| Nirlon Ltd | Industry : (Infrastructure Developers & Operators) | |
|---|---|---|
|
BSE Code : 500307 |
NSE Symbol : NIRLON |
P/E(TTM) : 14.46 |
|
ISIN Demat : INE910A01012 |
Div & Yield% : 5.10 |
EPS(TTM) : 35.28 |
|
Book Value(₹) : 51.47 |
Market Cap(₹Cr) : 4,596.12 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 636.07 | 603.12 | 572.65 | 383.94 | 316.91 |
| Other Income | 8.89 | 4.24 | 2.96 | 2.78 | 2.46 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 644.96 | 607.36 | 575.61 | 386.72 | 319.37 |
| EXPENDITURE : | |||||
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power and Fuel Cost | 0.30 | 0.30 | 0.41 | 0.38 | 0.03 |
| Other Manufacturing Expenses | 61.01 | 55.70 | 47.92 | 36.13 | 32.34 |
| Selling and Administration Expenses | 58.10 | 57.99 | 55.85 | 39.75 | 37.15 |
| Miscellaneous Expenses | 7.78 | 6.80 | 5.41 | 5.51 | 5.30 |
| Employee Benefit Expenses | 6.01 | 5.11 | 5.02 | 4.81 | 4.90 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 511.77 | 481.44 | 460.99 | 300.14 | 239.65 |
| Interest | 117.03 | 123.49 | 125.68 | 34.59 | 14.03 |
| Gross Profit | 394.74 | 357.95 | 335.31 | 265.55 | 225.62 |
| Depreciation | 56.33 | 56.42 | 102.78 | 75.49 | 48.70 |
| Profit Before Tax | 338.41 | 301.53 | 232.53 | 190.06 | 176.92 |
| Current Tax | 68.04 | 52.68 | 40.63 | 35.35 | 33.04 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 52.18 | 43.29 | 33.99 | 43.90 | 16.47 |
| Reported Net Profit | 218.19 | 205.56 | 157.92 | 110.81 | 127.40 |
| Extraordinary Items | -0.37 | 0.00 | -0.13 | -0.25 | 0.00 |
| Adjusted Net Profit | 218.56 | 205.56 | 158.05 | 111.06 | 127.40 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.21 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 157.53 | 186.28 | 262.46 | 358.91 | 238.27 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 234.31 | 234.31 | 234.31 | 207.27 | 6.76 |
| P & L Balance carried down | 141.41 | 157.53 | 186.28 | 262.46 | 358.91 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 260.00 | 260.00 | 260.00 | 260.00 | 80.00 |
| Dividend Per Share(Rs) | 26.00 | 26.00 | 26.00 | 26.00 | 8.00 |
| Earnings Per Share-Unit Curr | 24.21 | 22.81 | 17.52 | 12.30 | 14.14 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 39.61 | 41.40 | 44.59 | 53.04 | 63.74 |
| Book Value(Adj)-Unit Curr | 39.61 | 41.40 | 44.59 | 53.04 | 63.74 |