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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

104.29
17.71
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

118.24
0.24%
2.04

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.07
1.43
3.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.75
0.21
0.38

PAT CAGR (%)

10 Years
5 Years
3 Years

14.28
3.29
1.42

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 Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 36.92 44.39 -16.83% 15.13 10.69 41.53% 24.33 25.49 -4.55% 21.95 13.42 63.56%
Expenses 33.03 43.04 -23.26% 13.31 8.52 56.22% 21.63 23.15 -6.57% 19.41 11.66 66.47%
EBITDA 3.89 1.35 188.15% 1.82 2.17 -16.13% 2.71 2.34 15.81% 2.55 1.75 45.71%
EBIDTM 10.54% 3.04% 12.03% 20.31% 11.12% 9.17% 11.61% 13.08%
Other Income 0.70 0.79 -11.39% 0.37 0.04 825.00% 0.19 0.13 46.15% 0.15 0.07 114.29%
Interest 1.14 0.50 128.00% 0.98 1.17 -16.24% 0.99 0.68 45.59% 1.29 1.00 29.00%
Depreciation 0.05 0.07 -28.57% 0.05 0.06 -16.67% 0.06 0.08 -25.00% 0.06 0.08 -25.00%
PBT 3.39 1.56 117.31% 1.16 0.98 18.37% 1.84 1.71 7.60% 1.34 0.75 78.67%
Tax 0.72 0.33 118.18% 0.34 0.33 3.03% 0.45 0.43 4.65% 0.34 0.16 112.50%
PAT 2.67 1.23 117.07% 0.82 0.65 26.15% 1.39 1.29 7.75% 1.01 0.59 71.19%
PATM 7.24% 2.78% 5.43% 6.09% 5.71% 5.05% 4.58% 4.39%
EPS 2.12 0.98 116.33% 0.65 0.52 25.00% 1.10 1.02 7.84% 0.80 0.47 70.21%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 39.22 44.67 -12.20% 15.13 10.69 41.53% 24.33 25.49 -4.55% 21.95 13.42 63.56%
Expenses 35.32 43.32 -18.47% 13.31 8.52 56.22% 21.63 23.15 -6.57% 19.41 11.66 66.47%
EBITDA 3.89 1.35 188.15% 1.82 2.17 -16.13% 2.71 2.34 15.81% 2.55 1.75 45.71%
EBIDTM 9.92% 3.02% 12.03% 20.31% 11.12% 9.17% 11.61% 13.08%
Other Income 0.70 0.79 -11.39% 0.37 0.04 825.00% 0.19 0.13 46.15% 0.15 0.07 114.29%
Interest 1.14 0.50 128.00% 0.98 1.17 -16.24% 0.99 0.68 45.59% 1.29 1.00 29.00%
Depreciation 0.05 0.07 -28.57% 0.05 0.06 -16.67% 0.06 0.08 -25.00% 0.06 0.08 -25.00%
PBT 3.39 1.56 117.31% 1.16 0.98 18.37% 1.84 1.71 7.60% 1.34 0.75 78.67%
Tax 0.72 0.33 118.18% 0.34 0.33 3.03% 0.45 0.43 4.65% 0.34 0.16 112.50%
PAT 2.67 1.23 117.07% 0.82 0.65 26.15% 1.39 1.29 7.75% 1.01 0.59 71.19%
PATM 6.82% 2.76% 5.43% 6.09% 5.71% 5.05% 4.58% 4.39%
EPS 2.12 0.98 116.33% 0.65 0.52 25.00% 1.10 1.37 -19.71% 0.79 0.69 14.49%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 98.33 94.27 91.29 85.44 89.01 87.82 72.62 60.15 51.19 45.21 36.10 Net Sales Growth 4.62% 3.26% 6.85% -4.01% 1.36% 20.93% 20.73% 17.50% 13.23% 25.24% Cost Of Goods Sold 79.42 79.22 77.26 69.58 72.17 74.90 62.02 49.93 40.74 37.12 28.70 Gross Profit 18.91 15.05 14.03 15.86 16.84 12.91 10.60 10.22 10.45 8.08 7.39 GP Margin 19.24% 15.96% 15.37% 18.56% 18.92% 14.70% 14.60% 16.99% 20.41% 17.87% 20.47% Total Expenditure 87.38 86.72 84.46 78.03 80.55 80.35 66.64 54.86 47.02 41.83 33.38 Power & Fuel Cost - 0.13 0.14 0.18 0.30 0.18 0.10 0.24 0.05 0.07 0.04 % Of Sales - 0.14% 0.15% 0.21% 0.34% 0.20% 0.14% 0.40% 0.10% 0.15% 0.11% Employee Cost - 3.17 3.47 3.35 3.30 1.90 1.46 1.26 1.43 1.45 1.35 % Of Sales - 3.36% 3.80% 3.92% 3.71% 2.16% 2.01% 2.09% 2.79% 3.21% 3.74% Manufacturing Exp. - 0.46 0.31 1.19 1.68 0.66 0.66 1.18 2.82 1.29 1.31 % Of Sales - 0.49% 0.34% 1.39% 1.89% 0.75% 0.91% 1.96% 5.51% 2.85% 3.63% General & Admin Exp. - 2.83 2.43 3.14 1.74 2.28 1.90 1.72 1.61 1.40 1.61 % Of Sales - 3.00% 2.66% 3.68% 1.95% 2.60% 2.62% 2.86% 3.15% 3.10% 4.46% Selling & Distn. Exp. - 0.09 0.11 0.50 0.12 0.40 0.41 0.47 0.19 0.40 0.29 % Of Sales - 0.10% 0.12% 0.59% 0.13% 0.46% 0.56% 0.78% 0.37% 0.88% 0.80% Miscellaneous Exp. - 0.82 0.74 0.09 1.25 0.02 0.10 0.07 0.19 0.09 0.29 % Of Sales - 0.87% 0.81% 0.11% 1.40% 0.02% 0.14% 0.12% 0.37% 0.20% 0.22% EBITDA 10.97 7.55 6.83 7.41 8.46 7.47 5.98 5.29 4.17 3.38 2.72 EBITDA Margin 11.16% 8.01% 7.48% 8.67% 9.50% 8.51% 8.23% 8.79% 8.15% 7.48% 7.53% Other Income 1.41 1.01 0.47 0.81 1.15 0.43 0.54 0.58 0.47 0.26 0.23 Interest 4.40 3.35 2.74 3.34 4.10 3.41 3.23 3.24 2.67 1.68 1.33 Depreciation 0.22 0.29 0.40 0.23 0.31 0.36 0.35 0.31 0.16 0.36 0.20 PBT 7.73 4.92 4.16 4.65 5.20 4.13 2.95 2.32 1.81 1.59 1.42 Tax 1.85 1.31 1.28 1.19 1.19 1.06 0.97 0.76 0.59 0.52 0.47 Tax Rate 23.93% 26.63% 30.77% 25.59% 28.40% 25.67% 32.88% 32.76% 32.60% 32.70% 33.10% PAT 5.89 3.61 2.88 3.46 3.00 3.07 1.98 1.56 1.22 1.07 0.95 PAT before Minority Interest 5.89 3.61 2.88 3.46 3.00 3.07 1.98 1.56 1.22 1.07 0.95 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 5.99% 3.83% 3.15% 4.05% 3.37% 3.50% 2.73% 2.59% 2.38% 2.37% 2.63% PAT Growth 56.65% 25.35% -16.76% 15.33% -2.28% 55.05% 26.92% 27.87% 14.02% 12.63% EPS 4.67 2.87 2.29 2.75 2.38 2.44 1.57 1.24 0.97 0.85 0.75

