Price
Financials
Consolidated, Rs crore| Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|
| Sales | 70 | 68 | 72 | 88 |
| Expenses | 61 | 58 | 62 | 79 |
| Operating Profit | 9 | 10 | 9 | 10 |
| OPM % | 12% | 14% | 13% | 11% |
| Other Income | 0 | 0 | 0 | 0 |
| Interest | 2 | 2 | 2 | 1 |
| Depreciation | 1 | 2 | 2 | 2 |
| Profit before tax | 6 | 6 | 6 | 7 |
| Tax % | 28% | 28% | 24% | 29% |
| Net Profit | 5 | 6 | 6 | 7 |
| EPS in Rs | 3.93 | 3.98 | 3.95 | 3.51 |
| Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Sales | 216 | 278 | 285 | 116 | 123 | 147 |
| Expenses | 220 | 275 | 274 | 103 | 104 | 128 |
| Operating Profit | -4 | 3 | 11 | 13 | 18 | 19 |
| OPM % | -2.0% | 1.1% | 4.0% | 11% | 15% | 13% |
| Other Income | 4 | 7 | 0 | 0 | 0 | 0 |
| Interest | 6 | 6 | 4 | 3 | 3 | 3 |
| Depreciation | 8 | 7 | 7 | 3 | 4 | 4 |
| Profit before tax | -14 | -3 | 1 | 6 | 12 | 13 |
| Tax % | 5% | 12% | -20% | 26% | 28% | 27% |
| Net Profit | -15 | -4 | 2 | 7 | 11 | 13 |
| EPS in Rs | -1,753.52 | -411.97 | 180.75 | 5.65 | 7.53 | 6.41 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | -12% | -20% | 20% | ||
| Compounded Profit Growth | % | 41% | 103% | 16% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | % | 8% | 7% |
| Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.09 | 0.09 | 0.09 | 12 | 15 | 20 |
| Reserves | 14 | 18 | 102 | 94 | 125 | 193 |
| Borrowings | 140 | 146 | 42 | 28 | 24 | 10 |
| Other Liabilities | -10 | -10 | 67 | 14 | 12 | 9 |
| Total Liabilities | 144 | 154 | 211 | 148 | 175 | 232 |
| Fixed Assets | 57 | 57 | 130 | 15 | 20 | 24 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 7 |
| Investments | 0 | 0 | 0 | 70 | 72 | 74 |
| Other Assets | 87 | 97 | 81 | 63 | 83 | 127 |
| Total Assets | 144 | 154 | 211 | 148 | 175 | 232 |
| Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1 | 30 | 9 | -7 | -23 | |
| Cash from Investing Activity | -3 | -70 | -6 | -11 | -18 | |
| Cash from Financing Activity | 4 | 40 | 5 | 15 | 45 | |
| Net Cash Flow | 2 | 0 | 8 | -3 | 4 | |
| Free Cash Flow | -2 | 14 | 5 | -16 | -37 | |
| CFO/OP | -20% | 265% | 82% | -19% | -100% |
| Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 90 | 67 | 49 | 134 | 176 | 198 |
| Inventory Days | 40 | 45 | 55 | 0 | 0 | 0 |
| Days Payable | 57 | 37 | 52 | |||
| Cash Conversion Cycle | 73 | 76 | 51 | 134 | 176 | 198 |
| Working Capital Days | 43 | 50 | 8 | 41 | 117 | 229 |
| ROCE % | 3% | 6% | 10% | 8% |
| Oct 2025 | Mar 2026 | |
|---|---|---|
| Promoters | 33.63% | 33.63% |
| FIIs | 3.64% | 3.66% |
| DIIs | 4.25% | 1.69% |
| Public | 58.47% | 61.02% |
| No. of Shareholders | 492 | 402 |
Fundamentals
Market Cap₹ 121 Cr.
Current Price₹ 60.5
Stock P/E9.44
Book Value₹ 107
ROCE8.15 %
ROE7.26 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)20%
Compounded Profit Growth (TTM)16%
Consolidated figures.
Valuation
Market capRs 117 Cr
Enterprise valueRs 261 Cr
Price to book6.43x
Price to sales0.42x
EV / EBITDA24.54x
EV / EBIT77.56x
EV / sales0.94x
Earnings yield-3.00%
Profitability
Operating margin (excl. other income)1.14%
Operating margin (incl. other income)3.83%
EBITDA margin3.83%
Pre-tax margin-1.13%
Net profit margin-1.26%
ROE-21.57%
ROCE2.12%
ROA-2.35%
ROIC (approx.)2.33%
Tax rate-12.14%
Other income / net worth41.18%
Growth
Sales growth (latest year)28.96%
Per share
EPS (TTM)Rs -1.76
EPS (latest year)Rs -411.96
Book value per shareRs 9.11
Sales per shareRs 139.25
Free cash flow per shareRs -18.53
Efficiency
Asset turnover1.80x
Fixed asset turnover4.85x
Inventory turnover8.34x
Inventory days44 days
Debtor days67 days
Debtors turnover5.42x
Creditor days52 days
Cash conversion cycle198 days
Working capital days229 days
Leverage
Total debtRs 146 Cr
Cash and bankRs 2 Cr
Net debtRs 144 Cr
Debt to equity8.02x
Net debt / EBITDA13.55x
Interest coverage0.52x
Owners' fund to total sources11.79%
Debt to assets94.59%
Cash flow
Free cash flow (latest year)Rs -37 Cr
FCFE (approx.: FCF + change in debt)Rs -31 Cr
Cash from ops / profit, 5 years0.56x
Statement figures
Net sales (TTM)Rs 278 Cr
Net sales (latest year)Rs 278 Cr
Operating profit excl. other income (latest year)Rs 3 Cr
Other income (TTM)Rs 7 Cr
EBITDA (TTM)Rs 11 Cr
PBDT (TTM)Rs 4 Cr
Profit before tax (TTM)Rs -3 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -4 Cr
Net profit (latest year)Rs -4 Cr
Depreciation (TTM)Rs 7 Cr
Interest (TTM)Rs 6 Cr
Cost of goods sold (latest year)Rs 195 Cr
Total expenditure (latest year)Rs 275 Cr
Total income (latest year)Rs 286 Cr
Share capitalRs 0 Cr
ReservesRs 18 Cr
Shareholders' fundsRs 18 Cr
Total assetsRs 154 Cr
Net blockRs 57 Cr
InvestmentsRs 0 Cr
ReceivablesRs 51 Cr
InventoryRs 23 Cr
Other liabilitiesRs -10 Cr
Shares outstanding (crore)2.00
Ownership
Promoter holding33.63%
Computed by MarketFriction from the consolidated statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | 544571 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -3.8% | -2.8% | -1.1 pts |
| 1 month | -14.6% | -6.8% | -7.8 pts |
Red flags
F-score 5 of 6| look | Repeated losses Net loss in each of the last two years |
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
No quarterly results published.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Firstsource Solutions Ltd | 17,598 | 22.0 | 16.8 % |
| eClerx Services Ltd | 16,644 | 22.8 | 34.4 % |
| RPSG Ventures Ltd | 2,765 | 10.6 % | |
| One Point One Solutions Ltd | 1,883 | 40.9 | 10.9 % |
| Hinduja Global Solutions Ltd | 1,703 | 1.46 % | |
| Alldigi Tech Ltd | 1,182 | 12.8 | 27.9 % |
| Kandarp Digi Smart BPO Ltd | 59 | 32.0 | 11.2 % |
| We Win Ltd | 48 | 10.7 | 10.9 % |
| Cadsys (India) Ltd | 42 | -14.0 % | |
| Informed Technologies India Ltd | 33 | 29.0 | -0.32 % |
| HRH Next Services Ltd | 31 | 6.41 | 15.8 % |
| Platinumone Business Services Ltd | 24 | 35.0 | 13.4 % |
| BNR Udyog Ltd | 11 | -9.58 % | |
| Plada Infotech Services Ltd | 11 | 6.47 | 14.0 % |
| G-Tech Info Training Ltd | 3 | 319 | 8.00 % |
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 NSB BPO Solutions Ltd?
NSB BPO Solutions Ltd (544571) has a market capitalisation of Rs 121 Cr. at the 2026-09-16 close.
What is the P/E ratio of NSB BPO Solutions Ltd?
NSB BPO Solutions Ltd trades at a P/E of 9.44 on trailing twelve-month profit, at the 2026-09-16 close.