Interactive Financial Charts Not Available

Northern Spirits (NSL) | Financial Analysis & Statements

Northern Spirits Ltd. | Small-cap | Consumer Defensive

₹193.20

-0.26%

Northern Spirits vs United Spirits Northern Spirits vs Radico Khaitan Northern Spirits vs Globus Spirits Northern Spirits vs Sula Vineyards Northern Spirits vs Associated Alcohols Northern Spirits vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 5.3B

Gross Profit 464.7M 8.70%

Operating Income 133.9M 2.51%

Net Income 73.8M 1.38%

EPS (Diluted) ₹4.60

Balance Sheet Metrics

Total Assets 2.9B

Total Liabilities 1.7B

Shareholders Equity 1.2B

Debt to Equity 1.40

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Northern Spirits Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	19.4B	12.4B	9.1B	2.7B	1.5B
Cost of Goods Sold i	17.6B	11.2B	8.1B	2.2B	1.2B
Gross Profit i	1.8B	1.2B	912.0M	481.9M	295.5M
Gross Margin % i	9.5%	9.4%	10.1%	18.0%	19.3%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	61.9M	19.0M	5.2M	5.3M
Other Operating Expenses i	1.3B	722.9M	621.6M	313.3M	178.6M
Total Operating Expenses i	1.3B	784.8M	640.6M	318.5M	183.9M
Operating Income i	461.5M	306.8M	224.9M	128.3M	79.8M
Operating Margin % i	2.4%	2.5%	2.5%	4.8%	5.2%
Non-Operating Items
Interest Income i	-	7.3M	3.2M	1.4M	2.2M
Interest Expense i	161.8M	86.7M	72.2M	47.6M	38.6M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	308.4M	223.0M	150.3M	79.7M	41.2M
Income Tax i	78.7M	57.2M	37.8M	19.6M	11.5M
Effective Tax Rate % i	25.5%	25.7%	25.2%	24.7%	28.0%
Net Income i	229.7M	165.7M	111.3M	60.0M	29.7M
Net Margin % i	1.2%	1.3%	1.2%	2.2%	1.9%
Key Metrics
EBITDA i	473.2M	312.0M	224.8M	128.5M	81.4M
EPS (Basic) i	₹14.33	₹10.32	₹6.94	₹3.74	₹1.85
EPS (Diluted) i	₹14.33	₹10.32	₹6.94	₹3.74	₹1.85
Basic Shares Outstanding i	16029030	16058915	16042795	16051200	16051200
Diluted Shares Outstanding i	16029030	16058915	16042795	16051200	16051200

Income Statement Trend

Northern Spirits Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	6.6M	4.9M	72.9M	103.0M	1.4M
Short-term Investments i	252.6M	164.9M	-	102.9M	48.3M
Accounts Receivable i	1.7B	1.4B	1.1B	632.7M	467.4M
Inventory i	831.3M	599.7M	514.9M	405.6M	371.1M
Other Current Assets	66.8M	6.3M	-	-	-
Total Current Assets i	2.8B	2.3B	1.7B	1.3B	1.1B
Non-Current Assets
Property, Plant & Equipment i	-	1.9M	1.7M	1.7M	99.5M
Goodwill i	0	0	-	0	0
Intangible Assets i	-	-	-	-	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	-	-	-	-	1.9M
Total Non-Current Assets i	116.6M	106.4M	105.4M	104.2M	104.0M
Total Assets i	2.9B	2.4B	1.8B	1.4B	1.3B
Liabilities
Current Liabilities
Accounts Payable i	0	0	0	0	0
Short-term Debt i	1.7B	1.3B	873.0M	577.1M	496.8M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	8.3M	10.0M	-	4.2M	3.6M
Total Current Liabilities i	1.7B	1.4B	915.3M	601.3M	511.9M
Non-Current Liabilities
Long-term Debt i	22.2M	37.2M	77.8M	100.4M	75.8M
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	-	-	100	-1.0K	-
Total Non-Current Liabilities i	23.3M	38.4M	77.8M	100.4M	75.8M
Total Liabilities i	1.7B	1.4B	993.1M	701.7M	587.7M
Equity
Common Stock i	160.5M	160.5M	160.5M	160.5M	160.5M
Retained Earnings i	-	516.6M	350.9M	239.6M	179.5M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	1.2B	1.0B	834.4M	723.0M	663.0M
Key Metrics
Total Debt i	1.7B	1.4B	950.8M	677.4M	572.7M
Working Capital i	1.1B	932.1M	806.8M	719.2M	634.9M

Balance Sheet Composition

Northern Spirits Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	308.4M	223.0M	150.3M	79.7M	41.2M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	-539.1M	-520.8M	-431.6M	-118.6M	-165.8M
Operating Cash Flow i	-77.6M	-213.9M	-207.9M	9.6M	-85.9M
Investing Activities
Capital Expenditures i	-12.8M	-3.2M	-3.3M	-3.0M	0
Acquisitions i	-	-	-	-	-
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-12.8M	-3.2M	-3.3M	-3.0M	0
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-4.0M	-	-	-	-
Debt Issuance i	335.4M	426.8M	37.4M	24.5M	75.8M
Debt Repayment i	-	-	-	-	-
Financing Cash Flow i	331.4M	426.8M	37.4M	24.5M	75.8M
Free Cash Flow i	-80.2M	-296.0M	-225.6M	-1.6M	-100.4M
Net Change in Cash i	241.0M	209.6M	-173.8M	31.2M	-10.1M

Cash Flow Trend

Northern Spirits Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 12.89

Price to Book 2.52

Price to Sales 0.16

Profitability Ratios

Profit Margin 1.22%

Operating Margin 2.51%

Return on Equity 18.73%

Return on Assets 7.79%

Financial Health

Current Ratio 1.67

Debt to Equity 139.71

Beta -2.26

Per Share Data

EPS (TTM) ₹15.15

Book Value per Share ₹77.39

Revenue per Share ₹1,249.65

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
nsl	3.1B	12.89	2.52	18.73%	1.22%	139.71
United Spirits	967.3B	62.55	11.65	19.52%	12.28%	5.92
Radico Khaitan	386.9B	96.15	14.04	12.55%	7.68%	27.25
Globus Spirits	36.2B	142.88	3.63	2.35%	0.99%	53.11
Sula Vineyards	22.6B	39.19	3.85	11.97%	10.13%	53.77
Associated Alcohols	19.1B	23.10	3.67	15.65%	8.01%	19.51

Financial data is updated regularly. All figures are in the company's reporting currency.