NIPPOBATRY - Indo National Limited Share Price

Household Products

₹495.40+5.05(+1.03%)

Market Closed as of Apr 29, 2025, 15:30 IST

What does Indo National Limited do?

Household Products•Fast Moving Consumer Goods•Small Cap

Indo National Limited manufactures and distributes dry cell batteries, rechargeable batteries, flashlights, and general lighting products in India. The company offers alkaline and zinc batteries; battery operated and rechargeable torches; LED lighting, including battens, spotlight, down and panel light, rechargeable bulbs, and regular bulbs. It provides spike guards and flex boxes; mosquito and liquid vaporizer; electrical products; other FMCG products; and razors and blades under DORCO brand. The company was formerly known as Nippo Batteries Co. Ltd. and changed its name to Indo National Limited in April 2013. Indo National Limited was incorporated in 1972 and is headquartered in Chennai, India.

Industry Group:Household Products

Employees:1,315

Website:www.nippo.in

Cash Flow for Indo National

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	-	0	0	11
Change in inventories	-136.7%	-9.27	29	-29.23
Depreciation	6.2%	18	17	13
Adjustments for interest income	-235.1%	0	1.74	11
Net Cashflows from Operations	30.8%	52	40	42
Interest paid	-	5.19	0	0
Income taxes paid (refund)	-1.9%	3.52	3.57	6.68
Net Cashflows From Operating Activities	22.9%	44	36	35
Proceeds from sales of PPE	12%	1.28	1.25	6.56
Purchase of property, plant and equipment	46.7%	45	31	52
Purchase of investment property	-	0	0	0.83
Purchase of other long-term assets	21.3%	0	-0.27	0
Dividends received	-235.1%	0	1.74	0
Interest received	-	5.19	0	11
Net Cashflows From Investing Activities	-37.2%	-38.26	-27.62	-35.41
Proceeds from borrowings	18.8%	20	17	21
Repayments of borrowings	44.9%	12	8.59	20
Payments of lease liabilities	-	0.03	0	0
Dividends paid	-47.1%	3.75	6.2	9.38
Interest paid	30%	14	11	11
Net Cashflows from Financing Activities	-0.1%	-9.43	-9.42	-19.74
Net change in cash and cash eq.	-145.9%	-4.14	-1.09	-20.11

Standalone figures (in Rs. Crores) / View Consolidated Data

Finance costs	-203.1%
Change in inventories	-96.8%
Depreciation	-11.1%
Adjustments for interest income	-141.7%
Net Cashflows from Operations	-23.9%
Interest paid	-
Income taxes paid (refund)	20.3%
Net Cashflows From Operating Activities	-34.9%
Proceeds from sales of PPE	-177.8%
Purchase of property, plant and equipment	37.5%
Proceeds from sales of investment property	-
Purchase of investment property	-
Proceeds from sales of long-term assets	-
Interest received	26.1%
Other inflows (outflows) of cash	83.3%
Net Cashflows From Investing Activities	6.4%
Payments of other equity instruments	-144.8%
Proceeds from borrowings	-
Repayments of borrowings	-80%
Dividends paid	0%
Interest paid	147.4%
Net Cashflows from Financing Activities	54%
Net change in cash and cash eq.	34.4%

