Price
Financials
Standalone, Rs crore| Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 12.70 | 2.29 | 1.77 | 0.57 | 0.01 | 0.29 | 0.40 | 0.20 | 0.07 | 0.03 |
| Expenses | 18.29 | 8.27 | 9.84 | 1.98 | 161.20 | 1.50 | 1.00 | 1.51 | 39.26 | 1.23 |
| Operating Profit | -5.59 | -5.98 | -8.07 | -1.41 | -161.19 | -1.21 | -0.60 | -1.31 | -39.19 | -1.20 |
| OPM % | -44.02% | -261.14% | -455.93% | -247.37% | -1,611,900.00% | -417.24% | -150.00% | -655.00% | -55,985.71% | -4,000.00% |
| Other Income | -1.07 | 0.90 | 0.00 | 0.29 | 0.26 | 0.00 | 0.00 | 0.24 | 0.10 | 0.00 |
| Interest | -2.06 | 7.49 | 5.23 | -0.42 | -3.48 | 0.05 | 0.00 | 0.00 | 0.02 | 0.00 |
| Depreciation | 3.87 | 3.33 | 3.36 | 3.36 | 3.29 | 2.84 | 2.87 | 2.87 | 31.64 | 0.41 |
| Profit before tax | -8.47 | -15.90 | -16.66 | -4.06 | -160.74 | -4.10 | -3.47 | -3.94 | -70.75 | -1.61 |
| Tax % | 41.79% | 6.60% | -6.78% | 26.60% | 0.00% | 0.00% | 0.29% | -0.25% | 0.00% | 0.00% |
| Net Profit | -12.01 | -16.96 | -15.53 | -5.15 | -160.75 | -4.10 | -3.48 | -3.92 | -70.75 | -1.62 |
| EPS in Rs | -1.91 | -2.70 | -2.47 | -0.82 | -25.57 | -0.65 | -0.55 | -0.62 | -11.26 | -0.26 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 78 | 95 | 129 | 135 | 179 | 285 | 281 | 50 | 1 |
| Expenses | 71 | 85 | 112 | 120 | 156 | 256 | 251 | 72 | 43 |
| Operating Profit | 7 | 9 | 16 | 15 | 23 | 29 | 30 | -22 | -42 |
| OPM % | 10% | 10% | 13% | 11% | 13% | 10% | 11% | -45% | -6,043% |
| Other Income | 0 | 1 | 1 | 0 | 1 | 5 | 5 | 2 | 0 |
| Interest | 2 | 3 | 4 | 8 | 8 | 12 | 27 | 29 | 0 |
| Depreciation | 1 | 1 | 3 | 5 | 4 | 5 | 10 | 16 | 38 |
| Profit before tax | 4 | 6 | 11 | 3 | 12 | 17 | -1 | -65 | -80 |
| Tax % | 6% | 2% | 11% | 23% | 24% | 27% | 62% | 11% | |
| Net Profit | 4 | 6 | 9 | 2 | 9 | 13 | -2 | -72 | -80 |
| EPS in Rs | 3.15 | 0.20 | -0.31 | -11.46 | -12.69 | ||||
| Dividend Payout % | 0% | 12% | 8% | 34% | 16% | 25% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | -17% | -35% | -73% | ||
| Compounded Profit Growth | % | % | % | 57% | ||
| Stock Price CAGR | 0% | % | % | % | ||
| Return on Equity | % | -7% | -11% | -37% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 15 | 15 | 15 | 29 | 63 | 63 | 63 |
| Reserves | 9 | 28 | 36 | 41 | 58 | 141 | 158 | 93 |
| Borrowings | 22 | 13 | 43 | 47 | 83 | 157 | 198 | 238 |
| Other Liabilities | 11 | 18 | 29 | 25 | 50 | 82 | 93 | 124 |
| Total Liabilities | 43 | 73 | 123 | 127 | 220 | 443 | 511 | 517 |
| Fixed Assets | 9 | 8 | 29 | 27 | 24 | 48 | 115 | 100 |
| CWIP | 1 | 14 | 1 | 1 | 29 | 56 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 34 | 51 | 92 | 99 | 168 | 339 | 395 | 417 |
| Total Assets | 43 | 73 | 123 | 127 | 220 | 443 | 511 | 517 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 4 | -5 | 14 | 7 | -16 | -15 | 8 | -6 |
| Cash from Investing Activity | -1 | -16 | -12 | -2 | -28 | -130 | -29 | 5 |
| Cash from Financing Activity | -2 | 22 | -3 | -4 | 48 | 167 | -3 | -0 |
| Net Cash Flow | 1 | 1 | -0 | 1 | 3 | 22 | -24 | -1 |
| Free Cash Flow | 3 | -19 | 3 | 5 | -45 | -71 | 1 | -6 |
| CFO/OP | 48% | -58% | 86% | 48% | -62% | -28% | 47% | 28% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 75 | 69 | 130 | 136 | 122 | 145 | 191 | 1,250 |
| Inventory Days | 78 | 85 | 87 | 82 | 101 | 77 | 93 | 295 |
| Days Payable | 56 | 74 | 88 | 68 | 103 | 62 | 100 | 526 |
| Cash Conversion Cycle | 97 | 80 | 128 | 150 | 120 | 160 | 183 | 1,020 |
| Working Capital Days | 104 | 113 | 170 | 190 | 224 | 175 | 217 | 1,187 |
| ROCE % | 20% | 20% | 11% | 15% | 11% | 7% | -8% |
Fundamentals
Market Cap₹ 7.86 Cr.
