Nilkamal (NILKAMAL)₹2,051−0.97%Plastic Products - Consumer
In the Sep 2026 quarter (consolidated), Nilkamal reported sales of ₹1,129 Cr, up 16.2% from Sep 2025, and net profit of ₹68.20 Cr, up 99.9% year on year. For the year to Mar 2026, sales were ₹3,794 Cr and net profit ₹116 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 806 | 838 | 746 | 825 | 857 | 897 | 886 | 972 | 966 | 969 | 823 | 1,129 |
| Expenses | 733 | 756 | 689 | 747 | 794 | 812 | 828 | 885 | 875 | 872 | 747 | 994 |
| Operating Profit | 73.26 | 81.35 | 56.25 | 77.33 | 63.23 | 85.27 | 58.20 | 85.31 | 90.28 | 96.30 | 75.24 | 136 |
| OPM % | 9.0% | 10.0% | 8.0% | 9.0% | 7.0% | 10.0% | 7.0% | 9.0% | 9.0% | 10.0% | 9.0% | 12.0% |
| Other Income | 4.01 | 4.01 | 6.01 | 5.01 | 6.01 | 3.01 | 6.01 | 5.01 | −9.02 | 6.01 | 7.01 | 7.01 |
| Interest | 9.99 | 8.99 | 8.99 | 9.99 | 10.99 | 10.99 | 10.98 | 10.99 | 10.98 | 10.98 | 9.99 | 9.99 |
| Depreciation | 29.09 | 29.09 | 29.08 | 30.08 | 30.10 | 31.07 | 34.11 | 35.08 | 37.11 | 37.11 | 38.13 | 40.09 |
| Profit before tax | 37.95 | 47.94 | 23.98 | 42.95 | 27.95 | 45.95 | 19.98 | 44.93 | 32.97 | 53.89 | 33.96 | 90.88 |
| Tax % | 22.9% | 25.9% | 22.9% | 24.0% | 22.9% | 26.0% | 21.9% | 24.9% | 23.0% | 22.9% | 27.0% | 26.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −9.99 | 0.00 | 0.00 | 0.00 |
| Net Profit | 29.06 | 36.12 | 18.06 | 33.07 | 22.07 | 34.07 | 15.04 | 34.11 | 25.08 | 42.13 | 24.07 | 68.20 |
| EPS (Rs) | 19.70 | 23.87 | 12.28 | 21.88 | 14.46 | 22.95 | 10.25 | 22.56 | 16.98 | 27.92 | 16.37 | 45.58 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,932 | 2,031 | 2,133 | 2,372 | 2,264 | 2,099 | 2,741 | 3,142 | 3,210 | 3,326 | 3,794 | 3,887 |
| Expenses | 1,696 | 1,795 | 1,890 | 2,153 | 1,979 | 1,844 | 2,515 | 2,830 | 2,915 | 3,037 | 3,457 | 3,489 |
| Operating Profit | 236 | 236 | 243 | 217 | 285 | 257 | 225 | 313 | 295 | 287 | 333 | 397 |
| OPM % | 12.0% | 12.0% | 11.0% | 9.0% | 13.0% | 12.0% | 8.0% | 10.0% | 9.0% | 9.0% | 9.0% | 10.2% |
| Other Income | 8.01 | 8.02 | 10.02 | 20.02 | 21.05 | 18.03 | 18.04 | 19.03 | 23.04 | 18.03 | 9.01 | 11.01 |
| Interest | 21.01 | 13.99 | 15.99 | 17.98 | 28.99 | 25.98 | 30.98 | 39.98 | 39.97 | 42.97 | 46.93 | 41.94 |
| Depreciation | 55.18 | 51.14 | 50.18 | 52.20 | 94.28 | 97.24 | 101 | 113 | 115 | 120 | 142 | 152 |
| Profit before tax | 168 | 178 | 187 | 166 | 182 | 150 | 109 | 177 | 161 | 141 | 152 | 212 |
| Tax % | 30.9% | 30.0% | 34.0% | 28.9% | 21.9% | 24.9% | 23.9% | 23.9% | 23.9% | 24.0% | 22.9% | — |
| Exceptional items | −1.99 | 0.00 | 0.00 | 0.00 | 6.99 | 0.00 | 1.99 | 1.99 | 3.99 | 0.00 | −9.99 | −9.99 |
| Net Profit | 116 | 124 | 124 | 118 | 142 | 113 | 83.27 | 134 | 122 | 107 | 116 | 159 |
| EPS (Rs) | 76.72 | 82.34 | 83.03 | 78.94 | 95.46 | 75.95 | 56.01 | 90.05 | 82.15 | 71.58 | 77.73 | 106.85 |
| Dividend payout % | 9.0% | 13.0% | 16.0% | 17.0% | 16.0% | 20.0% | 27.0% | 22.0% | 24.0% | 28.0% | 26.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 15.04 | 15.04 | 15.05 | 15.03 | 15.03 | 15.03 | 15.04 | 15.05 | 15.04 | 15.04 | 15.04 | 15.05 |
| Reserves | 511 | 614 | 728 | 835 | 927 | 1,018 | 1,125 | 1,188 | 1,300 | 1,397 | 1,474 | 1,564 |
