Northern Spirits Ltd
NSLNorthern Spirits Ltd
NSL


Price Chart
How to use scorecard? Learn more
Key Metrics
No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
---|---|---|
12.01 | 3.09 | — |
Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
---|---|---|
47.18 | 9.34 | 1.57% |
Forecast & Ratings
Detailed Forecast Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Northern Spirits Ltd is engaged in liquor business. Northern Spirits's franchise brands include Tomich, Coopers, Reddot, West Cork, Organika, and Aquariva.
Peers
Compare with peersGet more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
Revenue Forecast
Earnings Per Share Forecast
Income
Balance Sheet
Cash Flow
Income Statement
Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 3.40 | 17.37 | 25.87 | 110.56 | 161.00 | 153.20 | 267.78 | 905.66 | 1,236.04 | 1,801.59 | ||||||||||
Raw Materials | 3.88 | 14.72 | 19.61 | 102.41 | 132.61 | 121.57 | 222.90 | 825.07 | 1,127.86 | 1,751.88 | ||||||||||
Power & Fuel Cost | 0.01 | 0.02 | 0.03 | 0.04 | 0.02 | 0.02 | 0.02 | 0.05 | 0.07 | |||||||||||
Employee Cost | 0.17 | 0.66 | 0.90 | 1.21 | 2.16 | 1.92 | 2.10 | 2.30 | 3.77 | |||||||||||
Selling & Administrative Expenses | 0.54 | 2.34 | 7.37 | 13.18 | 23.19 | 19.30 | 32.97 | 65.85 | 80.62 | |||||||||||
Operating & Other expenses | -0.95 | -1.27 | -3.69 | -26.74 | -5.61 | 2.03 | -3.30 | -10.53 | -7.92 | |||||||||||
EBITDA | -0.25 | 0.90 | 1.65 | 20.46 | 8.63 | 8.36 | 13.09 | 22.92 | 31.64 | 49.71 | ||||||||||
Depreciation/Amortization | 0.01 | 0.03 | 0.07 | 0.32 | 0.24 | 0.16 | 0.12 | 0.23 | 0.23 | 0.24 | ||||||||||
PBIT | -0.26 | 0.87 | 1.58 | 20.14 | 8.39 | 8.20 | 12.97 | 22.69 | 31.41 | 49.47 | ||||||||||
Interest & Other Items | 0.24 | 0.21 | 0.21 | 4.68 | 3.34 | 4.08 | 5.00 | 7.78 | 9.12 | 15.14 | ||||||||||
PBT | -0.50 | 0.66 | 1.37 | 15.46 | 5.05 | 4.12 | 7.97 | 14.91 | 22.29 | 34.33 | ||||||||||
Taxes & Other Items | 0.00 | 0.12 | 0.34 | 5.39 | 1.43 | 1.15 | 1.96 | 3.78 | 5.72 | 8.61 | ||||||||||
Net Income | -0.50 | 0.54 | 1.03 | 10.07 | 3.62 | 2.97 | 6.01 | 11.13 | 16.57 | 25.72 | ||||||||||
EPS | -11.90 | 6.67 | 6.40 | 14.22 | 2.60 | 1.85 | 3.74 | 6.93 | 10.32 | 16.02 | ||||||||||
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.25 | ||||||||||
Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
Company Updates
Annual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFPeers & Comparison
Consumer StaplesFMCG - Foods
Valuation
Technical
Forecast
Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
---|---|---|---|
Northern Spirits Ltd | 18.64 | 3.09 | — |
Nestle India Ltd | 53.38 | 62.84 | 1.48% |
Britannia Industries Ltd | 55.03 | 29.69 | 1.50% |
Vishal Mega Mart Ltd | 105.38 | 8.66 | — |
Price Comparison
Compare NSL with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
High Pledged Promoter Holding
A significant proportion of promoter holdings is pledged
Institutional Holdings Trend
Increased Total Retail Holding
In last 3 months, retail holding in the company has increased by 1.58%
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Jun 2024
Sep 2024
Nov 2024
Dec 2024
Shareholding History
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No Dividends
NSL has not given any dividends in last 5 years
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateSep 20, 2024
Dividend/Share
₹0.25
Ex DateEx Date
Sep 20, 2024
Net profit of Northern Spirits rose 88.34% to Rs 9.21 crore in the quarter ended December 2024 as against Rs 4.89 crore during the previous quarter ended December 2023. Sales rose 68.11% to Rs 528.17 crore in the quarter ended December 2024 as against Rs 314.18 crore during the previous quarter ended December 2023. ParticularsQuarter EndedDec. 2024Dec. 2023% Var. Sales528.17314.18 68 OPM %4.002.62 - PBDT12.176.49 88 PBT12.126.43 88 NP9.214.89 88 Powered by Capital Market - Live
Revenue from operations was at Rs 528.16 in the third quarter of FY25, marking a growth of 68.10% year on year (YoY). Profit before tax spiked 88.33% to Rs 12.11 crore in Q3 FY25 as against Rs 6.43 crore posted in Q3 FY24. Total expenses were up by 67.60% year on year to Rs 516.18 crore in the quarter ended 31 December 2024. Purchases of stock in trade stood at Rs 472.34 crore (up 116.49% YoY), while finance stood at Rs 9.10 crore (up 366.66% YoY). On a nine-month basis, the company's standalone net profit jumped 78.07% to Rs 20.87 crore on a 62.05% rise in revenue from operations to Rs 1,476.13 crore in 9M FY25 over 9M FY24. Northern Spirits is engaged in the business of the purchase and sale of beverage alcohol (spirits and wines).Powered by Capital Market - Live
Northern Spirits will hold a meeting of the Board of Directors of the Company on 11 February 2025.Powered by Capital Market - Live
Northern Spirits announced that an Extra Ordinary General Meeting (EGM) of the Company will be held on 28 January 2025.Powered by Capital Market - Live
Northern Spirits will hold a meeting of the Board of Directors of the Company on 14 November 2024Powered by Capital Market - Live
Northern Spirits announced that the Annual General Meeting (AGM) of the company will be held on 28 September 2024.Powered by Capital Market - Live
Higher than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 62.06%, vs industry avg of 9.83%
Increasing Market Share
Over the last 5 years, market share increased from 0.15% to 0.86%
Higher than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 10.47%, vs industry avg of 10.28%