Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Consumer Durables - Domestic Appliances

Rating :
N/A

BSE: 533581 | NSE: PGEL

918.95
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  978.00
  •  978.00
  •  910.00
  •  950.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1102894
  •  10284.53
  •  1019.00
  •  146.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,985.17
  • 135.51
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,221.87
  • N/A
  • 9.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.42%
  • 2.43%
  • 21.09%
  • FII
  • DII
  • Others
  • 10.69%
  • 4.73%
  • 7.64%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.50
  • 17.26
  • 35.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.12
  • 27.57
  • 24.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 97.31
  • 54.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 48.30
  • 51.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.17
  • 4.99
  • 7.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.77
  • 27.40
  • 27.33

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
5.47
8.7
11.57
14.55
P/E Ratio
130.18
81.91
61.6
48.95
Revenue
2711
4029
4915
5965
EBITDA
262
372
467
596
Net Income
135
226
301
378
ROA
7.1
11.2
12.3
10.6
P/Bk Ratio
17.86
14.72
12
9.81
ROE
18.81
19.85
21.11
21.1
FCFF
-80.72
-133.74
178
282.9
FCFF Yield
-0.45
-0.75
0.99
1.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
671.29
460.42
45.80%
1,320.68
677.62
94.90%
1,076.57
828.23
29.98%
531.88
459.44
15.77%
Expenses
614.89
422.85
45.42%
1,190.06
611.81
94.51%
960.12
752.47
27.60%
489.93
422.36
16.00%
EBITDA
56.40
37.57
50.12%
130.63
65.81
98.50%
116.45
75.75
53.73%
41.96
37.07
13.19%
EBIDTM
8.40%
8.16%
9.89%
9.71%
10.82%
9.15%
7.89%
8.07%
Other Income
4.14
3.29
25.84%
3.91
1.30
200.77%
3.39
1.14
197.37%
5.04
1.10
358.18%
Interest
15.03
12.21
23.10%
18.33
14.04
30.56%
15.76
17.59
-10.40%
9.73
12.12
-19.72%
Depreciation
15.45
11.05
39.82%
15.07
10.71
40.71%
13.57
10.46
29.73%
11.28
8.65
30.40%
PBT
30.06
17.60
70.80%
101.13
42.36
138.74%
90.52
48.85
85.30%
25.99
17.40
49.37%
Tax
10.60
5.21
103.45%
16.21
8.55
89.59%
18.93
8.69
117.84%
6.75
3.67
83.92%
PAT
19.47
12.38
57.27%
84.93
33.80
151.27%
71.59
40.17
78.22%
19.23
13.74
39.96%
PATM
2.90%
2.69%
6.43%
4.99%
6.65%
4.85%
3.62%
2.99%
EPS
0.74
0.48
54.17%
3.21
1.48
116.89%
2.67
1.77
50.85%
0.74
0.60
23.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 13
Mar 12
Mar 11
Net Sales
3,600.42
2,746.50
2,159.95
1,111.63
703.21
302.64
221.82
424.08
Net Sales Growth
48.43%
27.16%
94.30%
58.08%
132.36%
36.43%
-47.69%
 
Cost Of Goods Sold
2,891.33
2,206.27
1,764.51
884.04
556.52
263.17
192.51
369.70
Gross Profit
709.09
540.23
395.44
227.60
146.69
39.46
29.32
54.37
GP Margin
19.69%
19.67%
18.31%
20.47%
20.86%
13.04%
13.22%
12.82%
Total Expenditure
3,255.00
2,492.92
1,989.00
1,026.59
655.15
297.66
219.27
396.18
Power & Fuel Cost
-
31.92
28.68
20.62
16.13
7.03
5.23
4.09
% Of Sales
-
1.16%
1.33%
1.85%
2.29%
2.32%
2.36%
0.96%
Employee Cost
-
166.27
122.85
77.85
55.00
15.87
11.61
8.75
% Of Sales
-
6.05%
5.69%
7.00%
7.82%
5.24%
5.23%
2.06%
Manufacturing Exp.
-
59.09
43.79
23.36
16.50
3.94
3.81
8.77
% Of Sales
-
2.15%
2.03%
2.10%
2.35%
1.30%
1.72%
2.07%
General & Admin Exp.
-
17.78
14.67
10.02
6.13
3.67
3.13
2.56
% Of Sales
-
0.65%
0.68%
0.90%
0.87%
1.21%
1.41%
0.60%
Selling & Distn. Exp.
-
0.12
0.13
0.04
0.05
3.15
2.22
2.01
% Of Sales
-
0.00%
0.01%
0.00%
0.01%
1.04%
1.00%
0.47%
Miscellaneous Exp.
-
11.48
14.38
10.66
4.83
0.81
0.75
0.31
% Of Sales
-
0.42%
0.67%
0.96%
0.69%
0.27%
0.34%
0.07%
EBITDA
345.44
253.58
170.95
85.04
48.06
4.98
2.55
27.90
EBITDA Margin
9.59%
9.23%
7.91%
7.65%
6.83%
1.65%
1.15%
6.58%
Other Income
16.48
21.22
9.48
8.30
4.33
6.58
4.13
3.00
Interest
58.85
51.73
47.93
23.13
18.44
11.12
10.64
5.56
Depreciation
55.37
46.61
34.95
22.11
18.01
9.23
4.51
2.07
PBT
247.70
176.47
97.54
48.11
15.93
-8.80
-8.46
23.27
Tax
52.49
39.45
20.07
11.63
3.50
-3.80
0.04
5.39
Tax Rate
21.19%
22.36%
20.58%
23.72%
23.16%
43.18%
-0.47%
23.18%
PAT
195.22
137.01
77.47
37.42
11.61
-5.00
-8.62
17.86
PAT before Minority Interest
195.22
137.01
77.47
37.42
11.61
-5.00
-8.62
17.86
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.42%
4.99%
3.59%
3.37%
1.65%
-1.65%
-3.89%
4.21%
PAT Growth
95.04%
76.86%
107.03%
222.31%
-
-
-
 
EPS
7.46
5.24
2.96
1.43
0.44
-0.19
-0.33
0.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,038.08
395.93
312.30
192.47
142.51
147.43
45.41
Share Capital
26.03
22.74
21.22
19.69
16.41
16.41
10.67
Total Reserves
993.92
368.49
288.63
171.14
126.09
131.02
34.75
Non-Current Liabilities
306.47
298.60
208.00
100.58
28.15
32.73
31.82
Secured Loans
185.29
219.08
167.53
84.65
10.65
22.56
28.20
Unsecured Loans
1.74
5.88
4.26
2.44
17.36
6.32
0.14
Long Term Provisions
7.74
5.62
4.48
5.60
0.94
0.85
0.48
Current Liabilities
963.43
813.64
548.23
286.33
116.58
107.42
82.56
Trade Payables
646.41
389.95
269.21
153.35
45.47
35.31
33.59
Other Current Liabilities
179.80
154.60
103.39
66.95
18.86
23.27
15.88
Short Term Borrowings
131.67
259.70
174.72
65.63
52.08
48.77
32.71
Short Term Provisions
5.55
9.39
0.91
0.41
0.17
0.06
0.38
Total Liabilities
2,307.98
1,508.17
1,068.53
579.38
287.24
287.58
159.79
Net Block
782.55
577.79
440.96
273.13
144.02
121.88
61.98
Gross Block
944.16
696.16
527.48
340.22
165.09
133.58
69.20
Accumulated Depreciation
161.61
118.37
86.52
67.09
21.07
11.70
7.22
Non Current Assets
902.22
599.72
460.45
296.35
163.53
174.96
87.99
Capital Work in Progress
65.41
1.98
4.89
6.01
0.68
20.91
17.47
Non Current Investment
5.53
2.18
0.69
0.15
0.00
0.00
0.35
Long Term Loans & Adv.
36.51
11.94
8.11
15.88
13.79
32.03
8.19
Other Non Current Assets
12.23
5.84
5.81
1.17
5.04
0.14
0.00
Current Assets
1,405.76
908.44
608.07
283.03
123.71
112.62
71.12
Current Investments
0.00
0.00
0.00
0.00
26.16
29.50
0.00
Inventories
543.39
353.38
286.03
92.61
27.86
23.88
16.66
Sundry Debtors
553.03
437.87
213.33
147.26
35.36
17.73
32.91
Cash & Bank
182.42
39.63
39.18
17.41
4.57
11.86
6.03
Other Current Assets
126.93
30.17
21.78
5.25
29.75
29.64
15.51
Short Term Loans & Adv.
80.28
47.39
47.75
20.51
21.55
26.32
14.81
Net Current Assets
442.33
94.81
59.85
-3.30
7.13
5.20
-11.44
Total Assets
2,307.98
1,508.16
1,068.52
579.38
287.24
287.58
159.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
186.35
45.74
-78.80
57.30
15.68
-23.31
23.13
PBT
176.47
97.54
49.04
15.12
-8.80
-8.58
23.24
Adjustment
105.10
85.61
49.63
38.95
16.34
12.07
7.29
Changes in Working Capital
-64.87
-128.06
-174.93
2.02
9.70
-326.92
-2.81
Cash after chg. in Working capital
216.70
55.10
-76.26
56.09
17.25
-323.42
27.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.35
-9.36
-2.54
1.21
-1.57
-2.11
-4.60
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-399.22
-172.97
-161.00
-43.74
-5.67
-96.55
-50.21
Net Fixed Assets
-39.00
-36.14
-13.14
-180.46
-11.58
-67.90
Net Investments
-261.40
-2.41
-75.72
26.00
3.63
-29.15
Others
-98.82
-134.42
-72.14
110.72
2.28
0.50
Cash from Financing Activity
234.38
112.05
256.24
-17.43
-17.30
125.84
22.24
Net Cash Inflow / Outflow
21.51
-15.18
16.43
-3.87
-7.29
5.97
-4.84
Opening Cash & Equivalents
8.67
23.85
7.42
11.29
11.86
6.03
10.81
Closing Cash & Equivalent
30.18
8.67
23.85
7.42
4.57
12.00
5.97

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
39.19
17.20
145.99
96.90
86.82
89.82
41.93
ROA
7.18%
6.01%
4.54%
2.68%
-1.74%
-3.85%
11.18%
ROE
19.42%
22.10%
14.95%
6.97%
-3.45%
-8.97%
39.93%
ROCE
19.53%
17.80%
13.47%
11.00%
0.98%
1.16%
25.51%
Fixed Asset Turnover
3.35
3.54
2.56
2.78
2.14
2.28
6.48
Receivable days
65.77
54.89
59.17
47.39
30.28
39.90
26.80
Inventory Days
59.52
53.90
62.13
31.26
29.51
31.94
13.57
Payable days
66.57
52.76
63.48
49.25
29.63
35.57
20.40
Cash Conversion Cycle
58.72
56.03
57.82
29.41
30.17
36.27
19.96
Total Debt/Equity
0.35
1.39
1.24
0.96
0.65
0.63
1.52
Interest Cover
4.41
3.04
3.12
1.82
0.21
0.19
5.18

News Update:


  • PG Electroplast signs definitive agreement with Spiro Mobility
    18th Nov 2024, 16:44 PM

    The Primary responsibility of PG Technoplast will be setting up and managing the manufacturing facilities for Electric vehicle, Lithium-Ion batteries and related components

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.