Power & Instrumentation (Gujarat), 543912, PIGL Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

540.05
58.34
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

556.16
0.06%
5.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.99
1.84
2.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.48
5.31
9.92

PAT CAGR (%)

10 Years
5 Years
3 Years

18.60
14.45
26.93

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

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 54.92 24.33 125.73% 25.47 21.82 16.73% 36.92 44.39 -16.83% 15.13 10.69 41.53%
Expenses 49.70 21.63 129.77% 22.35 19.27 15.98% 33.03 43.04 -23.26% 13.31 8.52 56.22%
EBITDA 5.22 2.71 92.62% 3.12 2.55 22.35% 3.89 1.35 188.15% 1.82 2.17 -16.13%
EBIDTM 9.51% 11.12% 12.24% 11.68% 10.54% 3.04% 12.03% 20.31%
Other Income 0.82 0.19 331.58% 0.53 0.15 253.33% 0.70 0.79 -11.39% 0.37 0.04 825.00%
Interest 0.78 0.99 -21.21% 1.09 1.30 -16.15% 1.14 0.50 128.00% 0.98 1.17 -16.24%
Depreciation 0.06 0.06 0.00% 0.06 0.06 0.00% 0.05 0.07 -28.57% 0.05 0.06 -16.67%
PBT 5.20 1.84 182.61% 2.50 1.34 86.57% 3.39 1.56 117.31% 1.16 0.98 18.37%
Tax 1.31 0.45 191.11% 0.63 0.34 85.29% 0.72 0.33 118.18% 0.34 0.33 3.03%
PAT 3.89 1.39 179.86% 1.87 1.00 87.00% 2.67 1.23 117.07% 0.82 0.65 26.15%
PATM 7.08% 5.71% 7.34% 4.60% 7.24% 2.78% 5.43% 6.09%
EPS 2.42 0.86 181.40% 1.16 0.62 87.10% 1.66 0.77 115.58% 0.51 0.40 27.50%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 54.92 24.33 125.73% 25.47 21.82 16.73% 39.22 44.67 -12.20% 15.13 10.69 41.53%
Expenses 49.70 21.63 129.77% 22.35 19.27 15.98% 35.32 43.32 -18.47% 13.31 8.52 56.22%
EBITDA 5.22 2.71 92.62% 3.12 2.55 22.35% 3.89 1.35 188.15% 1.82 2.17 -16.13%
EBIDTM 9.51% 11.12% 12.24% 11.68% 9.92% 3.02% 12.03% 20.31%
Other Income 0.82 0.19 331.58% 0.53 0.15 253.33% 0.70 0.79 -11.39% 0.37 0.04 825.00%
Interest 0.78 0.99 -21.21% 1.09 1.30 -16.15% 1.14 0.50 128.00% 0.98 1.17 -16.24%
Depreciation 0.06 0.06 0.00% 0.06 0.06 0.00% 0.05 0.07 -28.57% 0.05 0.06 -16.67%
PBT 5.20 1.84 182.61% 2.50 1.34 86.57% 3.39 1.56 117.31% 1.16 0.98 18.37%
Tax 1.31 0.45 191.11% 0.63 0.34 85.29% 0.72 0.33 118.18% 0.34 0.33 3.03%
PAT 3.89 1.39 179.86% 1.87 1.00 87.00% 2.67 1.23 117.07% 0.82 0.65 26.15%
PATM 7.08% 5.71% 7.34% 4.60% 6.82% 2.76% 5.43% 6.09%
EPS 2.42 1.10 120.00% 1.48 0.79 87.34% 2.12 0.98 116.33% 0.65 0.52 25.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 132.44 97.49 93.09 91.29 85.44 89.01 87.82 72.62 60.15 51.19 45.21 Net Sales Growth 30.83% 4.73% 1.97% 6.85% -4.01% 1.36% 20.93% 20.73% 17.50% 13.23% Cost Of Goods Sold 107.84 77.56 78.04 77.26 69.58 72.17 74.90 62.02 49.93 40.74 37.12 Gross Profit 24.60 19.93 15.05 14.03 15.86 16.84 12.91 10.60 10.22 10.45 8.08 GP Margin 18.58% 20.44% 16.17% 15.37% 18.56% 18.92% 14.70% 14.60% 16.99% 20.41% 17.87% Total Expenditure 118.39 86.53 85.54 84.46 78.03 80.55 80.35 66.64 54.86 47.02 41.83 Power & Fuel Cost - 0.11 0.13 0.14 0.18 0.30 0.18 0.10 0.24 0.05 0.07 % Of Sales - 0.11% 0.14% 0.15% 0.21% 0.34% 0.20% 0.14% 0.40% 0.10% 0.15% Employee Cost - 3.51 3.18 3.47 3.35 3.30 1.90 1.46 1.26 1.43 1.45 % Of Sales - 3.60% 3.42% 3.80% 3.92% 3.71% 2.16% 2.01% 2.09% 2.79% 3.21% Manufacturing Exp. - 1.01 0.46 0.31 1.19 1.68 0.66 0.66 1.18 2.82 1.29 % Of Sales - 1.04% 0.49% 0.34% 1.39% 1.89% 0.75% 0.91% 1.96% 5.51% 2.85% General & Admin Exp. - 3.25 2.81 2.43 3.14 1.74 2.28 1.90 1.72 1.61 1.40 % Of Sales - 3.33% 3.02% 2.66% 3.68% 1.95% 2.60% 2.62% 2.86% 3.15% 3.10% Selling & Distn. Exp. - 0.12 0.09 0.11 0.50 0.12 0.40 0.41 0.47 0.19 0.40 % Of Sales - 0.12% 0.10% 0.12% 0.59% 0.13% 0.46% 0.56% 0.78% 0.37% 0.88% Miscellaneous Exp. - 0.97 0.83 0.74 0.09 1.25 0.02 0.10 0.07 0.19 0.40 % Of Sales - 0.99% 0.89% 0.81% 0.11% 1.40% 0.02% 0.14% 0.12% 0.37% 0.20% EBITDA 14.05 10.96 7.55 6.83 7.41 8.46 7.47 5.98 5.29 4.17 3.38 EBITDA Margin 10.61% 11.24% 8.11% 7.48% 8.67% 9.50% 8.51% 8.23% 8.79% 8.15% 7.48% Other Income 2.42 1.40 1.01 0.47 0.81 1.15 0.43 0.54 0.58 0.47 0.26 Interest 3.99 4.41 3.35 2.74 3.34 4.10 3.41 3.23 3.24 2.67 1.68 Depreciation 0.22 0.22 0.29 0.40 0.23 0.31 0.36 0.35 0.31 0.16 0.36 PBT 12.25 7.73 4.92 4.16 4.65 5.20 4.13 2.95 2.32 1.81 1.59 Tax 3.00 1.84 1.31 1.28 1.19 1.19 1.06 0.97 0.76 0.59 0.52 Tax Rate 24.49% 23.80% 26.63% 30.77% 25.59% 28.40% 25.67% 32.88% 32.76% 32.60% 32.70% PAT 9.25 5.89 3.61 2.88 3.46 3.00 3.07 1.98 1.56 1.22 1.07 PAT before Minority Interest 9.25 5.89 3.61 2.88 3.46 3.00 3.07 1.98 1.56 1.22 1.07 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.98% 6.04% 3.88% 3.15% 4.05% 3.37% 3.50% 2.73% 2.59% 2.38% 2.37% PAT Growth 116.63% 63.16% 25.35% -16.76% 15.33% -2.28% 55.05% 26.92% 27.87% 14.02% EPS 5.75 3.66 2.24 1.79 2.15 1.86 1.91 1.23 0.97 0.76 0.66

