Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Praj Industries Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 522205 | NSE: PRAJIND

NSE BSE
733.15
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  732.00
  •  739.70
  •  726.30
  •  731.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  341028
  •  2504.62
  •  826.70
  •  448.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,470.80
  • 41.52
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,301.53
  • 0.88%
  • 9.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.81%
  • 1.93%
  • 25.79%
  • FII
  • DII
  • Others
  • 19.03%
  • 17.19%
  • 3.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.04
  • 25.11
  • 15.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.69
  • 36.06
  • 13.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 32.10
  • 23.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.06
  • 40.10
  • 40.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.05
  • 6.48
  • 8.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.73
  • 25.15
  • 25.92

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
816.19
882.37
-7.50%
699.14
736.72
-5.10%
1,018.56
1,003.98
1.45%
828.62
911.46
-9.09%
Expenses
729.98
804.52
-9.27%
612.35
665.38
-7.97%
887.81
895.65
-0.88%
732.16
825.45
-11.30%
EBITDA
86.21
77.85
10.74%
86.79
71.34
21.66%
130.75
108.33
20.70%
96.46
86.02
12.14%
EBIDTM
10.56%
8.82%
12.41%
9.68%
12.84%
10.79%
11.64%
9.44%
Other Income
13.51
17.05
-20.76%
17.17
16.27
5.53%
11.43
16.20
-29.44%
10.15
7.91
28.32%
Interest
4.72
1.03
358.25%
4.92
1.10
347.27%
3.83
2.24
70.98%
3.84
0.83
362.65%
Depreciation
20.56
9.07
126.68%
20.16
8.81
128.83%
15.33
9.48
61.71%
10.85
7.19
50.90%
PBT
74.44
84.81
-12.23%
107.04
77.70
37.76%
123.02
112.81
9.05%
91.92
85.90
7.01%
Tax
20.61
22.44
-8.16%
22.86
19.03
20.13%
31.09
24.70
25.87%
21.51
23.59
-8.82%
PAT
53.83
62.37
-13.69%
84.18
58.67
43.48%
91.94
88.12
4.33%
70.41
62.31
13.00%
PATM
6.60%
7.07%
12.04%
7.96%
9.03%
8.78%
8.50%
6.84%
EPS
2.93
3.39
-13.57%
4.58
3.19
43.57%
5.00
4.80
4.17%
3.83
3.39
12.98%

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
3,362.51
3,391.35
3,581.76
2,222.82
1,312.58
1,106.20
1,076.15
963.62
812.09
1,078.87
995.10
Net Sales Growth
-4.87%
-5.32%
61.14%
69.35%
18.66%
2.79%
11.68%
18.66%
-24.73%
8.42%
 
Cost Of Goods Sold
1,783.24
1,887.19
2,255.15
1,343.25
744.03
556.21
544.58
516.32
364.24
522.24
488.86
Gross Profit
1,579.27
1,504.16
1,326.60
879.57
568.55
550.00
531.57
447.31
447.85
556.63
506.25
GP Margin
46.97%
44.35%
37.04%
39.57%
43.32%
49.72%
49.40%
46.42%
55.15%
51.59%
50.87%
Total Expenditure
2,962.30
3,027.40
3,288.30
2,029.03
1,200.23
1,028.15
996.87
915.61
743.41
964.77
910.34
Power & Fuel Cost
-
11.84
11.62
7.29
5.86
6.15
5.73
6.41
5.54
6.64
7.45
% Of Sales
-
0.35%
0.32%
0.33%
0.45%
0.56%
0.53%
0.67%
0.68%
0.62%
0.75%
Employee Cost
-
318.74
257.59
217.62
172.20
163.98
160.57
149.01
148.04
154.37
133.12
% Of Sales
-
9.40%
7.19%
9.79%
13.12%
14.82%
14.92%
15.46%
18.23%
14.31%
13.38%
Manufacturing Exp.
-
540.75
552.02
325.18
194.42
180.52
161.71
132.55
121.64
142.63
136.28
% Of Sales
-
15.94%
15.41%
14.63%
14.81%
16.32%
15.03%
13.76%
14.98%
13.22%
13.70%
General & