IndiaOne Finance - Company Dashboard

Governance Classic Home

Nirlon LtdDiversified Commercial ServicesINE910A01012Standalone₹599.40-1.60 (-0.27%)Jun-26

Valuation

Market Cap₹5.40K Cr

TTM PE15.13x

Forward PE19.36x

PEG0.63

Book Value₹39.61

P/B15.13x

TTM EPS₹39.61

Fwd EPS₹30.96

TTM Revenue₹674.49 Cr

TTM PAT₹356.95 Cr

TTM EBITDA₹522.63 Cr

TTM EBIT₹466.87 Cr

Last Qtr PAT₹69.38 Cr

Last Qtr EBITDA₹129.18 Cr

Last Qtr EBIT₹115.23 Cr

Profitability

ROE100.01%

ROCE32.00%

TTM NPM52.92%

TTM EBITDA %77.49%

Curr OPM41.22%

Last OPM41.29%

Curr NPM—

Last NPM—

Curr EPS₹7.70

Last EPS₹7.83

Balance sheet

Equity₹90.12 Cr

Reserve₹266.81 Cr

Total Debt₹1,146.38 Cr

D/E3.21x

Interest %37.88%

Curr Interest₹26.28 Cr

Price / range

Close₹599.40

vs 52W High-9.76%

vs 52W Low+34.70%

MA50—

MA200—

Returns

1D-0.27%

1W-1.48%

1M-3.33%

3M-3.01%

6M+18.86%

1Y+11.51%

2Y+42.34%

3Y+44.61%

5Y+90.35%

Diwali+19.83%

Sector peers — Diversified Commercial Services

Company	Close	Mkt Cap	TTM P/E	ROE
IGIL	330.95	₹14.30K Cr	23.86	40.29%
WEWORK	681.20	₹9.44K Cr	110.76	27.60%
NESCO	1111.30	₹7.83K Cr	20.04	13.04%
YAARI	30.39	₹7.08K Cr	-3.51	—
SMARTWORKS	547.35	₹6.25K Cr	286.57	4.11%
LEAPIND	140.47	₹6.19K Cr	18.63	—
SIS	428.25	₹6.05K Cr	95.17	2.50%
NIRLON	599.40	₹5.40K Cr	15.13	100.01%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	168.31+3.3%	170.94	169.93	165.31	163	669.17
Other Income	4.36	3.37	3.18	3.55	4.05	14.15
Total Income	172.66+3.4%	174.31	173.11	168.85	167.05	683.32
Interest	26.28	25.98	27.87	26.09	27.91	107.85
Expenditure	-79.36-3.3%	-78.76	-79.90	-75.82	-76.80	-311.38
PBDT	0	0	0	0	0	0
EBITDA	129.18+1.0%	132.34	131.73	129.38	127.89	521.22
Depreciation	-13.95	-14.18	-13.83	-13.80	-13.78	-55.58
EBIT	115.23+1.0%	118.16	117.90	115.58	114.11	465.64
PBT	93.31+3.5%	95.55	93.21	93.03	90.15	371.94
Tax	-23.93	-24.96	-23.89	54.63	-31.70	-25.96
Equity	0	0	0	0	0	0
OPM	55.44	55.90	54.85	56.28	55.31	54.00
Net Profit	69.38+18.8%	70.59	69.32	147.66	58.41	345.98
NPM	41.22	41.29	40.80	89.33	35.83	51.00
EPS	7.70	7.83	7.69	16.39	0	38.39

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	669.17+5.2%	636.07+5.5%	603.12+5.3%	572.65+49.1%	383.95+21.2%	316.91
Other Income	14.15	8.89	4.24	2.96	2.78	2.46
Total Income	683.32+5.9%	644.97+6.2%	607.36+5.5%	575.61+48.8%	386.72+21.1%	319.38
Expenditure	-311.38-1.6%	-306.56-0.2%	-305.82+10.9%	-343.07-74.4%	-196.66-38.0%	-142.46
Interest	-107.85	-117.03	-123.49	-125.68	-34.59	-14.03
PBDT	0	0	0	0	0	0
EBITDA	521.22+3.6%	502.87+5.4%	477.21+4.2%	458.04+54.0%	297.37+25.4%	237.18
Depreciation	-55.58	-56.33	-56.42	-102.78	-75.49	-48.70
EBIT	465.64+4.3%	446.54+6.1%	420.79+18.4%	355.26+60.1%	221.88+17.7%	188.48
PBT	371.94+9.9%	338.41+12.2%	301.53+29.7%	232.54+22.4%	190.06+7.4%	176.92
Tax	-25.96	-120.22	-95.98	-74.62	-79.25	-49.52
Equity	0	90.12	0	0	0	0
OPM (%)	54.00	52.47	50.00	40.00	49.00	55.00
Net Profit	345.98+58.6%	218.19+6.1%	205.56+30.2%	157.92+42.5%	110.81-13.0%	127.40
NPM (%)	51.00	33.83	34.00	27.00	29.00	40.00
EPS (Rs)	38.39+58.6%	24.21+6.1%	22.81+30.2%	17.52+42.4%	12.30-13.0%	14.14
CEPS	38.39	24.21	22.81	17.52	12.30	14.14

Metric	FY24-25
Revenue	636.08
Other Income	8.89
Total Income	644.97
Interest	117.03
Expenditure	-306.56
PBDT	0
EBITDA	502.88
Depreciation	-56.33
EBIT	446.55
PBT	338.41
Tax	-120.22
Equity	90.12
OPM	52.47
Net Profit	218.19
NPM	33.83
EPS	24.21

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 24-25
Revenue	636.07
Other Income	8.89
Total Income	644.97
Expenditure	-306.56
Interest	-117.03
PBDT	0
EBITDA	502.87
Depreciation	-56.33
EBIT	446.54
PBT	338.41
Tax	-120.22
Equity	90.12
OPM (%)	52.47
Net Profit	218.19
NPM (%)	33.83
EPS (Rs)	24.21
CEPS	24.21

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	15	03 Sep 2026
2026	Interim Dividend	15	20 Feb 2026
2025	Final Dividend	11	11 Sep 2025
2025	Interim Dividend	15	21 Feb 2025
2024	Final Dividend	11	12 Sep 2024
2024	Interim Dividend	15	23 Feb 2024
2023	Final Dividend	11	04 Sep 2023
2023	Interim Dividend	15	17 Feb 2023
2022	Final Dividend	11	07 Sep 2022
2022	Interim Dividend	15	17 Feb 2022
2021	Final Dividend	8	15 Sep 2021
2020	Final Dividend	0.75	15 Sep 2020
2019	Final Dividend	0.75	21 Aug 2019
2018	Final Dividend	0.75	11 Sep 2018
2017	Final Dividend	0.75	13 Sep 2017
2016	Final Dividend	0.75	07 Sep 2016
2015	Final Dividend	0.75	09 Sep 2015
2014	Final Dividend	0.75	10 Sep 2014

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split