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 134.74 97.49 93.09 91.29 Net Sales Growth 32.74% 4.73% 1.97% Cost Of Goods Sold 110.14 77.56 78.04 77.26 Gross Profit 24.60 19.93 15.05 14.03 GP Margin 18.26% 20.44% 16.17% 15.37% Total Expenditure 120.68 86.53 85.54 84.46 Power & Fuel Cost - 0.11 0.13 0.14 % Of Sales - 0.11% 0.14% 0.15% Employee Cost - 3.51 3.18 3.47 % Of Sales - 3.60% 3.42% 3.80% Manufacturing Exp. - 1.01 0.46 0.31 % Of Sales - 1.04% 0.49% 0.34% General & Admin Exp. - 3.25 2.81 2.43 % Of Sales - 3.33% 3.02% 2.66% Selling & Distn. Exp. - 0.12 0.09 0.11 % Of Sales - 0.12% 0.10% 0.12% Miscellaneous Exp. - 0.97 0.83 0.74 % Of Sales - 0.99% 0.89% 0.81% EBITDA 14.05 10.96 7.55 6.83 EBITDA Margin 10.43% 11.24% 8.11% 7.48% Other Income 2.42 1.40 1.01 0.47 Interest 3.99 4.41 3.35 2.74 Depreciation 0.22 0.22 0.29 0.40 PBT 12.25 7.73 4.92 4.16 Tax 3.00 1.84 1.31 1.28 Tax Rate 24.49% 23.80% 26.63% 30.77% PAT 9.25 5.89 3.61 2.88 PAT before Minority Interest 9.25 5.89 3.61 2.88 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 6.87% 6.04% 3.88% 3.15% PAT Growth 116.63% 63.16% 25.35% EPS 5.75 3.66 2.24 1.79

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 51.21 45.29 36.42 29.76 26.31 23.66 14.61 12.13 10.47 9.17 Share Capital 12.63 12.63 8.58 7.04 7.04 7.04 5.18 0.98 0.98 0.98 Total Reserves 37.88 31.95 25.75 22.72 19.26 16.61 9.43 11.15 9.49 8.19 Non-Current Liabilities 4.55 4.73 5.20 4.05 0.59 1.86 2.75 2.50 -0.03 0.09 Secured Loans 3.61 4.40 4.60 3.88 0.19 0.51 0.43 0.68 0.07 0.16 Unsecured Loans 0.75 -0.15 0.00 0.29 0.38 1.32 2.27 1.82 0.00 0.00 Long Term Provisions 0.29 0.28 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 51.29 56.50 54.87 29.94 30.27 47.96 32.21 36.04 32.07 21.89 Trade Payables 32.94 23.07 28.06 8.89 16.68 28.56 16.04 16.09 10.01 5.14 Other Current Liabilities 7.05 9.69 3.39 2.22 1.52 4.44 1.00 3.46 1.61 3.29 Short Term Borrowings 9.26 21.98 21.89 16.95 10.61 13.61 14.00 15.17 19.75 12.85 Short Term Provisions 2.04 1.76 1.53 1.88 1.46 1.35 1.16 1.32 0.70 0.62 Total Liabilities 107.05 106.52 96.49 63.75 57.17 73.48 49.57 50.67 42.51 31.15 Net Block 0.70 0.85 1.12 0.74 0.84 1.16 0.99 1.19 0.32 0.54 Gross Block 4.14 4.07 4.05 3.18 3.30 1.16 2.79 2.71 1.03 1.21 Accumulated Depreciation 3.44 3.22 2.93 2.44 2.46 0.00 1.80 1.52 0.71 0.67 Non Current Assets 20.98 20.58 15.83 9.77 7.50 5.17 2.72 3.08 2.07 2.01 Capital Work in Progress 0.58 0.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.26 0.28 0.27 0.47 0.27 0.27 0.26 0.27 0.26 0.27 Long Term Loans & Adv. 19.44 18.92 14.42 8.56 6.38 3.75 1.47 1.62 1.49 1.20 Other Non Current Assets 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 86.07 85.94 80.66 53.98 49.68 68.32 46.85 47.60 40.43 29.14 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 40.80 34.64 16.93 2.85 7.82 20.81 15.30 19.00 14.99 10.92 Sundry Debtors 30.72 38.42 55.20 36.99 23.99 31.92 22.36 16.96 17.78 12.92 Cash & Bank 0.36 0.24 0.07 6.26 5.60 6.63 3.95 4.71 3.75 2.61 Other Current Assets 14.19 4.85 5.77 0.39 12.26 8.96 5.24 6.92 3.91 2.69 Short Term Loans & Adv. 2.13 7.79 2.69 7.49 11.85 8.40 5.03 6.70 3.91 2.69 Net Current Assets 34.78 29.44 25.79 24.04 19.40 20.36 14.64 11.56 8.37 7.24 Total Assets 107.05 106.52 96.49 63.75 57.18 73.49 49.57 50.68 42.50 31.15

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 51.25 45.33 36.44 Share Capital 12.63 12.64 8.58 Total Reserves 37.91 31.98 25.77 Non-Current Liabilities 4.55 4.73 5.20 Secured Loans 3.61 4.40 4.60 Unsecured Loans 0.75 -0.15 0.00 Long Term Provisions 0.29 0.28 0.34 Current Liabilities 51.30 56.51 54.87 Trade Payables 32.94 23.07 28.06 Other Current Liabilities 7.05 9.70 3.39 Short Term Borrowings 9.27 21.98 21.89 Short Term Provisions 2.04 1.76 1.53 Total Liabilities 107.10 106.57 96.51 Net Block 0.70 0.85 1.12 Gross Block 4.14 4.07 4.05 Accumulated Depreciation 3.44 3.22 2.93 Non Current Assets 21.05 20.67 15.85 Capital Work in Progress 0.58 0.53 0.00 Non Current Investment 0.33 0.37 0.29 Long Term Loans & Adv. 19.44 18.92 14.42 Other Non Current Assets 0.00 0.00 0.02 Current Assets 86.05 85.90 80.66 Current Investments 0.00 0.00 0.00 Inventories 40.80 34.64 16.93 Sundry Debtors 30.67 38.38 55.20 Cash & Bank 0.36 0.24 0.07 Other Current Assets 14.22 4.85 5.77 Short Term Loans & Adv. 2.13 7.79 2.69 Net Current Assets 34.75 29.39 25.79 Total Assets 107.10 106.57 96.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 8.48 0.88 -2.62 -0.78 2.76 0.01 -1.83 -1.10 -2.90 -1.17 PBT 7.73 4.92 4.16 4.65 4.19 4.13 2.95 2.32 1.81 1.59 Adjustment -0.47 -0.08 1.71 3.23 3.96 1.94 2.04 1.79 2.75 1.85 Changes in Working Capital 2.16 -3.96 -8.49 -3.98 -0.10 -3.04 -3.84 -2.60 -6.85 -4.09 Cash after chg. in Working capital 9.42 0.88 -2.62 3.90 8.05 3.03 1.14 1.52 -2.29 -0.65 Interest Paid 0.00 0.00 0.00 -3.34 -4.10 -1.97 -1.99 -1.80 0.00 0.00 Tax Paid -0.94 0.00 0.00 -1.34 -1.19 -1.06 -0.93 -0.76 -0.61 -0.52 Other Direct Exp. Paid 0.00 0.00 0.00 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 -0.05 -0.05 0.00 0.00 Cash From Investing Activity -0.16 -4.37 0.53 0.01 0.45 -0.14 0.16 -0.60 -0.15 -0.06 Net Fixed Assets -0.12 -0.55 -0.87 0.12 -2.14 1.63 -0.08 -1.68 0.18 -0.08 Net Investments 0.02 -0.01 0.20 -0.20 0.00 -0.01 0.01 -0.01 0.01 -0.01 Others -0.06 -3.81 1.20 0.09 2.59 -1.76 0.23 1.09 -0.34 0.03 Cash from Financing Activity -8.20 3.66 2.08 1.43 -4.24 2.81 0.91 2.66 4.19 1.57 Net Cash Inflow / Outflow 0.12 0.17 -0.01 0.66 -1.03 2.68 -0.76 0.96 1.14 0.35 Opening Cash & Equivalents 0.24 0.07 0.08 5.60 6.63 3.95 4.71 3.75 2.61 2.26 Closing Cash & Equivalent 0.36 0.24 0.07 6.26 5.60 6.63 3.95 4.71 3.75 2.61

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 8.48 0.88 -2.62 PBT 7.73 4.92 4.16 Adjustment -0.47 -0.08 1.71 Changes in Working Capital 2.16 -3.96 -8.49 Cash after chg. in Working capital 9.42 0.88 -2.62 Interest Paid 0.00 0.00 0.00 Tax Paid -0.94 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -0.16 -4.37 0.53 Net Fixed Assets -0.12 -0.55 Net Investments 0.02 -0.01 Others -0.06 -3.81 Cash from Financing Activity -8.20 3.66 2.08 Net Cash Inflow / Outflow 0.12 0.17 -0.01 Opening Cash & Equivalents 0.24 0.07 0.08 Closing Cash & Equivalent 0.36 0.24 0.07

Financial Ratios

Standalone /

Consolidated

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 39.99 35.30 40.01 42.27 37.35 33.59 28.21 123.74 106.79 93.51 ROA 5.52% 3.56% 3.59% 5.72% 4.60% 5.00% 3.95% 3.34% 3.32% 3.59% ROE 12.39% 9.15% 8.99% 12.34% 12.02% 16.07% 14.80% 13.78% 12.47% 12.73% ROCE 17.07% 11.70% 11.84% 17.88% 21.67% 21.41% 20.21% 18.47% 16.98% 16.26% Fixed Asset Turnover 24.51 23.22 25.25 26.35 39.91 44.49 26.41 32.21 45.79 38.72 Receivable days 125.39 181.24 184.30 130.25 114.63 112.80 98.82 105.42 109.44 106.27 Inventory Days 136.82 99.84 39.54 22.80 58.70 75.03 86.20 103.13 92.37 78.62 Payable days 131.79 119.57 87.28 67.08 126.35 96.48 95.09 82.39 55.78 55.18 Cash Conversion Cycle 130.41 161.51 136.56 85.97 46.98 91.36 89.93 126.16 146.04 129.71 Total Debt/Equity 0.28 0.71 0.82 0.74 0.43 0.65 1.14 1.46 1.91 1.44 Interest Cover 2.75 2.47 2.52 2.39 2.02 2.21 1.91 1.72 1.68 1.95

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 40.02 35.30 40.03 ROA 5.51% 3.56% 2.98% ROE 12.38% 9.14% 8.38% ROCE 17.06% 11.69% 10.67% Fixed Asset Turnover 24.51 23.22 22.54 Receivable days 125.23 181.16 220.70 Inventory Days 136.82 99.84 67.69 Payable days 131.79 119.57 132.56 Cash Conversion Cycle 130.25 161.43 155.83 Total Debt/Equity 0.28 0.71 0.82 Interest Cover 2.75 2.47 2.52

Top Investors:

sumitkumar ramesh gupta

shalaka infra tech india private limited

manoj agarwal

Annual Reports:

News Update:

Power & Instrumentation (Gujarat) completes key project for Department of Atomic Energy, NFC, Kota
7th Oct 2024, 15:00 PM

This project held strategic importance, as the Nuclear Fuel Complex plays a key role in fuelling India’s nuclear reactors
Read More
Power & Instrumentation (Gujarat) appointed as specialized agency by AAI
26th Sep 2024, 11:59 AM

This appointment is part of a broader contract awarded to Nyati Engineers & Consultants, the main contractor for the airport's modernization project
Read More

Power & Instrumentation (Gujarat) Ltd.

Engineering - Construction

BSE: 543912 | NSE: PIGL

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Power & Instrumentation (Gujarat) Ltd.

Engineering - Construction

BSE: 543912 | NSE: PIGL

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: