Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
N/A

BSE: 532486 | NSE: POKARNA

740.80
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  741.90
  •  756.00
  •  736.00
  •  742.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58552
  •  436.61
  •  1174.70
  •  421.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,100.71
  • 27.01
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,413.00
  • 0.06%
  • 4.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.66%
  • 6.29%
  • 15.72%
  • FII
  • DII
  • Others
  • 5.34%
  • 11.41%
  • 4.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.74
  • 11.79
  • 1.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.50
  • 9.84
  • 3.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.29
  • 5.25
  • 5.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.47
  • 20.73
  • 20.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.96
  • 2.82
  • 3.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.90
  • 10.29
  • 11.36

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
251.28
199.64
25.87%
192.56
161.78
19.03%
161.59
161.18
0.25%
164.97
112.91
46.11%
Expenses
165.18
130.70
26.38%
131.53
115.49
13.89%
120.61
129.65
-6.97%
113.14
86.90
30.20%
EBITDA
86.10
68.94
24.89%
61.03
46.29
31.84%
40.99
31.53
30.00%
51.83
26.01
99.27%
EBIDTM
34.27%
34.53%
31.70%
28.61%
25.36%
19.56%
31.42%
23.04%
Other Income
2.19
4.23
-48.23%
4.78
2.45
95.10%
2.79
3.58
-22.07%
2.05
1.16
76.72%
Interest
9.33
11.37
-17.94%
8.81
9.74
-9.55%
8.87
11.34
-21.78%
9.04
12.21
-25.96%
Depreciation
10.52
9.65
9.02%
11.36
11.21
1.34%
11.17
10.11
10.48%
10.76
10.56
1.89%
PBT
68.44
52.14
31.26%
45.64
27.78
64.29%
23.73
13.67
73.59%
34.08
4.41
672.79%
Tax
23.56
18.89
24.72%
12.60
9.17
37.40%
7.31
2.63
177.95%
12.85
1.78
621.91%
PAT
44.88
33.25
34.98%
33.05
18.61
77.59%
16.42
11.04
48.73%
21.23
2.63
707.22%
PATM
17.86%
16.66%
17.16%
11.50%
10.16%
6.85%
12.87%
2.32%
EPS
14.50
10.55
37.44%
10.67
5.78
84.60%
5.00
3.45
44.93%
6.85
0.85
705.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
770.40
687.61
725.32
650.19
295.04
393.91
462.22
336.60
367.35
393.94
326.36
Net Sales Growth
21.23%
-5.20%
11.56%
120.37%
-25.10%
-14.78%
37.32%
-8.37%
-6.75%
20.71%
 
Cost Of Goods Sold
268.71
247.12
304.91
235.07
87.51
120.02
145.52
79.40
76.16
91.22
90.29
Gross Profit
501.69
440.50
420.41
415.12
207.53
273.89
316.70
257.20
291.19
302.72
236.07
GP Margin
65.12%
64.06%
57.96%
63.85%
70.34%
69.53%
68.52%
76.41%
79.27%
76.84%
72.33%
Total Expenditure
530.46
477.00
553.98
473.84
212.39
262.21
317.89
241.68
237.67
259.52
241.40
Power & Fuel Cost
-
21.08
22.15
22.44
14.04
15.77
22.89
23.47
21.20
22.81
21.54
% Of Sales
-
3.07%
3.05%
3.45%
4.76%
4.00%
4.95%
6.97%
5.77%
5.79%
6.60%
Employee Cost
-
67.14
56.96
52.86
35.90
43.45
42.24
38.19
33.05
37.05
32.34
% Of Sales
-
9.76%
7.85%
8.13%
12.17%
11.03%
9.14%
11.35%
9.00%
9.40%
9.91%
Manufacturing Exp.
-
80.90
82.75
79.17
41.65
43.47
62.32
58.85
61.72
67.09
58.21
% Of Sales
-
11.77%
11.41%
12.18%
14.12%
11.04%
13.48%
17.48%
16.80%
17.03%
17.84%
General & Admin Exp.
-
14.13
12.59
10.67
6.94
10.58
11.81
12.01
10.14
12.29
10.42
% Of Sales
-
2.05%
1.74%
1.64%
2.35%
2.69%
2.56%
3.57%
2.76%
3.12%
3.19%
Selling & Distn. Exp.
-
42.54
70.66
69.49
14.01
23.34
26.52
24.96
24.22
25.11
25.29
% Of Sales
-
6.19%
9.74%
10.69%
4.75%
5.93%
5.74%
7.42%
6.59%
6.37%
7.75%
Miscellaneous Exp.
-
4.10
3.96
4.14
12.33
5.58
6.59
4.80
11.18
3.94
25.29
% Of Sales
-
0.60%
0.55%
0.64%
4.18%
1.42%
1.43%
1.43%
3.04%
1.00%
1.02%
EBITDA
239.95
210.61
171.34
176.35
82.65
131.70
144.33
94.92
129.68
134.42
84.96
EBITDA Margin
31.15%
30.63%
23.62%
27.12%
28.01%
33.43%
31.23%
28.20%
35.30%
34.12%
26.03%
Other Income
11.81
11.52
11.16
6.61
6.06
5.49
9.08
5.90
10.01
5.77
7.15
Interest
36.05
39.93
48.96
42.50
22.12
23.19
26.64
29.80
33.11
38.43
33.62
Depreciation
43.81
42.58
40.39
38.57
21.38
23.21
25.54
19.88
17.25
18.27
23.08
PBT
171.89
139.62
93.15
101.89
45.21
90.79
101.24
51.15
89.34
83.48
35.41
Tax
56.32
48.26
25.07
23.59
16.92
20.06
20.56
8.90
19.09
14.75
11.97
Tax Rate
32.77%
34.57%
26.91%
23.15%
37.43%
22.09%
20.31%
17.40%
21.37%
22.36%
27.63%
PAT
115.58
91.36
68.08
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
PAT before Minority Interest
115.58
91.36
68.08
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
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
15.00%
13.29%
9.39%
12.04%
9.59%
17.96%
17.45%
12.55%
19.13%
13.00%
9.61%
PAT Growth
76.38%
34.20%
-13.05%
176.78%
-60.00%
-12.33%
91.00%
-39.88%
37.20%
63.30%
 
EPS
37.28
29.47
21.96
25.26
9.13
22.82
26.03
13.63
22.66
16.52
10.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
592.33
507.15
442.90
365.57
338.70
270.46
191.44
150.91
96.79
53.04
Share Capital
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
Total Reserves
586.12
500.95
436.70
359.37
332.50
264.26
185.24
144.71
90.59
46.84
Non-Current Liabilities
410.39
379.35
415.56
430.26
423.22
154.46
169.02
193.02
196.13
217.57
Secured Loans
208.34
242.31
267.92
114.22
121.63
57.07
63.78
88.80
101.14
113.61
Unsecured Loans
95.53
102.82
116.53
112.03
102.03
94.58
98.11
93.48
78.01
87.17
Long Term Provisions
9.33
7.88
6.86
6.66
5.80
4.18
3.75
3.48
19.69
1.19
Current Liabilities
237.35
233.06
319.69
207.62
164.98
190.34
155.60
164.08
172.15
151.94
Trade Payables
74.62
59.24
107.79
46.01
33.63
38.88
29.80
27.92
24.26
31.16
Other Current Liabilities
81.17
73.79
76.89
79.09
54.54
63.83
51.14
60.82
57.17
47.53
Short Term Borrowings
44.49
71.85
104.29
62.46
49.95
56.18
58.78
52.77
65.41
58.99
Short Term Provisions
37.07
28.18
30.72
20.06
26.86
31.45
15.87
22.58
25.31
14.26
Total Liabilities
1,240.07
1,119.56
1,178.15
1,003.45
926.90
615.26
516.06
508.01
465.07
422.55
Net Block
709.75
733.06
758.17
699.19
269.07
258.90
269.86
259.56
238.78
240.56
Gross Block
1,046.57
1,059.80
1,050.12
957.10
509.88
477.70
467.37
444.47
408.50
392.65
Accumulated Depreciation
336.82
326.74
291.95
257.91
240.81
218.80
197.51
184.91
169.73
152.09
Non Current Assets
797.37
747.79
773.70
794.60
741.44
377.65
304.33
296.44
277.27
255.47
Capital Work in Progress
64.69
0.60
1.01
64.81
430.51
55.23
2.65
2.83
20.05
5.60
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
18.11
12.21
12.63
14.47
18.86
51.72
21.44
23.35
15.70
8.70
Other Non Current Assets
4.82
1.93
1.89
16.13
23.00
11.81
10.37
10.70
2.74
0.61
Current Assets
441.08
371.77
404.45
208.85
185.46
237.60
211.73
211.57
187.80
167.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
163.85
182.05
183.41
110.93
89.59
99.95
101.46
97.60
88.59
77.18
Sundry Debtors
119.64
109.33
143.15
43.41
33.79
68.37
69.32
66.52
78.50
69.29
Cash & Bank
82.94
30.39
31.41
26.48
32.07
36.82
21.16
27.57
13.18
12.03
Other Current Assets
74.66
8.68
33.33
19.17
30.02
32.46
19.78
19.89
7.54
8.58
Short Term Loans & Adv.
64.36
41.33
13.15
8.85
14.96
26.46
14.88
16.76
4.35
6.63
Net Current Assets
203.74
138.71
84.76
1.22
20.48
47.26
56.13
47.49
15.65
15.14
Total Assets
1,238.45
1,119.56
1,178.15
1,003.45
926.90
615.25
516.06
508.01
465.07
422.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
188.10
135.72
59.42
98.31
379.27
108.35
77.14
111.03
105.50
60.78
PBT
139.62
93.15
101.89
45.21
90.79
101.24
51.15
97.13
83.48
35.41
Adjustment
73.45
88.38
69.16
40.34
46.42
51.92
49.45
48.92
57.21
57.41
Changes in Working Capital
7.12
-17.80
-96.20
22.59
257.58
-22.39
-3.08
-9.05
-22.99
-28.72
Cash after chg. in Working capital
220.18
163.73
74.85
108.14
394.80
130.77
97.51
137.01
117.70
64.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.13
-27.95
-15.44
-9.83
-15.53
-22.42
-20.37
-23.80
-12.19
-3.32
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
-1.95
-0.06
0.00
0.00
0.00
0.00
0.00
-2.17
0.00
0.00
Cash From Investing Activity
-37.78
-31.74
-214.60
-86.00
-390.46
-66.77
-29.70
-32.01
-30.67
-15.12
Net Fixed Assets
33.96
4.68
2.89
3.76
-6.62
1.60
-3.59
-23.64
-21.82
-12.78
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-71.74
-36.42
-217.49
-89.76
-383.84
-68.37
-26.11
-8.37
-8.85
-2.34
Cash from Financing Activity
-108.29
-114.04
160.72
-12.50
-0.73
-43.83
-51.58
-64.66
-75.15
-40.61
Net Cash Inflow / Outflow
42.03
-10.07
5.53
-0.20
-11.92
-2.25
-4.14
14.36
-0.33
5.05
Opening Cash & Equivalents
3.23
6.41
-3.28
-4.68
2.45
1.60
4.19
-11.51
8.02
2.87
Closing Cash & Equivalent
50.59
3.23
6.41
-3.28
-4.68
2.45
1.60
4.19
7.92
8.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
191.05
163.58
142.85
117.91
109.24
87.23
61.75
48.67
31.22
17.11
ROA
7.74%
5.93%
7.18%
2.93%
9.17%
14.26%
8.25%
14.44%
11.54%
7.45%
ROE
16.62%
14.33%
19.37%
8.03%
23.22%
34.93%
24.68%
56.73%
68.36%
79.59%
ROCE
18.49%
14.85%
17.77%
10.37%
20.09%
26.92%
18.76%
31.00%
29.34%
22.66%
Fixed Asset Turnover
0.65
0.69
0.65
0.40
0.80
0.98
0.74
0.87
0.99
0.86
Receivable days
60.77
63.53
52.37
47.75
47.33
54.37
73.46
71.55
67.67
67.03
Inventory Days
91.81
91.95
82.62
124.03
87.81
79.53
107.65
91.86
75.91
85.91
Payable days
98.86
99.98
119.41
166.08
48.86
39.82
40.86
39.69
37.66
44.31
Cash Conversion Cycle
53.72
55.50
15.57
5.71
86.28
94.07
140.25
123.72
105.92
108.63
Total Debt/Equity
0.66
0.90
1.15
0.84
0.85
0.88
1.30
1.79
2.81
5.47
Interest Cover
4.50
2.90
3.40
3.04
4.92
4.80
2.72
3.70
2.72
2.29

News Update:


  • Pokarna’s arm to undergo temporary shutdown of production line at Unit II
    23rd Sep 2024, 15:30 PM

    This shutdown is necessary to facilitate the ongoing installation and integration of Kreos and other equipment into the existing production line

    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.