Nirlon (NIRLON)₹635.75+0.02%Diversified Commercial Services
In the Jun 2026 quarter (standalone), Nirlon reported sales of ₹168 Cr, up 3.0% from Jun 2025, and net profit of ₹69.02 Cr, up 19.0% year on year. For the year to Mar 2026, sales were ₹670 Cr and net profit ₹346 Cr.
Company filings, standalone accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 149 | 152 | 153 | 157 | 160 | 161 | 158 | 163 | 165 | 170 | 171 | 168 |
| Expenses | 30.11 | 32.11 | 32.10 | 36.09 | 32.10 | 30.08 | 35.09 | 35.07 | 36.09 | 38.11 | 39.14 | 39.14 |
| Operating Profit | 120 | 120 | 122 | 120 | 129 | 131 | 123 | 128 | 129 | 132 | 132 | 129 |
| OPM % | 80.0% | 79.0% | 79.0% | 77.0% | 80.0% | 81.0% | 78.0% | 78.0% | 78.0% | 78.0% | 77.1% | 77.0% |
| Other Income | 1.01 | 1.01 | 1.01 | 1.01 | 2.01 | 3.01 | 3.01 | 4.01 | 4.01 | 3.01 | 3.01 | 4.01 |
| Interest | 30.05 | 30.04 | 33.06 | 30.07 | 30.07 | 29.04 | 28.03 | 28.06 | 26.06 | 28.05 | 26.04 | 26.05 |
| Depreciation | 14.05 | 14.04 | 15.04 | 14.05 | 14.04 | 14.04 | 13.05 | 14.04 | 14.05 | 14.03 | 14.04 | 14.05 |
| Profit before tax | 76.79 | 76.70 | 74.74 | 77.74 | 86.64 | 89.66 | 83.66 | 89.65 | 92.72 | 92.64 | 95.64 | 92.69 |
| Tax % | 32.1% | 32.1% | 32.1% | 36.1% | 35.1% | 35.0% | 36.1% | 35.1% | −59.0% | 26.1% | 26.0% | 26.0% |
| Net Profit | 51.96 | 52.01 | 51.02 | 49.96 | 55.97 | 57.97 | 53.98 | 58.02 | 148 | 68.99 | 71.02 | 69.02 |
| EPS (Rs) | 5.83 | 5.79 | 5.69 | 5.54 | 6.28 | 6.48 | 5.93 | 6.49 | 16.41 | 7.70 | 7.84 | 7.71 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 289 | 289 | 291 | 300 | 311 | 318 | 385 | 574 | 604 | 637 | 670 | 675 |
| Expenses | 65.18 | 66.23 | 69.20 | 72.20 | 78.19 | 80.25 | 86.21 | 114 | 126 | 133 | 149 | 152 |
| Operating Profit | 223 | 222 | 222 | 227 | 233 | 238 | 299 | 459 | 478 | 504 | 522 | 523 |
| OPM % | 77.0% | 77.0% | 76.0% | 76.0% | 75.0% | 75.0% | 78.0% | 80.0% | 79.0% | 79.0% | 78.1% | 77.5% |
| Other Income | −2.01 | 5.01 | 1.01 | 1.01 | 0.00 | 2.01 | 2.01 | 3.01 | 4.01 | 8.02 | 14.04 | 14.04 |
| Interest | 72.14 | 78.14 | 66.10 | 70.14 | 32.07 | 14.02 | 35.05 | 126 | 123 | 117 | 108 | 106 |
| Depreciation | 80.30 | 71.20 | 72.19 | 59.18 | 53.19 | 49.14 | 75.22 | 103 | 56.17 | 56.20 | 56.15 | 56.17 |
| Profit before tax | 68.75 | 77.73 | 84.68 | 98.68 | 145 | 176 | 189 | 232 | 301 | 337 | 371 | 374 |
| Tax % | 37.1% | 35.0% | 35.1% | 36.0% | 25.1% | 28.1% | 42.1% | 32.0% | 32.1% | 36.1% | 7.0% | — |
| Exceptional items | −1.99 | 0.00 | −0.99 | 0.00 | −0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 43.99 | 51.02 | 55.95 | 63.99 | 109 | 127 | 111 | 158 | 206 | 218 | 346 | 357 |
| EPS (Rs) | 4.84 | 5.68 | 6.19 | 7.08 | 12.16 | 14.15 | 12.31 | 17.53 | 22.82 | 24.20 | 38.41 | 39.66 |
| Dividend payout % | 16.0% | 13.0% | 12.0% | 11.0% | 6.0% | 57.0% | 211.0% | 148.0% | 114.0% | 107.0% | 39.0% | — |
| 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 | 89.86 | 89.89 | 89.85 | 89.77 | 89.76 | 89.79 | 89.76 | 89.83 | 89.88 | 89.79 | 89.78 | 89.79 |
