Nishat Mills Limited (NML) Financial Statements, Ratios & Dividends
About
Nishat Mills Ltd. is a holding company, which engages in building, owning, operating and maintaining a fuel fired power station. The firm operates through the following segments: Spinning, Weaving, Dyeing, Denim, Workwear, Home Textile and Terry, Garments, Power Generation, and Hotel. The Spinning segment produces different quality yarn using natural and artificial fibers. The Weaving segment is associated with the production of different quality of greige fabric using yarn. The Dyeing segment offers dyed fabric using different qualities of greige fabric. The Denim segment includes the manufacture of denim fabric using yarn. The Workwear segment manufactures specialized processed workwear fabric using greige fabric. The Home Textile and Terry segment focuses on manufacturing home textile articles using processed fabric produced from greige fabric. The Garments segment manufactures garments using processed fabric. The Power Generation segment is responsible for the generation and distribution of power using gas, oil, steam, coal and biomass. The Hotel segment is involved in the business of hotel and allied services. The company was founded in 1951 and is headquartered in Lahore, Pakistan.
Financial Highlights
| FY2026 | FY2025 | ||
|---|---|---|---|
| Revenue | 213.01B | 206.60B | |
| Gross Profit | 26.51B | 29.94B | |
| Net Income | 14.44B | 5.10B | |
| EPS | 41.08 | 14.52 | |
| ROE | 8.42% | 3.42% | |
| ROA | 4.45% | 1.76% | |
| Gross Margin | 12.45% | 14.49% | |
| Net Margin | 6.78% | 2.47% | |
| Current Ratio | 1.37 | 1.47 | |
| DPS | 2.00 | 2.00 | |
| Free Cash Flow | -3.66B | -2.58B |
| FY2026 | FY2025 | ||
|---|---|---|---|
| Total Revenue | 213.01B | 206.60B | |
| Cost of Goods Sold | -186.50B | -176.66B | |
| Gross Profit | 26.51B | 29.94B | |
| SG&A Expenses | -18.31B | -17.37B | |
| Depreciation | -8.51B | -6.64B | |
| Other Operating Expense | -1.88B | -3.23B | |
| Total Operating Expense | -206.70B | -197.25B | |
| Operating Income (EBIT) | 6.31B | 9.35B | |
| Interest Income | 83.18M | 315.47M | |
| Interest Expense | -7.03B | -9.03B | |
| Equity in Earnings | 7.50B | 1.76B | |
| Other Non-Operating Income | 9.44B | 9.48B | |
| Total Non-Operating Income | 1.75B | -1.66B | |
| Pre-Tax Income | 8.06B | 7.69B | |
| Income Tax | 62.23M | -4.71B | |
| Minority Interest | -1.17B | 365.85M | |
| Net Income | 14.44B | 5.10B | |
| EBITDA | 14.83B | 15.99B | |
| EPS (Basic) | 41.08 | 14.52 | |
| EPS (Diluted) | 41.08 | 14.52 | |
| Gross Margin | 12.45% | 14.49% | |
| Operating Margin | 2.96% | 4.52% | |
| EBITDA Margin | 6.96% | 7.74% | |
| Pre-Tax Margin | 3.78% | 3.72% | |
| Net Margin | 6.78% | 2.47% |
| FY2026 | FY2025 | ||
|---|---|---|---|
| Profitability | |||
| Return on Equity (ROE) | 8.42% | 3.42% | |
| Return on Assets (ROA) | 4.45% | 1.76% | |
| Return on Invested Capital | 7.21% | 2.91% | |
| Gross Margin | 12.45% | 14.49% | |
| Operating Margin | 2.96% | 4.52% | |
| EBITDA Margin | 6.96% | 7.74% | |
| Net Margin | 6.78% | 2.47% | |
| Pre-Tax Margin | 3.78% | 3.72% | |
| Liquidity | |||
| Current Ratio | 1.37 | 1.47 | |
| Quick Ratio | 0.63 | 0.66 | |
| Leverage | |||
| Debt / Equity | 0.54 | 0.60 | |
| Debt / Assets | 0.29 | 0.31 | |
| LT Debt / Equity | 0.16 | 0.18 | |
| LT Debt / Assets | 0.09 | 0.09 | |
| Net Debt | 88.68B | 72.70B | |
| Total Debt | 100.81B | 94.05B | |
| Efficiency | |||
| Asset Turnover | 0.66 | 0.71 | |
| Inventory Turnover | 2.57 | 2.66 | |
| Per Share | |||
| Book Value Per Share | 530.08 | 445.20 | |
| Tangible Book Per Share | 528.15 | 443.28 | |
| Cash Per Share | 34.49 | 60.72 | |
| Total Debt Per Share | 286.71 | 267.49 | |
| Working Capital Per Share | 100.21 | 121.36 | |
| Shares & Market | |||
| Total Shares Outstanding | 351,599,848 | 351,599,848 | |
| Market Cap | 55.50B | 44.26B | |
| Enterprise Value | 165.90B | 130.67B | |
| Employees | 25,216 | 24,767 | |
| Shareholders | 27,772 | 27,772 | |
| FY2026 | FY2025 | ||
|---|---|---|---|
| Dividends Per Share | 2.00 | 2.00 | |
| Dividend Yield | 1.27% | 1.59% | |
| Payout Ratio | 4.87% | 13.78% | |
| Total Dividends Paid | -960.69M | -2.96B |
| FY2026 | FY2025 | ||
|---|---|---|---|
| P/E Ratio | 3.84 | 8.67 | |
| P/B Ratio | 0.30 | 0.28 | |
| P/S Ratio | 0.26 | 0.21 | |
| P/CF Ratio | 9.99 | 5.60 | |
| EV/EBITDA | 11.19 | 8.17 | |
| Market Cap | 55.50B | 44.26B | |
| Enterprise Value | 165.90B | 130.67B |
| TTM | ||
|---|---|---|
| Income | ||
| Revenue | 213.63B | |
| Gross Profit | 27.23B | |
| Operating Income | 6.53B | |
| Net Income | 14.44B | |
| EBIT | 6.53B | |
| Free Cash Flow | -3.66B | |
| EPS (Basic) | 41.08 | |
| Margins | ||
| Gross Margin | 12.75% | |
| Operating Margin | 3.05% | |
| Net Margin | 6.76% | |
| Returns | ||
| Return on Equity (ROE) | 8.42% | |
| ROIC | 0.07% | |
| Coverage & Debt | ||
| Interest Coverage | 0.9x | |
| Dividend Coverage | 9.82 | |
| Debt / Revenue | 0.47 | |
| Valuation & Scores | ||
| P/E (TTM) | 3.04 | |
| Sloan Ratio | 5.61 | |
| Zmijewski Score | -2.26 | |
Computed Metrics (Latest Period)
| FY2026 | ||
|---|---|---|
| Extended Returns | ||
| Return on Common Equity | 8.42% | |
| Return on Tangible Equity | 8.46% | |
| Return on Tangible Assets | 4.46% | |
| Return on Total Capital | 2.20% | |
| ROCE | 2.74% | |
| Growth | ||
| EPS Diluted Growth | 1.83% | |
| Sustainable Growth Rate | 8.01% | |
| Quality & Risk Scores | ||
| Piotroski F-Score | 5 | |
| Zmijewski Score | -2.26 | |
| Sloan Ratio | 5.61 | |
| Valuation (Computed) | ||
| Graham Number | 699.98 | |
| Tobin's Q Ratio | 0.16 | |
| Leverage & Coverage | ||
| Interest Coverage | 0.9x | |
| Total Debt / Capital | 0.35% | |
| Assets / Equity (Leverage) | 1.86 | |
| Net Debt / EBITDA | 5.98 | |
| Effective Interest Rate | 7.21% | |
| Debt / Revenue | 0.47 | |
| Efficiency (Computed) | ||
| Fixed Asset Turnover | 2.67 | |
| Receivables Turnover | 5.00 | |
| Dividends (Computed) | ||
| Payout Ratio | 0.05% | |
| Dividend Coverage | 9.82 | |
| Share Buyback Ratio | 0.00 | |
| Per Employee | ||
| Revenue / Employee | 8.45M | |
| Net Income / Employee | 572.8K | |
| Oper. Income / Employee | 250.4K | |
| Total Assets / Employee | 13.72M | |
| Balance Sheet (Computed) | ||
| Tangible Assets | 345.21B | |
| Invested Capital | 216.49B | |
| Working Capital | 35.23B | |
| Book Value Per Share | 530.08 | |
| Earnings Schedule | ||