Novopan Industries Ltd (500310) share price, results

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Standalone, Rs crore

	Mar 2013	Jun 2013	Sep 2013	Dec 2013	Mar 2014	Jun 2014
Sales	0.00	0.00	0.00	0.00	0.00	0.00
Expenses	2.75	0.19	0.47	1.80	4.34	0.16
Operating Profit	-2.75	-0.19	-0.47	-1.80	-4.34	-0.16
OPM %
Other Income	-0.91	0.04	0.03	0.06	0.25	0.18
Interest	0.01	0.00	0.00	0.00	0.00	0.00
Depreciation	-1.49	0.05	0.06	0.06	0.05	0.07
Profit before tax	-2.18	-0.20	-0.50	-1.80	-4.14	-0.05
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	-80.00%
Net Profit	-2.18	-0.20	-0.50	-1.80	-4.14	-0.01
EPS in Rs	-1.83	-0.17	-0.42	-1.51	-3.48	-0.01

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Jun 2011 15m	Mar 2012 9m	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
Sales	77.62	79.90	72.61	65.01	50.57	0.09	0.00	0.00	4.89	1.05	0.00	0.00
Expenses	65.52	64.41	80.37	64.65	61.86	5.50	2.10	6.79	7.34	10.94	0.27	1.42
Operating Profit	12.10	15.49	-7.76	0.36	-11.29	-5.41	-2.10	-6.79	-2.45	-9.89	-0.27	-1.42
OPM %	15.59%	19.39%	-10.69%	0.55%	-22.33%	-6,011.11%			-50.10%	-941.90%
Other Income	1.43	1.13	5.34	1.29	-3.08	0.98	-1.87	0.38	-13.42	2.75	1.56	0.03
Interest	3.40	4.37	6.13	5.19	5.06	0.08	0.05	0.00	0.00	0.00	0.00	0.00
Depreciation	3.08	3.22	3.91	3.38	3.59	1.94	0.23	0.22	0.28	0.05	0.05	0.05
Profit before tax	7.05	9.03	-12.46	-6.92	-23.02	-6.45	-4.25	-6.63	-16.15	-7.19	1.24	-1.44
Tax %	16.74%	38.87%	-11.96%	0.00%	2.35%	0.62%	0.00%	0.00%	0.00%	20.72%	1.61%	0.00%
Net Profit	5.87	5.52	-10.97	-6.92	-23.56	-6.48	-4.25	-6.63	-16.15	-8.68	1.22	-1.44
EPS in Rs	4.93	4.63	-9.21	-5.81	-19.78	-5.44	-3.57	-5.57	-13.56	-7.29	1.02	-1.21
Dividend Payout %	44.64%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	10 Years	5 Years	3 Years	TTM	1 Year	Last Year
Compounded Sales Growth	%	%	%	%
Compounded Profit Growth	%	3%	3%	-126%
Stock Price CAGR	%	%	%		%
Return on Equity	%	-12%	-5%			-5%

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Jun 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
Equity Capital	11.91	11.91	11.91	11.91	11.91	11.91	11.91	11.91	38.91	38.91	38.91	38.91
Reserves	15.20	19.29	37.05	30.13	6.57	0.09	-4.16	-10.79	-3.21	-11.89	-10.67	-12.10
Borrowings	34.23	40.75	40.82	32.93	25.00	25.00	25.00	25.00	0.00	0.00	0.00	0.00
Other Liabilities	22.35	22.53	25.68	30.48	48.69	45.22	42.49	47.73	13.38	15.14	7.21	8.44
Total Liabilities	83.69	94.48	115.46	105.45	92.17	82.22	75.24	73.85	49.08	42.16	35.45	35.25
Fixed Assets	38.76	43.42	68.05	64.57	60.35	56.46	40.51	40.29	27.61	27.66	27.61	27.56
CWIP	0.59	0.19	0.03	0.03	0.03	0.03	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.17	0.17	0.17	0.17	0.05	0.05	0.55	0.05	0.30	0.50	0.50	0.50
Other Assets	44.17	50.70	47.21	40.68	31.74	25.68	34.18	33.51	21.17	14.00	7.34	7.19
Total Assets	83.69	94.48	115.46	105.45	92.17	82.22	75.24	73.85	49.08	42.16	35.45	35.25

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Jun 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
Cash from Operating Activity	7.31	6.22	2.68	9.32	11.69	-0.40	-2.44	-1.21	-6.11	-0.56	-2.29	0.04
Cash from Investing Activity	-2.64	-6.87	-0.80	3.42	1.77	-0.17	1.88	1.30	6.12	0.71	2.24	0.03
Cash from Financing Activity	-2.44	0.16	-5.36	-12.67	-12.57	-0.09	-0.08	-0.05	-0.05	0.00	0.00	0.00
Net Cash Flow	2.23	-0.49	-3.48	0.07	0.89	-0.66	-0.64	0.04	-0.04	0.15	-0.06	0.07
Free Cash Flow	4.27	-1.28	1.82	12.63	13.37	-0.48	-0.11	-0.45	-0.08	-0.22	-2.29	0.04
CFO/OP	91%	51%	-68%	2,692%	-113%	7%	116%	18%	271%	9%	911%	-2%

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Jun 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
Debtor Days	76.23	69.07	61.03	63.61	12.78	2,473.89			0.00	0.00
Inventory Days	134.92	238.87	190.71	243.33	298.79
Days Payable	143.44	171.03	213.46	243.44	154.84
Cash Conversion Cycle	67.70	136.91	38.28	63.50	156.73	2,473.89			0.00	0.00
Working Capital Days	91.51	121.47	101.94	50.08	-140.46	-86,221.11			533.69	-674.38
ROCE %	17.10%	20.11%	-10.25%	-2.20%	-19.97%		-4.82%	-22.52%	-5.05%	-22.80%	19.76%	-5.23%

Fundamentals

Market Cap₹ Cr.

Current Price₹ 39.6

Book Value₹ 22.5

ROCE-5.23 %

ROE-5.23 %

Dividend Yield0.00 %

Face Value₹ 10.0

Compounded Sales Growth (TTM)%

Compounded Profit Growth (TTM)-126%

Standalone figures.

Valuation

P/E, 3-year average126.14x

P/B, 3-year average5.63x

P/E, 5-year average126.14x

P/B, 5-year average10.93x

Profitability

ROE-5.23%

ROCE-5.23%

ROA-4.07%

ROE, 3-year average-9.50%

ROCE, 3-year average-7.89%

ROA, 3-year average-6.65%

ROE, 5-year average-53.14%

ROCE, 5-year average-19.69%

ROA, 5-year average-11.03%

ROIC (approx.)-5.46%

Other income / net worth0.11%

Growth

Profit growth (latest year)-218.03%

Per share

EPS (TTM)Rs -0.37

EPS (latest year)Rs -0.37

EPS (latest quarter)Rs -0.05

EPS, 3-year averageRs -0.76

EPS, 5-year averageRs -2.40

Book value per shareRs 6.89

Cash flow per shareRs 0.01

Free cash flow per shareRs 0.01

Efficiency

Inventory turnover0.01x

Inventory days58948 days

Creditor days155 days

Cash conversion cycle0 days

Working capital days-674 days

Leverage

Cash and bankRs 0 Cr

Net debtRs -0 Cr

Owners' fund to total sources76.06%

Cash flow

Cash from Operating Activity (latest year)Rs 0 Cr

Cash from Investing Activity (latest year)Rs 0 Cr

Net Cash Flow (latest year)Rs 0 Cr

Free cash flow (latest year)Rs 0 Cr

Statement figures

Operating profit (latest quarter)Rs -0 Cr

Other income (TTM)Rs 0 Cr

EBITDA (TTM)Rs -1 Cr

PBDT (TTM)Rs -1 Cr

Profit before tax (TTM)Rs -1 Cr

Net profit (TTM)Rs -1 Cr

Net profit (latest year)Rs -1 Cr

Net profit (latest quarter)Rs -0 Cr

Depreciation (TTM)Rs 0 Cr

Depreciation (latest quarter)Rs 0 Cr

Cost of goods sold (latest year)Rs 0 Cr

Total income (latest year)Rs 0 Cr

Share capitalRs 39 Cr

ReservesRs -12 Cr

Shareholders' fundsRs 27 Cr

Total assetsRs 35 Cr

Net blockRs 28 Cr

InvestmentsRs 0 Cr

InventoryRs 6 Cr

Other liabilitiesRs 8 Cr

Shares outstanding (crore)3.89

Computed by MarketFriction from the standalone statements. Returns use average balances.

Not enough history to build valuation bands (needs two years of profits and prices).

Not enough price history.

Red flags

F-score 4 of 6

No red flags in the latest statements and filings.

Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Latest quarter

Jun 2014

Sales ₹0 Cr. Net loss ₹0 Cr.

Activity

Compare

Company	Mcap (Cr)	P/E	ROCE
The Indian Wood Products Company Ltd	237	40.1	3.00 %
Pratik Panels Ltd	24	15.5	33.2 %
National Plywood Industries Ltd	7		%

No bulk or block deals on record.

No corporate actions on record.

No announcements in our files yet.

Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.

No short selling reported to NSE in our files.

Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.

Not on any NSE surveillance list in the latest file.

Quick answers

What is the market cap of Novopan Industries Ltd?

Novopan Industries Ltd (500310) has a market capitalisation of Rs Cr. at the close.

What were Novopan Industries Ltd's latest quarterly results?

In the Jun 2014 quarter, Novopan Industries Ltd sales was Rs 0 Cr with a net loss of Rs 0 Cr.