| Reserves | 1,334 | 1,369 | 284 | 207 | 262 | 364 | 484 | 389 | 313 | 284 | 268 | 379 |
| Borrowings | 716 | 664 | 609 | 612 | 853 | 988 | 977 | 1,179 | 1,146 | 1,147 | 1,147 | 1,148 |
| Other Liabilities | 251 | 253 | 209 | 212 | 250 | 343 | 351 | 542 | 556 | 609 | 741 | 635 |
| Total Liabilities | 2,390 | 2,375 | 1,192 | 1,121 | 1,456 | 1,786 | 1,903 | 2,200 | 2,105 | 2,129 | 2,246 | 2,253 |
| Fixed Assets | 2,302 | 2,255 | 1,027 | 836 | 792 | 742 | 706 | 1,988 | 1,936 | 1,914 | 1,874 | 1,836 |
| CWIP | 6.98 | 25.92 | 54.83 | 141 | 557 | 945 | 1,136 | 12.95 | 5.98 | 2.99 | 8.98 | 6.98 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 79.90 | 93.84 | 109 | 143 | 106 | 98.90 | 59.88 | 200 | 163 | 213 | 363 | 410 |
| Trade receivables | 2.99 | 3.99 | 3.99 | 2.99 | 1.99 | 3.99 | 1.99 | 2.99 | 2.99 | 2.99 | 3.99 | 2.99 |
| Cash & equivalents | 9.02 | 4.01 | 17.03 | 38.06 | 5.01 | 13.03 | 3.01 | 100 | 23.06 | 61.18 | 174 | 299 |
| Total Assets | 2,390 | 2,375 | 1,192 | 1,121 | 1,456 | 1,786 | 1,903 | 2,200 | 2,105 | 2,129 | 2,246 | 2,253 |
| 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 | 205 | 206 | 218 | 212 | 225 | 312 | 210 | 341 | 378 | 426 | 481 | 478 |
| Cash from investing activity | −162 | −74.80 | −62.78 | −118 | −404 | −324 | −120 | −159 | −89.71 | −50.85 | −37.87 | −308 |
| Cash from financing activity | −38.86 | −135 | −139 | −73.66 | 148 | 21.90 | −99.54 | −85.60 | −364 | −336 | −331 | −321 |
| Net cash flow | 3.99 | −5.99 | 13.98 | 19.97 | −32.97 | 7.99 | −9.98 | 94.90 | −78.88 | 36.97 | 110 | −154 |
| Capex | 162 | 75.76 | 79.66 | 121 | 404 | 326 | 121 | 161 | 84.74 | 54.79 | 46.80 | 43.85 |
| Free cash flow | 42.05 | 130 | 153 | 93.11 | −181 | −15.02 | 89.03 | 179 | 292 | 370 | 435 | 434 |
| CFO / OP % | 118.1% | 99.0% | 105.0% | 105.0% | 111.1% | 147.1% | 102.1% | 124.0% | 94.0% | 101.1% | 107.0% | 106.1% |
| 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 | 5 | 5 | 5 | 3 | 3 | 5 | 2 | 3 | 2 | 2 | 2 | 2 |
| Inventory days | — | — | — | — | — | — | — | — | — | — | — | 0 |
| Cash conversion cycle | 6 | 6 | 6 | 4 | 4 | 6 | 3 | 4 | 3 | 3 | 3 | 3 |
| Working capital days | −362 | −261 | −172 | −69 | −94 | −108 | −129 | −269 | −119 | −108 | −127 | −83 |
| ROCE % | 5.0% | 6.9% | 9.9% | 15.9% | 15.9% | 14.0% | 12.9% | 13.9% | 21.9% | 27.9% | 30.0% | 31.0% |
For the Jun 2026 quarter, Nirlon reported sales of ₹168 Cr, up 3.0% year on year and net profit of ₹69.02 Cr, up 19.0% year on year. The operating margin was 77.0%.
Nirlon's sales for the year to Mar 2026 were ₹670 Cr; over the last twelve months they were ₹675 Cr.
Net profit for the year to Mar 2026 was ₹346 Cr, and ₹357 Cr over the last twelve months. Earnings per share over the same trailing period were ₹39.66.
Nirlon reported borrowings of ₹1,148 Cr at Mar 2026, against cash and equivalents of ₹299 Cr.
Cash from operations was ₹478 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹434 Cr.