Current Price₹ 0.75
Book Value₹ -23.4
ROCE-8.22 %
ROE-36.8 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-73%
Compounded Profit Growth (TTM)57%
Standalone figures.
Valuation
P/E, 3-year average10.79x
P/B, 3-year average0.77x
P/E, 5-year average9.64x
P/B, 5-year average0.96x
Profitability
Operating margin (excl. other income)10.09%
Operating margin (incl. other income)11.76%
EBITDA margin-4338.57%
Pre-tax margin-11395.71%
Net profit margin-11395.71%
Net margin, latest quarter-5400.00%
ROE8.61%
ROCE10.84%
ROA3.78%
ROE, 3-year average8.48%
ROCE, 3-year average12.15%
ROA, 3-year average3.58%
ROE, 5-year average13.59%
ROCE, 5-year average15.31%
ROA, 5-year average6.10%
ROIC (approx.)-15.05%
Tax rate27.01%
Other income / net worth2.33%
Growth
Sales growth (latest year)58.72%
Profit growth (latest year)37.35%
Sales CAGR, 3 years30.34%
Sales CAGR, 5 years29.55%
Profit CAGR, 3 years10.01%
Profit CAGR, 5 years27.38%
Sales growth QoQ-57.14%
Sales growth YoY (latest quarter)-89.66%
Per share
EPS (TTM)Rs -7.61
EPS (latest year)Rs 0.20
EPS (latest quarter)Rs -0.15
EPS, 3-year averageRs 1.60
EPS, 5-year averageRs 3.07
Book value per shareRs 19.48
Sales per shareRs 0.07
Cash flow per shareRs -1.40
Free cash flow per shareRs -0.57
Dividend per share (latest year)Rs 0.05
Dividend per share, 3-year averageRs 0.35
Dividend per share, 5-year averageRs 0.41
Dividends
Dividend payout25.04%
Dividend payout, 3-year average25.06%
Dividend payout, 5-year average19.07%
Efficiency
Asset turnover0.64x
Fixed asset turnover5.89x
Inventory turnover4.82x
Inventory days76 days
Debtor days145 days
Debtors turnover2.51x
Creditor days526 days
Cash conversion cycle1020 days
Working capital days1187 days
Leverage
Total debtRs 157 Cr
Cash and bankRs 30 Cr
Net debtRs 126 Cr
Debt to equity0.77x
Interest coverage-5.87x
Owners' fund to total sources46.07%
Debt to assets35.39%
Cash flow
Cash from Operating Activity (latest year)Rs -15 Cr
Cash from Investing Activity (latest year)Rs -130 Cr
Cash from Financing Activity (latest year)Rs 167 Cr
Net Cash Flow (latest year)Rs 22 Cr
Free cash flow (latest year)Rs -6 Cr
FCFE (approx.: FCF + change in debt)Rs 68 Cr
Statement figures
Net sales (TTM)Rs 1 Cr
Net sales (latest year)Rs 285 Cr
Sales (latest quarter)Rs 0 Cr
Operating profit excl. other income (latest year)Rs 29 Cr
Operating profit (latest quarter)Rs -1 Cr
Other income (TTM)Rs 5 Cr
EBITDA (TTM)Rs -30 Cr
PBDT (TTM)Rs -42 Cr
Profit before tax (TTM)Rs -80 Cr
Tax (latest year)Rs 5 Cr
Net profit (TTM)Rs -80 Cr
Net profit (latest year)Rs 13 Cr
Net profit (latest quarter)Rs -2 Cr
Depreciation (TTM)Rs 38 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 12 Cr
Cost of goods sold (latest year)Rs 245 Cr
Total expenditure (latest year)Rs 256 Cr
Total income (latest year)Rs 290 Cr
Share capitalRs 63 Cr
ReservesRs 141 Cr
Shareholders' fundsRs 204 Cr
Total assetsRs 443 Cr
Net blockRs 48 Cr
Capital work in progressRs 56 Cr
InvestmentsRs 0 Cr
ReceivablesRs 113 Cr
InventoryRs 51 Cr
Other liabilitiesRs 82 Cr
Shares outstanding (crore)10.48
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 2 of 8| explain | Weak cash conversion Cash from operations was -100% of net profit over the last 3 years |
| explain | Receivables outrunning sales Receivables grew 89% vs sales +59% in 2013 |
| look | Share dilution Share count up 2068% in a year, -100% in three |
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 2015Sales ₹0 Cr -89.7% vs Jun 2014.
Net loss ₹2 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Hindustan Copper Ltd | 45,871 | 37.9 | 42.4 % |
| Bhagyanagar India Ltd | 1,366 | 21.7 | 20.2 % |
| Onix Solar Energy Ltd | 1,270 | 21.1 | 10.3 % |
| Mardia Samyoung Capillary Tubes Company Ltd | 421 | 120 | 7.02 % |
| N D Metal Industries Ltd | 19 | 77.5 | 4.49 % |
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 Nissan Copper Ltd?
Nissan Copper Ltd (532789) has a market capitalisation of Rs 7.86 Cr. at the close.
What were Nissan Copper Ltd's latest quarterly results?
In the Jun 2015 quarter, Nissan Copper Ltd sales was Rs 0 Cr (-89.7% vs Jun 2014) with a net loss of Rs 2 Cr.