| Borrowings | 209 | 105 | 83.00 | 92.86 | 58.94 | 65.90 | 230 | 354 | 351 | 405 | 531 | 418 |
| Other Liabilities | 236 | 266 | 269 | 307 | 295 | 454 | 356 | 399 | 412 | 407 | 530 | 525 |
| Total Liabilities | 971 | 1,001 | 1,095 | 1,250 | 1,296 | 1,554 | 1,727 | 1,956 | 2,078 | 2,225 | 2,548 | 2,522 |
| Fixed Assets | 305 | 273 | 271 | 343 | 398 | 591 | 633 | 694 | 781 | 773 | 935 | 1,030 |
| CWIP | 1.01 | 5.01 | 31.99 | 8.99 | 13.99 | 27.01 | 17.99 | 26.01 | 21.99 | 38.01 | 75.04 | 21.99 |
| Investments | 5.01 | 44.03 | 42.02 | 47.07 | 51.05 | 34.03 | 35.05 | 35.02 | 32.01 | 71.09 | 47.03 | 74.07 |
| Other Assets | 659 | 680 | 752 | 852 | 833 | 902 | 1,040 | 1,200 | 1,243 | 1,343 | 1,492 | 1,397 |
| Inventories | 291 | 304 | 335 | 378 | 392 | 405 | 497 | 659 | 654 | 595 | 688 | 643 |
| Trade receivables | 247 | 268 | 301 | 340 | 309 | 324 | 307 | 314 | 433 | 463 | 461 | 466 |
| Cash & equivalents | 20.94 | 15.96 | 13.97 | 19.95 | 16.96 | 23.93 | 90.79 | 67.88 | 23.95 | 84.84 | 139 | 82.79 |
| Total Assets | 971 | 1,001 | 1,095 | 1,250 | 1,296 | 1,554 | 1,727 | 1,956 | 2,078 | 2,225 | 2,548 | 2,522 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 166 | 182 | 112 | 121 | 174 | 251 | 202 | 68.73 | 189 | 249 | 246 | 305 |
| Cash from investing activity | −14.96 | −41.87 | −72.74 | −95.69 | −107 | −147 | −120 | −93.72 | −164 | −156 | −223 | −156 |
| Cash from financing activity | −150 | −141 | −37.85 | −19.93 | −72.73 | −99.59 | −70.70 | 59.79 | −70.71 | −31.86 | 33.85 | −212 |
| Net cash flow | 1.01 | −2.01 | 0.00 | 4.01 | −4.01 | 5.01 | 13.03 | 34.07 | −45.04 | 62.10 | 57.08 | −63.13 |
| Capex | 19.04 | 43.05 | 81.11 | 102 | 114 | 101 | 78.11 | 164 | 196 | 156 | 271 | 153 |
| Free cash flow | 151 | 143 | 33.12 | 22.05 | 63.17 | 160 | 129 | −87.23 | 10.03 | 113 | −20.08 | 159 |
| CFO / OP % | 120.0% | 100.0% | 72.0% | 73.0% | 102.0% | 106.0% | 93.0% | 42.0% | 74.0% | 95.0% | 98.0% | 105.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 49 | 52 | 55 | 59 | 49 | 54 | 55 | 43 | 52 | 54 | 52 | 46 |
| Inventory days | 88 | 99 | 104 | 115 | 102 | 118 | 153 | 144 | 126 | 117 | 132 | 109 |
| Days payable | 29 | 37 | 35 | 52 | 35 | 45 | 60 | 49 | 44 | 43 | 58 | 46 |
| Cash conversion cycle | 106 | 113 | 124 | 121 | 115 | 126 | 147 | 138 | 133 | 127 | 126 | 108 |
| Working capital days | 48 | 59 | 73 | 79 | 84 | 89 | 100 | 88 | 92 | 79 | 72 | 64 |
| ROCE % | 14.0% | 26.1% | 24.1% | 23.0% | 19.1% | 19.0% | 14.1% | 9.0% | 13.1% | 11.1% | 10.0% | 11.1% |
For the Sep 2026 quarter, Nilkamal reported sales of ₹1,129 Cr, up 16.2% year on year and net profit of ₹68.20 Cr, up 99.9% year on year. The operating margin was 12.0%.
Nilkamal's sales for the year to Mar 2026 were ₹3,794 Cr; over the last twelve months they were ₹3,887 Cr.
Net profit for the year to Mar 2026 was ₹116 Cr, and ₹159 Cr over the last twelve months. Earnings per share over the same trailing period were ₹106.85.
Nilkamal reported borrowings of ₹418 Cr at Mar 2026, against cash and equivalents of ₹82.79 Cr.
Cash from operations was ₹305 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹159 Cr.