Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Nalwa Sons Investments Ltd

NSIL
NSE
5,788.40
0.39%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Nalwa Sons Investments Ltd

NSIL
NSE
5,788.40
0.39%
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
2,973Cr
Close
Close Price
5,788.40
Industry
Industry
Finance & Investments - Others
PE
Price To Earnings
120.19
PS
Price To Sales
34.55
Revenue
Revenue
86Cr
Rev Gr TTM
Revenue Growth TTM
-30.54%
PAT Gr TTM
PAT Growth TTM
-66.65%
Peer Comparison
How does NSIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NSIL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
102527261140601412372512
Growth YoY
Revenue Growth YoY%
-20.0230.8-72.541.714.057.5124.2-47.212.4-6.5-58.6-11.9
Expenses
ExpensesCr
11156115243430
Operating Profit
Operating ProfitCr
82426205394411-31332112
OPM
OPM%
87.494.795.979.443.297.774.584.1-250.688.386.596.7
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
82426215394511-30332311
Tax
TaxCr
2753310103-4754
PAT
PATCr
6172117229358-2626188
Growth YoY
PAT Growth YoY%
-20.379.7-71.4211.5-68.676.069.7-52.7-1,611.4-11.7-49.0-8.0
NPM
NPM%
58.165.977.567.416.073.658.760.4-215.469.572.363.1
EPS
EPS
10.832.340.233.73.456.968.215.9-51.550.234.814.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
31303436495965931348812586
Growth
Revenue Growth%
-16.7-3.614.86.936.019.810.442.943.4-33.841.7-31.3
Expenses
ExpensesCr
1761226-15021178146151
Operating Profit
Operating ProfitCr
132422105094476125756435
OPM
OPM%
43.279.964.828.8102.615.767.181.893.884.351.040.6
Other Income
Other IncomeCr
010000240000
Interest Expense
Interest ExpenseCr
000000001000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
132422119294880124766537
Tax
TaxCr
16427-1041432191912
PAT
PATCr
12191888519436693564625
Growth
PAT Growth%
-58.254.6-3.7-53.0905.5-77.2122.152.740.6-39.2-18.3-46.2
NPM
NPM%
39.663.553.323.4173.232.966.270.869.363.736.728.8
EPS
EPS
23.536.536.522.2162.037.884.0128.2180.3109.689.548.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
555555555555
Reserves
ReservesCr
3183343543653,6153,1825,1017,9347,98812,60016,67816,260
Current Liabilities
Current LiabilitiesCr
121212120002002
Non Current Liabilities
Non Current LiabilitiesCr
313332332761836341,4441,4121,9032,221
Total Liabilities
Total LiabilitiesCr
3974164344433,9233,3975,7699,4179,44214,55618,94718,457
Current Assets
Current AssetsCr
21817012712848695763618384
Non Current Assets
Non Current AssetsCr
1792463073153,8763,3285,7129,3549,38114,47318,863
Total Assets
Total AssetsCr
3974164344433,9233,3975,7699,4179,44214,55618,94718,457

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
17182422-9205042724162
Investing Cash Flow
Investing Cash FlowCr
-18-19-26-13-1-20-48-41-68-30-75
Financing Cash Flow
Financing Cash FlowCr
12-1000-20-100
Net Cash Flow
Net Cash FlowCr
11-210-10001411-14
Free Cash Flow
Free Cash FlowCr
17182422-9205042724162
CFO To PAT
CFO To PAT%
143.997.9135.5264.1-10.3100.6115.063.478.073.1134.2
CFO To EBITDA
CFO To EBITDA%
132.077.8111.5214.8-17.5210.5113.554.857.655.296.7

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3373074596215403055389141,1391,7293,115
Price To Earnings
Price To Earnings
27.816.424.554.46.915.512.513.812.530.766.6
Price To Sales
Price To Sales
11.010.413.517.212.55.28.09.48.519.524.9
Price To Book
Price To Book
1.00.91.31.71.20.10.10.10.10.10.2
EV To EBITDA
EV To EBITDA
27.714.322.461.710.731.912.011.88.922.748.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
43.279.964.828.8102.615.767.181.893.884.351.0
NPM
NPM%
39.663.553.323.4173.232.966.270.869.363.736.7
ROCE
ROCE%
3.86.55.72.62.50.30.91.01.60.60.4
ROE
ROE%
3.85.55.02.32.40.60.80.81.20.50.3
ROA
ROA%
3.04.54.21.92.20.60.80.71.00.40.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Nalwa Sons Investments Limited (NSIL) is a **Systemically Important Non-Banking Financial Company (NBFC)** registered with the **Reserve Bank of India (RBI)** under Section **45 IA** of the RBI Act, 1934. Classified under the **NBFC - Middle Layer** (non-deposit accepting), the company serves as the primary strategic investment arm for the **O.P. Jindal Group**. With an asset base exceeding **₹18,500 crore**, NSIL’s primary function is to hold equity stakes in group steel manufacturing entities and provide financial liquidity to group companies. --- ### **Strategic Mandate and Group Investment Philosophy** NSIL operates as a specialized investment vehicle with a mandate focused on the long-term capital appreciation of the **O.P. Jindal Group’s** industrial portfolio. Its strategy is built upon four core pillars: * **Portfolio Consolidation:** Strengthening equity positions in core steel and power manufacturing companies within the group. * **New Venture Participation:** Acting as a capital provider for emerging ventures promoted by the O.P. Jindal Group. * **Dividend Optimization:** Capturing the upside of the industrial cycle through increased dividend payouts from investee companies. * **Financial Agility:** Maintaining a debt-free balance sheet to support large-scale strategic moves or capital infusions when required. To facilitate this mandate, the company has established an **Aggregate Investment & Loan Limit** of up to **₹1,500 crore** (under Section 186), though this limit does not apply to investments in wholly-owned subsidiaries or joint ventures. --- ### **Operational Structure and Revenue Streams** The company maintains a lean, high-efficiency operational model focused exclusively on **Investing Activity (NIC Code 642)**. It does not engage in physical manufacturing or international operations. * **Revenue Composition:** **100%** of turnover is derived from **Interest and Dividend** income. * **Geographic Footprint:** Operates through **3 offices** across **2 Indian states**. * **Export Contribution:** **0% (NA)**. * **Segment Reporting:** The company operates in a **single reportable segment**, which is Investment Activity. #### **Subsidiary and Associate Network** NSIL manages its interests through a structured hierarchy of subsidiaries and associates: | Entity Name | Relationship | Status | | :--- | :--- | :--- | | **Jindal Steel & Alloys Ltd.** | Subsidiary | Material Non-Listed Indian Subsidiary | | **Nalwa Trading Limited** | Subsidiary | Investment/Trading Arm | | **Brahmaputra Capital & Financial Services Ltd.** | Subsidiary | Financial Services | | **Jindal Equipment Leasing and Consultancy Services Ltd.** | Associate | Consultancy/Leasing | --- ### **Consolidated Financial Performance (FY 2023–2025)** NSIL’s financial health is characterized by a massive asset base and a conservative, debt-free capital structure. | Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :---: | :---: | :---: | | **Total Income** | **125.31** | **88.51** | **133.57** | | **Profit After Tax (PAT)** | **45.99** | **56.29** | **92.58** | | **Total Assets** | **18,561.66** | **14,110.91** | *N/A* | | **Total Equity (₹ Lakhs)** | **16,68,310.29** | **12,60,503.54** | **7,99,350.36** | | **Gearing Ratio** | **0.00** | **0.00** | **0.00** | | **Cash & Cash Equivalents** | **2.61** | **16.29** | **4.98** | **Revenue Breakdown (FY 2024-25):** The consolidated revenue of **₹125.22 crore** was primarily driven by **Dividend Income (₹55.29 crore)** and **Interest Income (₹38.44 crore)**. Other contributors included the sale of goods (**₹16.87 crore**) and net gains on fair value changes and derecognition of financial instruments (**₹14.63 crore** combined). --- ### **Capital Structure and Regulatory Adjustments** As an NBFC-Middle Layer, NSIL adheres to strict **Scale Based Regulations (SBR)**. * **Statutory Reserves:** In FY25, the company transferred **₹9.29 crore** (20% of PAT) to its statutory reserve as per RBI mandates. * **Asset Quality:** Loans overdue for 90 days or more aggregated to **₹15.52 crore**. The company maintains a standard asset provision of **0.40%**, exceeding the minimum regulatory requirement. * **Instrument Valuation:** In late 2025, the company extended the redemption period of its **Non-Convertible Preference Shares (NCPRS)** to **20 years**, resulting in a remeasurement loss of **₹3.01 crore**. * **Taxation:** Deferred tax liabilities were adjusted in 2025 following the **Finance (No. 2) Act, 2024**, specifically regarding long-term capital gains. --- ### **Corporate Restructuring and Promoter Evolution** The company’s shareholding has recently been impacted by group-level consolidation: * **Amalgamation:** Following an **NCLT** order in October 2023, **Worldone Pvt. Ltd.** and **Simhapuri Energy Limited** merged into **Jindal Power Limited**. * **Promoter Entry:** Consequently, **Jindal Power Limited** joined the promoter group after acquiring **1,24,446 equity shares** of NSIL. * **Debt Resolution:** Encumbrances on these shares were cleared in **November 2023** following the full repayment of **Non-Convertible Debentures (NCDs)** by the amalgamated entities. --- ### **Risk Matrix and Sensitivity Analysis** NSIL’s profile is subject to high concentration and market risks due to its specialized investment focus. * **Concentration Risk:** Business prospects are intrinsically tied to the **Steel Industry** and the financial health of the **O.P. Jindal Group**. * **Equity Price Volatility:** The portfolio is highly sensitive to market fluctuations. A **5% change** in market prices impacts the fair value of instruments by approximately **₹438.76 crore** to **₹683.66 crore** depending on the reporting period. * **Credit & Pledge Risk:** The company faces "Pledge obligation risk," where a default by a pledgee could result in asset loss. Furthermore, **₹266.43 crore** in loans are due from group companies currently carrying accumulated losses. * **Regulatory & Legal:** The company faces contingent liabilities of **₹1,798.09 Lakhs** (Consolidated) related to Income Tax matters under appeal. In March 2025, the company paid a **₹3,04,500** settlement to **SEBI** for a delayed disclosure violation under **SAST Regulations**. --- ### **Macroeconomic Outlook and Growth Drivers** The company’s future performance is leveraged against the Indian government’s infrastructure push: * **Infrastructure Spending:** A projected **₹11.11 lakh crore** capital expenditure in **2024-25** (**3.4% of GDP**) is expected to sustain high steel demand. * **Industrial Synergy:** Growth in high-tech manufacturing (e.g., the **₹1.26 lakh crore** semiconductor initiatives) provides a favorable backdrop for NSIL’s investee companies. * **Fiscal Consolidation:** Management expects a "sustainable growth" trajectory driven by resurgent domestic demand and the "Atmanirbhar Bharat" initiative.