5%‑growing D2C channel that sells the full catalogue online, using WhatsApp commerce and AI tools to convert browsers into buyers across India.** - **National delivery footprint** - the e‑commerce network covers 19,500 PIN codes, up from 12,000 two years earlier, making furniture and home products available in towns that have no physical Nilkamal store. - **Conversational commerce** - the company built a WhatsApp‑based product‑discovery and sales‑assistance layer in collaboration with Microsoft, letting customers browse and buy through chat rather than a traditional website. - **AI for acquisition** - advanced AI tools are being deployed to optimise customer‑acquisition costs and sharpen content engagement, a move aimed at making marketing spend work harder as the channel scales. # Group structure and partners **A lean international footprint with one manufacturing joint venture, two small overseas subsidiaries, and a recently absorbed storage‑systems unit - all negligible next to the standalone Indian business.** - **Cambro Nilkamal: the hospitality JV** - an Associate (50% shareholding) that supplies food‑storage, handling and sanitising solutions to quick‑service restaurants, cloud kitchens, institutional caterers and hospital food services. - **Overseas subsidiaries** - Nilkamal Crates and Bins FZE in the UAE (wholly owned) and two Sri Lankan entities, Nilkamal Eswaran Plastics and Nilkamal Eswaran Marketing, both 96.28% held after a buyback increased the stake from 76%. - **Storage Systems merger** - the former joint venture with Germany’s Bito Lagertechnik became a wholly owned subsidiary and was then amalgamated into Nilkamal Ltd in April 2023, consolidating material‑handling manufacturing and eliminating intra‑entity transactions. - **Healthcare acquisition** - in July 2025 the company acquired the healthcare‑furniture vertical of Imedfurns Private Limited, including IP, contracts and employees, for a total cash consideration of Rs. 3 crore payable over four years, giving the EDGE business an immediate entry into hospital furniture.

Documents — Nilkamal Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/tmbjjhsqnvm5h38epkgsmhju.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/7hfln9h61b8ly00xj694mt9e.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/k53mfklbq4aqgjq6n2ru4kqg.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/tltvcv7zusp310rn5bwtn3r0.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/egip5gtqi619o1ygv3bx24kf.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/qw7vvf6o0rnvwcyncjehqrt8.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/3p1i7fvjyp7agk315lgmgbh2.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/6updwmp0mz1zowbuonhzaz83.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/81dt1rb7d3k13tngip3mc8ue.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/jntsu7aww911sbnxag1r5sdf.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/as47208hjmmkggac8shgukpa.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/9djiqkimoz0370wnscntu2cb.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/7hpwcl8z6zz0vlmyq51esyol.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/4fogr8tt3plwuffg7xqd9d3d.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/5ns8f5drhbofaipl5m1sbgop.pdf