Nakoda Ltd (NAKODA) 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

	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019
Sales	6	11	10	2	0	0	0	0	0	0	0	0
Expenses	6	9	11	2	0	0	396	0	2	1	1	0
Operating Profit	0	2	-0	-0	-0	-0	-395	-0	-2	-1	-1	-0
OPM %	3.2%	14%	-3.4%	-25%	-350%	-108%	-564,943%
Other Income	0	0	1	0	0	0	-2	0	0	0	-0	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	20	20	20	20	20	20	20	20	20	20	20	20
Profit before tax	-20	-18	-19	-21	-20	-20	-417	-20	-22	-21	-21	-20
Tax %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
Net Profit	-20	-18	-19	-21	-20	-20	-417	-20	-22	-21	-21	-20
EPS in Rs	-0.66	-0.61	-0.64	-0.69	-0.67	-0.68	-13.92	-0.67	-0.74	-0.71	-0.71	-0.68

	Dec 2006	Dec 2007	Dec 2008	Dec 2009	Dec 2010	Dec 2011	Dec 2012	Dec 2013	Mar 2015 15m	Mar 2016	Mar 2017	TTM
Sales	338	560	779	986	1,275	2,006	2,384	2,764	1,477	34	32	0
Expenses	326	539	744	937	1,206	1,891	2,243	2,594	1,892	207	33	5
Operating Profit	13	21	35	49	69	115	141	170	-414	-173	-0	-5
OPM %	3.8%	3.7%	4.4%	5%	5%	6%	6%	6%	-28%	-501%	-0.8%
Other Income	2	2	2	4	4	7	9	15	21	12	2	-0
Interest	6	9	16	20	25	36	47	62	276	0	0	0
Depreciation	3	4	5	5	8	25	28	31	47	85	80	80
Profit before tax	6	10	17	27	41	62	76	93	-717	-245	-79	-85
Tax %	1%	10%	20%	17%	19%	21%	21%	20%	0%	-43%	0%
Net Profit	6	9	13	23	33	49	60	74	-717	-139	-79	-85
EPS in Rs	1.02	1.55	2.13	3.42	2.62	2.45	3.00	2.47	-23.89	-4.63	-2.62	-2.84
Dividend Payout %	0%	8%	7%	5%	10%	10%	8%	12%	0%	0%	0%

	10 Years	5 Years	3 Years	TTM	1 Year	Last Year
Compounded Sales Growth	-21%	-56%	-77%	-100%
Compounded Profit Growth	%	%	%	82%
Stock Price CAGR	-16%	%	%		%
Return on Equity	%	%	%			%

	Dec 2006	Dec 2007	Dec 2008	Dec 2009	Dec 2010	Dec 2011	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2019
Equity Capital	15	15	16	17	63	99	99	150	150	150	150	150
Reserves	28	55	59	79	202	290	370	542	-175	-487	-566	-1,127
Borrowings	52	91	132	289	524	1,195	1,567	1,815	1,803	1,888	1,888	1,888
Other Liabilities	71	118	172	230	323	19	31	26	45	17	15	15
Total Liabilities	166	279	378	614	1,112	1,603	2,068	2,533	1,822	1,567	1,487	926
Fixed Assets	29	61	60	97	398	410	598	569	524	376	295	135
CWIP	0	0	5	76	32	84	36	53	54	54	51	51
Investments	0	0	0	1	8	12	28	29	71	48	50	48
Other Assets	137	217	313	440	674	1,097	1,405	1,882	1,174	1,090	1,091	692
Total Assets	166	279	378	614	1,112	1,603	2,068	2,533	1,822	1,567	1,487	926

	Dec 2005	Dec 2006	Dec 2007	Dec 2008	Dec 2009	Dec 2010	Dec 2011	Dec 2012	Dec 2013	Mar 2016	Mar 2017
Cash from Operating Activity	-10	-6	-10	-11	-14	48	68	-42	-230	-10	6
Cash from Investing Activity	-2	-1	-25	-16	-114	-272	-92	-184	-18	11	1
Cash from Financing Activity	12	16	50	34	157	347	81	206	268	2	-10
Net Cash Flow	1	9	14	6	30	123	57	-20	20	3	-3
Free Cash Flow	-12	-7	-36	-20	-127	-217	-20	-209	-248	0	8
CFO/OP	-109%	-48%	-50%	-33%	-28%	69%	59%	-30%	-135%	6%	-2,460%

	Dec 2005	Dec 2006	Dec 2007	Dec 2008	Dec 2009	Dec 2010	Dec 2011	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017
Debtor Days	106	101	99	97	103	102	106	109	129	259	9,205	9,834
Inventory Days	37	32	25	31	32	34	50	75	78	2	28	195
Days Payable	62	83	81	86	91	97	0	0	0	6	21	121
Cash Conversion Cycle	81	50	43	42	43	39	155	183	207	255	9,212	9,908
Working Capital Days	68	57	48	52	56	48	-2	17	29	279	9,962	10,662
ROCE %		14%	15%	18%	16%	11%	8%	7%	7%	-21%	-15%	-5%

	Jun 2016	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Jun 2019
Promoters	45.27%	45.27%	45.62%	45.62%	45.62%	45.62%	45.27%
DIIs	0.17%	0.17%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	54.56%	54.56%	54.38%	54.38%	54.38%	54.38%	54.73%
No. of Shareholders	19,084	19,165	19,574	19,732	19,732	19,732	21,373

Fundamentals

Market Cap₹ 1.50 Cr.

Current Price₹ 0.05

Book Value₹ -32.6

ROCE-5.25 %

ROE%

Dividend Yield0.00 %

Face Value₹ 5.00

Compounded Sales Growth (TTM)-100%

Compounded Profit Growth (TTM)82%

Standalone figures.