Description TTM Mar 23 Mar 22
Net Sales 100.63 94.27 91.29 Net Sales Growth 6.75% 3.26% Cost Of Goods Sold 81.72 79.22 77.26 Gross Profit 18.91 15.05 14.03 GP Margin 18.80% 15.96% 15.37% Total Expenditure 89.67 86.72 84.46 Power & Fuel Cost - 0.13 0.14 % Of Sales - 0.14% 0.15% Employee Cost - 3.17 3.47 % Of Sales - 3.36% 3.80% Manufacturing Exp. - 0.46 0.31 % Of Sales - 0.49% 0.34% General & Admin Exp. - 2.83 2.43 % Of Sales - 3.00% 2.66% Selling & Distn. Exp. - 0.09 0.11 % Of Sales - 0.10% 0.12% Miscellaneous Exp. - 0.82 0.74 % Of Sales - 0.87% 0.81% EBITDA 10.97 7.55 6.83 EBITDA Margin 10.90% 8.01% 7.48% Other Income 1.41 1.01 0.47 Interest 4.40 3.35 2.74 Depreciation 0.22 0.29 0.40 PBT 7.73 4.92 4.16 Tax 1.85 1.31 1.28 Tax Rate 23.93% 26.63% 30.77% PAT 5.89 3.61 2.88 PAT before Minority Interest 5.89 3.61 2.88 Minority Interest 0.00 0.00 0.00 PAT Margin 5.85% 3.83% 3.15% PAT Growth 56.65% 25.35% EPS 4.67 2.87 2.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 45.30 36.42 29.76 26.31 23.66 14.61 12.13 10.47 9.17 7.67 Share Capital 12.63 8.58 7.04 7.04 7.04 5.18 0.98 0.98 0.98 0.53 Total Reserves 31.95 25.75 22.72 19.26 16.61 9.43 11.15 9.49 8.19 7.14 Non-Current Liabilities 4.73 5.20 4.05 0.59 1.86 2.75 2.50 -0.03 0.09 0.25 Secured Loans 4.25 4.60 3.88 0.19 0.51 0.43 0.68 0.07 0.16 0.27 Unsecured Loans 0.00 0.00 0.29 0.38 1.32 2.27 1.82 0.00 0.00 0.00 Long Term Provisions 0.28 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 56.48 54.87 29.94 30.27 47.96 32.21 36.04 32.07 21.89 20.58 Trade Payables 23.07 28.06 8.89 16.68 28.56 16.04 16.09 10.01 5.14 7.94 Other Current Liabilities 9.67 3.39 2.22 1.52 4.44 1.00 3.46 1.61 3.29 2.21 Short Term Borrowings 21.98 21.89 16.95 10.61 13.61 14.00 15.17 19.75 12.85 9.92 Short Term Provisions 1.76 1.53 1.88 1.46 1.35 1.16 1.32 0.70 0.62 0.52 Total Liabilities 106.51 96.49 63.75 57.17 73.48 49.57 50.67 42.51 31.15 28.50 Net Block 0.85 1.12 0.74 0.84 1.16 0.99 1.19 0.32 0.54 0.82 Gross Block 4.07 4.05 3.18 3.30 1.16 2.79 2.71 1.03 1.21 1.13 Accumulated Depreciation 3.22 2.93 2.44 2.46 0.00 1.80 1.52 0.71 0.67 0.31 Non Current Assets 20.58 15.83 9.77 7.50 5.17 2.72 3.08 2.07 2.01 2.11 Capital Work in Progress 0.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.28 0.27 0.47 0.27 0.27 0.26 0.27 0.26 0.27 0.26 Long Term Loans & Adv. 18.92 14.42 8.56 6.38 3.75 1.47 1.62 1.49 1.20 1.03 Other Non Current Assets 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 85.93 80.66 53.98 49.68 68.32 46.85 47.60 40.43 29.14 26.39 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 34.64 16.93 2.85 7.82 20.81 15.30 19.00 14.99 10.92 8.55 Sundry Debtors 38.41 55.20 36.99 23.99 31.92 22.36 16.96 17.78 12.92 13.41 Cash & Bank 0.24 0.07 6.26 5.60 6.63 3.95 4.71 3.75 2.61 2.26 Other Current Assets 12.64 5.77 0.39 0.41 8.96 5.24 6.92 3.91 2.69 2.17 Short Term Loans & Adv. 7.79 2.69 7.49 11.85 8.40 5.03 6.70 3.91 2.69 2.17 Net Current Assets 29.45 25.79 24.04 19.40 20.36 14.64 11.56 8.37 7.24 5.81 Total Assets 106.51 96.49 63.75 57.18 73.49 49.57 50.68 42.50 31.15 28.50