Balance Sheet for Indo National

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-5%	0.58	0.6	0.26	0.22	0.6	0.18
Loans, current	-120.4%	0	5.9	7.85	12	11	11
Total current financial assets	57.1%	89	57	89	52	60	48
Inventories	8.8%	63	58	73	60	77	92
Current tax assets	30%	5.64	4.57	3.46	3.81	3.12	3.03
Total current assets	35.4%	173	128	175	128	151	157
Property, plant and equipment	1.7%	122	120	117	117	110	111
Capital work-in-progress	-16.3%	0	0.14	7.56	0.84	0.62	0.24
Investment property	-	0	0	0	0	0	0
Non-current investments	157.1%	199	78	78	73	47	47
Total non-current financial assets	153.8%	199	79	79	73	47	47
Total non-current assets	58.4%	332	210	204	191	178	178
Total assets	49.9%	506	338	379	319	329	335
Borrowings, non-current	-	0	0	0	0	0	6.24
Total non-current financial liabilities	-	0	0	0	0	0	6.24
Provisions, non-current	0%	12	12	11	9.24	7.86	9.39
Total non-current liabilities	0%	27	27	27	26	25	33
Borrowings, current	1156.2%	202	17	48	21	26	32
Total current financial liabilities	425.6%	227	44	84	48	58	59
Provisions, current	87.7%	12	6.86	12	4.85	9.34	6.43
Total current liabilities	208.6%	251	82	125	67	75	74
Total liabilities	156.5%	278	109	152	93	100	107
Equity share capital	0%	3.75	3.75	3.75	3.75	3.75	3.75
Total equity	0%	228	228	227	226	229	228
Total equity and liabilities	49.9%	506	338	379	319	329	335

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	10766.7%	7.4	0.94	3.97	5.08	4.13	6.17
Total current financial assets	9.9%	190	173	172	156	144	132
Inventories	13.5%	110	97	110	88	108	116
Current tax assets	30%	5.64	4.57	3.46	3.81	3.12	3.03
Total current assets	10.6%	365	330	350	279	286	289
Property, plant and equipment	-2.2%	183	187	183	172	157	160
Capital work-in-progress	178.9%	4.04	2.09	14	4.4	3.04	1.96
Goodwill	-102.1%	0	49	49	49	49	49
Non-current investments	13029.3%	129	0.01	0.01	0.01	0.01	0.27
Loans, non-current	-	0	0	0	0	0	0
Total non-current financial assets	1063.6%	129	12	0.71	0.72	0.78	0.87
Total non-current assets	31.2%	354	270	255	236	222	222
Total assets	20.1%	719	599	605	515	508	511
Borrowings, non-current	-52.1%	24	49	53	29	29	37
Total non-current financial liabilities	-53.1%	24	50	53	30	29	38
Provisions, non-current	0%	14	14	13	11	9.41	11
Total non-current liabilities	-33%	62	92	82	56	56	69
Borrowings, current	-85.6%	14	91	113	103	89	86
Total current financial liabilities	-54.3%	76	165	178	174	153	148
Provisions, current	528.3%	49	8.64	14	6.16	11	7.8
Current tax liabilities	-6.4%	0	0.06	0	0.19	0	0
Total current liabilities	-25.8%	174	234	264	196	183	167
Total liabilities	-27.7%	236	326	346	253	239	236
Equity share capital	0%	3.75	3.75	3.75	3.75	3.75	3.75
Non controlling interest	-11.1%	33	37	28	30	32	35
Total equity	77.2%	483	273	259	262	268	276
Total equity and liabilities	20.1%	719	599	605	515	508	511

Income Statement for Indo National

Standalone figures (in Rs. Crores) / View Consolidated Data

AnnualQuarterly

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	15.1%	466	405	368	-	330	443
Other Income	-3%	5.81	5.96	15	-	18	17
Total Income	14.9%	472	411	383	-	348	460
Cost of Materials	1.4%	150	148	146	-	125	182
Purchases of stock-in-trade	31.7%	138	105	97	-	96	91
Employee Expense	25%	71	57	56	-	45	64
Finance costs	97.8%	3.75	2.39	2.5	-	5.52	12
Depreciation and Amortization	-11.1%	9	10	5.73	-	5.58	11
Other expenses	35.3%	93	69	77	-	52	72
Total Expenses	13.5%	464	409	372	-	318	425
Profit Before exceptional items and Tax	1308%	8.04	1.5	11	-	30	35
Exceptional items before tax	-	0	0	0	-	-29.23	0
Total profit before tax	1308%	8.04	1.5	11	-	1.01	35
Current tax	45.7%	2.02	1.7	3.24	-	1.24	12
Deferred tax	23.6%	-0.68	-1.2	-0.42	-	-0.72	-3.24
Total tax	168%	1.34	0.5	2.82	-	0.52	8.72
Total profit (loss) for period	-	6.7	1	7.78	-	0.49	27
Other comp. income net of taxes	-881%	-1.06	0.79	-0.34	-	-0.27	0
Total Comprehensive Income	487.3%	5.64	1.79	7.44	-	0.22	27
Earnings Per Share, Basic	2232.4%	8.93	1.34	10.38	-	0.65	24.565
Earnings Per Share, Diluted	2232.4%	8.93	1.34	10.38	-	0.65	0

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-4.7%	122	128	112	104	122	136
Other Income	-67.4%	1.77	3.36	1.06	1.27	1.69	1.57
Total Income	-6.2%	123	131	113	105	123	137
Cost of Materials	-24.5%	38	50	41	29	42	45
Purchases of stock-in-trade	6.5%	34	32	32	24	31	46
Employee Expense	0%	19	19	19	18	18	18
Finance costs	3.2%	0.1	0.07	0.71	0.82	1.03	1.13
Depreciation and Amortization	2.2%	2.9	2.86	2.76	2.43	2.21	2.28
Other expenses	-8%	24	26	19	21	25	27
Total Expenses	-4.7%	123	129	112	106	121	131
Profit Before exceptional items and Tax	-202.8%	0.27	1.71	1.09	-1.27	2.28	5.94
Total profit before tax	-202.8%	0.27	1.71	1.09	-1.27	2.28	5.94
Current tax	-4.6%	-0.13	-0.08	0.23	-0.38	0.63	1.44
Deferred tax	-1.7%	-0.23	-0.21	-0.15	-0.1	-0.23	-0.3
Total tax	-5.4%	-0.36	-0.29	0.08	-0.48	0.4	1.14
Total profit (loss) for period	-137%	0.63	2	1.01	-0.79	1.88	4.8
Other comp. income net of taxes	-0.9%	-0.08	-0.07	-0.09	0.14	-0.01	-1.59
Total Comprehensive Income	-148.4%	0.55	1.93	0.92	-0.66	1.87	3.21
Earnings Per Share, Basic	-109.6%	0.84	2.67	1.35	-1.05	2.51	6.41
Earnings Per Share, Diluted	-109.6%	0.84	2.67	1.35	-1.05	2.51	6.41

Consolidated figures (in Rs. Crores) / View Standalone Data

AnnualQuarterly

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	12.1%	641	572	570	532	330	-
Other Income	101.8%	10	5.46	19	18	18	-
Total Income	12.8%	651	577	589	550	348	-
Cost of Materials	-3.3%	235	243	256	219	125	-
Purchases of stock-in-trade	31.7%	138	105	97	74	96	-
Employee Expense	17.9%	100	85	87	81	45	-
Finance costs	30%	14	11	11	13	5.52	-
Depreciation and Amortization	6.2%	18	17	13	13	5.58	-
Other expenses	19.4%	130	109	115	96	52	-
Total Expenses	7.9%	631	585	568	500	318	-
Profit Before exceptional items and Tax	299.8%	19	-8.01	21	50	30	-
Exceptional items before tax	-	0	0	0	0	-29.23	-
Total profit before tax	299.8%	19	-8.01	21	50	1.01	-
Current tax	-19.5%	3.36	3.93	5.71	15	1.24	-
Deferred tax	108.5%	1.42	-3.95	1.8	1.81	-0.72	-
Total tax	470.6%	4.78	-0.02	7.51	17	0.52	-
Total profit (loss) for period	251.2%	15	-8.26	13	33	0.49	-
Other comp. income net of taxes	-667.7%	-1.38	0.69	-0.42	-0.63	-0.27	-
Total Comprehensive Income	240%	13	-7.57	12	32	0.22	-
Earnings Per Share, Basic	237.7%	12.83	-7.59	10.59	40.505	0.65	-
Earnings Per Share, Diluted	237.7%	12.83	-7.59	10.59	40.505	0.65	-

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-4.7%	122	128	121	169	168	172
Other Income	-67.4%	1.77	3.36	182	2.61	2.75	2.61
Total Income	-6.2%	123	131	303	172	171	174
Cost of Materials	-24.5%	38	50	50	56	64	58
Purchases of stock-in-trade	6.5%	34	32	32	24	31	46
Employee Expense	-5.3%	19	20	24	25	26	26
Finance costs	39.6%	0.1	-0.49	2.61	3.28	3.37	3.78
Depreciation and Amortization	2.2%	2.9	2.86	4.53	4.66	4.49	4.38
Other expenses	40%	36	26	36	34	34	35
Total Expenses	5.5%	136	129	138	159	163	172
Profit Before exceptional items and Tax	-1621.6%	-12.39	1.88	164	12	8.12	2.14
Total profit before tax	-1621.6%	-12.39	1.88	164	12	8.12	2.14
Current tax	-0.9%	-0.09	-0.08	35	1.66	1.32	0.05
Deferred tax	-1.7%	-0.23	-0.21	-2.69	1.57	0.95	-0.94
Total tax	-2.3%	-0.32	-0.29	33	3.23	2.27	-0.89
Total profit (loss) for period	-1217.1%	-12.07	2.17	132	9.09	5.84	3.04
Other comp. income net of taxes	-0.9%	-0.08	-0.07	-0.13	0.26	-0.2	-1.87
Total Comprehensive Income	-1295.5%	-12.15	2.1	132	9.35	5.65	1.17
Earnings Per Share, Basic	-1004.2%	-16.09	2.89	178.11	3.2	4.59	5.73
Earnings Per Share, Diluted	-1004.2%	-16.09	2.89	178.11	3.2	4.59	5.73

Valuation
Market Cap	367.76 Cr
Price/Earnings (Trailing)	2.81
Price/Sales (Trailing)	0.5
EV/EBITDA	1.97
Price/Free Cashflow	-342.87
MarketCap/EBT	2.21

Fundamentals
Revenue (TTM)	728.67 Cr
Rev. Growth (Yr)	-27.87%
Rev. Growth (Qtr)	-5.75%
Earnings (TTM)	130.95 Cr
Earnings Growth (Yr)	-306.53%
Earnings Growth (Qtr)	-657.39%

Profitability
Operating Margin	22.81%
EBT Margin	22.81%
Return on Equity	27.13%
Return on Assets	18.22%
Free Cashflow Yield	-0.29%

Description	Share	Value
consumer goods	100.0%	121.6 Cr
Total		121.6 Cr

Investor Care
Dividend Yield	1.13%
Dividend/Share (TTM)	5
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	168.11

Financial Health
Current Ratio	2.1
Debt/Equity	0.08
Debt/Cashflow	0.31

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Shareholder Name	Holding %
DWARAKNATH REDDY	44.1%
SARLA DEVI KHAITAN	6.94%
P.D.R INVESTMENTS PVT. LTD	4.37%
SHARAD KANAYALAL SHAH	4.2%
SINDOORI REDDY	3.89%
RAJENDRA PRASAD KHAITAN	1.84%
OBUL REDDY INVESTMENTS PVT LTD	1.83%
SUNEETA REDDY	1.59%
VARSHA SHARAD SHAH	1.14%
H N KHAITAN (HUF)	0.57%
RADIOHMS PROPERTIES PRIVATE nLIMITED	0.14%
ANJU GANERIWAL	0.07%
LAKSHMI DEVI JIWARAJKA	0%
ADITYA DEV REDDY	0%
Other	0%

NIPPOBATRY - Indo National Limited Share Price

What does Indo National Limited do?

Cash Flow for Indo National

Balance Sheet for Indo National

Income Statement for Indo National

Valuation

Fundamentals

Profitability

Revenue Breakdown

Investor Care

Financial Health

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Sector Comparison: NIPPOBATRY vs Household Products

Comparative Metrics

Performance Comparison

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Category	NIPPOBATRY	Household
PE	2.81	26.47
PS	0.50	3.21
Growth	16.6 %	3.4 %