IndiaOne Finance - Company Dashboard

Governance Classic Home

NTC Industries LtdCigarettes and Tobacco ProductsINE920C01017Standalone₹131.80-1.30 (-0.98%)Jun-26

Valuation

Market Cap₹191.36 Cr

TTM PE13.39x

Forward PE12.79x

PEG0.30

Book Value₹152.26

P/B0.87x

TTM EPS₹9.84

Fwd EPS₹10.31

TTM Revenue₹98.35 Cr

TTM PAT₹14.29 Cr

TTM EBITDA₹8.17 Cr

TTM EBIT₹7.53 Cr

Last Qtr PAT₹4.44 Cr

Last Qtr EBITDA₹3.03 Cr

Last Qtr EBIT₹2.87 Cr

Profitability

ROE6.46%

ROCE7.00%

TTM NPM14.53%

TTM EBITDA %8.31%

Curr OPM19.44%

Last OPM14.47%

Curr NPM—

Last NPM—

Curr EPS₹3.06

Last EPS₹2.85

Balance sheet

Equity₹14.52 Cr

Reserve₹206.54 Cr

Total Debt₹77.08 Cr

D/E0.35x

Interest %1.35%

Curr Interest₹0.06 Cr

Price / range

Close₹131.80

vs 52W High-39.46%

vs 52W Low+7.68%

MA50—

MA200—

Returns

1D-0.98%

1W-2.15%

1M-8.12%

3M-14.47%

6M-16.58%

1Y-30.87%

2Y-36.57%

3Y+48.86%

5Y+47.84%

Diwali-16.79%

Sector peers — Cigarettes and Tobacco Products

Company	Close	Mkt Cap	TTM P/E	ROE
GODFRYPHLP	2018.00	₹31.48K Cr	23.86	21.25%
VSTIND	208.92	₹3.55K Cr	12.73	19.27%
NTCIND	131.80	₹191.36 Cr	13.39	6.46%
RAGHUNAT	10.60	₹5.30 Cr	5.22	—

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	22.85-12.1%	28.64	23.80	23.06	26.01	101.75
Other Income	3.28	2.35	3.02	3.38	4.10	12.61
Total Income	26.13-13.2%	30.99	26.82	26.44	30.11	114.36
Interest	0.06	0.09	0.10	0.10	0.10	0.38
Expenditure	-20.04+15.4%	-25.51	-23.15	-22.47	-23.70	-94.86
PBDT	0	0	0	0	0	0
EBITDA	3.03+17.4%	3.38	0.91	0.85	2.58	7.92
Depreciation	-0.16	-0.16	-0.16	-0.16	-0.17	-0.65
EBIT	2.87+19.1%	3.22	0.75	0.69	2.41	7.27
PBT	6.09-4.5%	5.48	3.67	3.97	6.38	19.50
Tax	-1.65	-1.34	-1.03	-0.91	-1.70	-5.02
Equity	0	0	0	0	0	0
OPM	26.65	19.14	15.43	17.23	24.51	17.00
Net Profit	4.44-4.3%	4.14	2.64	3.07	4.64	14.49
NPM	19.44	14.47	11.09	13.30	17.82	13.00
EPS	3.06	2.85	1.82	2.11	0	9.98

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	101.75+107.6%	49.01+36.2%	35.99-16.7%	43.18+73.7%	24.86+4.6%	23.76
Other Income	12.61	9.61	6.66	2.71	5.30	4.39
Total Income	114.36+95.1%	58.62+37.4%	42.65-7.1%	45.89+52.2%	30.16+7.1%	28.16
Expenditure	-94.86-96.8%	-48.19-20.3%	-40.06+7.8%	-43.43-76.1%	-24.66-25.8%	-19.61
Interest	-0.38	-0.32	-0.45	-0.46	-0.24	-0.27
PBDT	0	0	0	0	0	0
EBITDA	7.92+328.1%	1.85+163.6%	-2.91-438.4%	0.86-21.1%	1.09-77.9%	4.93
Depreciation	-0.65	-0.71	-0.71	-0.65	-0.65	-0.51
EBIT	7.27+537.7%	1.14+131.5%	-3.62-1823.8%	0.21-52.3%	0.44-90.0%	4.42
PBT	19.50+87.0%	10.43+127.2%	4.59+86.6%	2.46-55.3%	5.50-35.7%	8.55
Tax	-5.02	-2.57	-0.01	-0.82	-1.05	-2.26
Equity	0	14.52	0	0	0	0
OPM (%)	17.00	17.79	11.00	5.00	18.00	30.00
Net Profit	14.49+84.4%	7.86+71.2%	4.59+178.2%	1.65-62.8%	4.44-29.4%	6.29
NPM (%)	13.00	13.40	11.00	4.00	15.00	22.00
EPS (Rs)	9.98+64.1%	6.08+58.3%	3.84+178.3%	1.38-62.9%	3.72-36.4%	5.85
CEPS	9.98	6.03	3.84	1.38	3.72	5.85

Metric	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	FY24-25
Revenue	27.39+92.1%	23.06	29.42	24.04	14.26	62.78
Other Income	2.88	6.80	3.97	3.60	1.68	7.63
Total Income	30.27+89.9%	29.86	33.39	27.64	15.94	70.41
Interest	1.61	1.63	1.76	1.79	1.85	5.94
Expenditure	-25.10-89.3%	-24.40	-25.80	-20.30	-13.26	-56.09
PBDT	0	0	0	0	0	0
EBITDA	4.27+31.8%	0.66	5.75	5.90	3.24	14.19
Depreciation	-0.37	-0.37	-0.37	-0.37	-0.39	-1.56
EBIT	3.90+36.8%	0.29	5.38	5.53	2.85	12.63
PBT	5.17+92.9%	5.46	7.57	7.29	2.68	14.32
Tax	-1.34	-1.10	-1.80	-1.70	-0.34	-2.93
Equity	0	0	0	0	0	14.52
OPM	17.07	18.29	22.65	26.37	16.80	20.34
Net Profit	3.83+63.7%	4.36	5.67	5.55	2.34	11.38
NPM	12.64	14.59	16.97	20.10	14.70	16.17
EPS	2.63+51.1%	3.78	3.90	3.87	1.74	8.80

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 24-25	FY 23-24	FY 21-22	FY 20-21	FY 19-20
Revenue	62.78+38.2%	45.42	33.13+8.0%	30.67+38.2%	22.20
Other Income	7.63	7.45	5.84	4.40	5.59
Total Income	70.41+33.2%	52.87	38.97+11.1%	35.07+26.2%	27.80
Expenditure	-56.09-29.4%	-43.34	-27.38-18.9%	-23.03+4.3%	-24.06
Interest	-5.94	-0.45	-0.29	-0.73	-1.30
PBDT	0	0	0	0	0
EBITDA	14.19+206.5%	4.63	8.08-21.4%	10.28+655.9%	1.36
Depreciation	-1.56	-2.10	-2.04	-1.91	-1.92
EBIT	12.63+399.2%	2.53	6.04-27.8%	8.37+1594.6%	-0.56
PBT	14.32+113.1%	6.72	11.58-3.8%	12.04+115.0%	5.60
Tax	-2.93	-1.66	-2.57	-4	-1.19
Equity	14.52	0	0	0	0
OPM (%)	20.34	12.72	29.73	34.34	20.14
Net Profit	11.38+124.9%	5.06	9.01+12.1%	8.04+82.3%	4.41
NPM (%)	16.17	9.57	23.13	22.92	15.87
EPS (Rs)	8.80+107.5%	4.24	7.55+1.1%	7.47+78.3%	4.19
CEPS	8.80	4.24	7.55	7.47	4.19

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2009	Final Dividend	0.5	10 Sep 2009
2008	Final Dividend	0.5	11 Sep 2008

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split