Valuation

Market capRs 2 Cr

Enterprise valueRs 1,887 Cr

Price to book-0.00x

Price to sales0.05x

EV / sales58.17x

Price to cash flow0.24x

Earnings yield-5681.33%

P/B, 3-year average-0.60x

P/E, 5-year average4.76x

P/B, 5-year average-0.14x

Profitability

Operating margin (excl. other income)-0.77%

Operating margin (incl. other income)5.58%

EBITDA margin-15.11%

Pre-tax margin-262.84%

Net profit margin-262.78%

ROE20.89%

ROCE-5.20%

ROA-5.15%

ROE, 3-year average-39.08%

ROCE, 3-year average-13.49%

ROA, 3-year average-15.42%

ROE, 5-year average-18.12%

ROCE, 5-year average-5.39%

ROA, 5-year average-7.96%

ROIC (approx.)-5.80%

Other income / net worth-0.50%

Growth

Sales growth (latest year)-5.84%

Sales CAGR, 3 years-77.28%

Sales CAGR, 5 years-56.18%

Per share

EPS (TTM)Rs -2.84

EPS (latest year)Rs -2.62

EPS (latest quarter)Rs -0.68

EPS, 3-year averageRs -10.38

EPS, 5-year averageRs -5.13

Book value per shareRs -13.87

Sales per shareRs 1.08

Cash flow per shareRs 0.20

Free cash flow per shareRs 0.27

Dividend per share, 5-year averageRs 0.28

Dividends

Dividend payout, 5-year average10.23%

Efficiency

Asset turnover0.02x

Fixed asset turnover0.11x

Inventory turnover1.97x

Inventory days185 days

Debtor days9834 days

Debtors turnover0.04x

Creditor days121 days

Cash conversion cycle9908 days

Working capital days10662 days

Leverage

Total debtRs 1,888 Cr

Cash and bankRs 3 Cr

Net debtRs 1,885 Cr

Debt to equity-4.54x

Interest coverage-2840.33x

Owners' fund to total sources-27.97%

Debt to assets126.97%

Cash flow

Cash from Operating Activity (latest year)Rs 6 Cr

Cash from Investing Activity (latest year)Rs 1 Cr

Cash from Financing Activity (latest year)Rs -10 Cr

Net Cash Flow (latest year)Rs -3 Cr

Free cash flow (latest year)Rs 8 Cr

FCFE (approx.: FCF + change in debt)Rs 8 Cr

Sales to cash flow5.27x

Statement figures

Net sales (TTM)Rs 32 Cr

Net sales (latest year)Rs 32 Cr

Operating profit excl. other income (latest year)Rs -0 Cr

Operating profit (latest quarter)Rs -0 Cr

Other income (TTM)Rs 2 Cr

EBITDA (TTM)Rs -5 Cr

PBDT (TTM)Rs -5 Cr

Profit before tax (TTM)Rs -85 Cr

Net profit (TTM)Rs -85 Cr

Net profit (latest year)Rs -79 Cr

Net profit (latest quarter)Rs -20 Cr

Depreciation (TTM)Rs 80 Cr

Depreciation (latest quarter)Rs 20 Cr

Interest (TTM)Rs 0 Cr

Cost of goods sold (latest year)Rs 29 Cr

Total expenditure (latest year)Rs 33 Cr

Total income (latest year)Rs 34 Cr

Share capitalRs 150 Cr

ReservesRs -566 Cr

Shareholders' fundsRs -416 Cr

Total assetsRs 1,487 Cr

Net blockRs 295 Cr

Capital work in progressRs 51 Cr

InvestmentsRs 50 Cr

ReceivablesRs 874 Cr

InventoryRs 15 Cr

Other liabilitiesRs 15 Cr

Shares outstanding (crore)30.00

Ownership

Promoter holding45.27% (-0.35 in a year)

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).

Period	NAKODA	Nifty 50	Difference
1 week	-50.0%	-2.8%	-47.2 pts
1 month	-66.7%	-6.8%	-59.9 pts
3 months	-66.7%	-7.6%	-59.0 pts
6 months	-85.7%	+0.4%	-86.1 pts
1 year	-83.3%	-9.9%	-73.4 pts
2 years	-83.3%	-13.6%	-69.8 pts
3 years	-83.3%	+14.2%	-97.5 pts
5 years	-99.5%	+27.9%	-127.4 pts

Red flags

F-score 5 of 8

serious	Negative equity Shareholders' equity is negative
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

Jun 2019

Sales ₹0 Cr. Net loss ₹20 Cr.

Activity

Compare

Company	Mcap (Cr)	P/E	ROCE
K P R Mill Ltd	36,967	40.5	19.6 %
Welspun Living Ltd	21,277	76.5	6.26 %
Vardhman Textiles Ltd	15,335	18.1	8.55 %
Trident Ltd	11,461	29.0	9.79 %
Indo Count Industries Ltd	8,614	57.1	8.19 %
Garware Technical Fibres Ltd	7,361	33.4	22.0 %
Kusumgar Ltd	6,378	50.7	18.8 %
Filatex India Ltd	4,973	25.9	19.1 %
Jindal Worldwide Ltd	4,719	55.7	8.63 %
Sanathan Textiles Ltd	4,352	71.6	6.89 %
Raymond Lifestyle Ltd	4,026	27.0	3.52 %
Alok Industries Ltd	3,501		-3.95 %
Nitin Spinners Ltd	3,403	16.1	12.2 %
Sangam (India) Ltd	3,248	25.8	10.7 %
Ganesha Ecosphere Ltd	2,703	47.8	5.58 %

No bulk or block deals on record.

Ex-date	Action	Factor
2017-12-06	Annual General Meeting
2016-09-15	Annual General Meeting
2015-09-21	Annual General Meeting
2014-06-18	Annual General Meeting / Dividend - Re 0.30/- Per Share
2013-06-14	Annual General Meeting And Dividend Re.0.25 Per Share

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 Nakoda Ltd?

Nakoda Ltd (NAKODA) has a market capitalisation of Rs 1.50 Cr. at the 2019-02-18 close.

What were Nakoda Ltd's latest quarterly results?

In the Jun 2019 quarter, Nakoda Ltd sales was Rs 0 Cr with a net loss of Rs 20 Cr.