Description Mar 23 Mar 22
Shareholder's Funds 45.35 36.44 Share Capital 12.63 8.58 Total Reserves 32.00 25.77 Non-Current Liabilities 4.73 5.20 Secured Loans 4.25 4.60 Unsecured Loans 0.00 0.00 Long Term Provisions 0.28 0.34 Current Liabilities 56.47 54.87 Trade Payables 23.07 28.06 Other Current Liabilities 9.66 3.39 Short Term Borrowings 21.98 21.89 Short Term Provisions 1.76 1.53 Total Liabilities 106.55 96.51 Net Block 0.85 1.12 Gross Block 4.07 4.05 Accumulated Depreciation 3.22 2.93 Non Current Assets 20.62 15.85 Capital Work in Progress 0.53 0.00 Non Current Investment 0.32 0.29 Long Term Loans & Adv. 18.92 14.42 Other Non Current Assets 0.00 0.02 Current Assets 85.93 80.66 Current Investments 0.00 0.00 Inventories 34.64 16.93 Sundry Debtors 38.41 55.20 Cash & Bank 0.24 0.07 Other Current Assets 12.64 5.77 Short Term Loans & Adv. 7.79 2.69 Net Current Assets 29.46 25.79 Total Assets 106.55 96.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.26 -2.62 -0.78 2.76 0.01 -1.83 -1.10 -2.90 -1.17 -1.10 PBT 4.92 4.16 4.65 4.19 4.13 2.95 2.32 1.81 1.59 1.42 Adjustment 0.29 1.71 3.23 3.96 1.94 2.04 1.79 2.75 1.85 1.37 Changes in Working Capital -3.95 -8.49 -3.98 -0.10 -3.04 -3.84 -2.60 -6.85 -4.09 -3.40 Cash after chg. in Working capital 1.26 -2.62 3.90 8.05 3.03 1.14 1.52 -2.29 -0.65 -0.61 Interest Paid 0.00 0.00 -3.34 -4.10 -1.97 -1.99 -1.80 0.00 0.00 0.00 Tax Paid 0.00 0.00 -1.34 -1.19 -1.06 -0.93 -0.76 -0.61 -0.52 -0.49 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 -0.05 -0.05 0.00 0.00 0.00 Cash From Investing Activity -4.75 0.53 0.01 0.45 -0.14 0.16 -0.60 -0.15 -0.06 -0.82 Net Fixed Assets -0.55 -0.87 0.12 -2.14 1.63 -0.08 -1.68 0.18 -0.08 -0.19 Net Investments -0.01 0.20 -0.20 0.00 -0.01 0.01 -0.01 0.01 -0.01 0.01 Others -4.19 1.20 0.09 2.59 -1.76 0.23 1.09 -0.34 0.03 -0.64 Cash from Financing Activity 3.66 2.08 1.43 -4.24 2.81 0.91 2.66 4.19 1.57 1.97 Net Cash Inflow / Outflow 0.17 -0.01 0.66 -1.03 2.68 -0.76 0.96 1.14 0.35 0.05 Opening Cash & Equivalents 0.07 0.08 5.60 6.63 3.95 4.71 3.75 2.61 2.26 2.21 Closing Cash & Equivalent 0.24 0.07 6.26 5.60 6.63 3.95 4.71 3.75 2.61 2.26

Description Mar 23 Mar 22
Cash From Operating Activity 1.26 -2.62 PBT 4.92 4.16 Adjustment 0.29 1.71 Changes in Working Capital -3.95 -8.49 Cash after chg. in Working capital 1.26 -2.62 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -4.75 0.53 Net Fixed Assets -0.55 Net Investments -0.01 Others -4.19 Cash from Financing Activity 3.66 2.08 Net Cash Inflow / Outflow 0.17 -0.01 Opening Cash & Equivalents 0.07 0.08 Closing Cash & Equivalent 0.24 0.07

Financial Ratios

Standalone /

Consolidated

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 35.30 40.01 42.27 37.35 33.59 28.21 123.74 106.79 93.51 144.60 ROA 3.56% 3.59% 5.72% 4.60% 5.00% 3.95% 3.34% 3.32% 3.59% 3.58% ROE 9.15% 8.99% 12.34% 12.02% 16.07% 14.80% 13.78% 12.47% 12.73% 13.16% ROCE 11.70% 11.84% 17.88% 21.67% 21.41% 20.21% 18.47% 16.98% 16.26% 17.36% Fixed Asset Turnover 23.22 25.25 26.35 39.91 44.49 26.41 32.21 45.79 38.72 34.91 Receivable days 181.22 184.30 130.25 114.63 112.80 98.82 105.42 109.44 106.27 131.15 Inventory Days 99.84 39.54 22.80 58.70 75.03 86.20 103.13 92.37 78.62 74.13 Payable days 117.79 87.28 67.08 126.35 96.48 95.09 82.39 55.78 55.18 70.69 Cash Conversion Cycle 163.27 136.56 85.97 46.98 91.36 89.93 126.16 146.04 129.71 134.59 Total Debt/Equity 0.71 0.82 0.74 0.43 0.65 1.14 1.46 1.91 1.44 1.35 Interest Cover 2.47 2.52 2.39 2.02 2.21 1.91 1.72 1.68 1.95 2.07

Description Mar 23 Mar 22
Book Value (Rs.) 35.34 40.03 ROA 3.56% 2.98% ROE 9.14% 8.38% ROCE 11.69% 10.67% Fixed Asset Turnover 23.22 22.54 Receivable days 181.22 220.70 Inventory Days 99.84 67.69 Payable days 117.79 132.56 Cash Conversion Cycle 163.27 155.83 Total Debt/Equity 0.71 0.82 Interest Cover 2.47 2.52

Top Investors:

sumitkumar ramesh gupta

shalaka infra tech india private limited

manoj agarwal

pranjal bhandari

smk impex services private limited

Annual Reports:

News Update:

Power & Instrumentation (Gujarat) bags contract worth Rs 20.93 crore
10th May 2024, 10:26 AM

This significant project is poised to enhance the infrastructure of the airport and contribute to its operational efficiency
Read More
Power & Instrumentation (Gujarat) gets LoA from Ahmedabad International Airport
7th May 2024, 10:30 AM

The LoA is for development of Substation for Terminal 2 at Sardar Vallabhbhai International Airport, Ahmedabad
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: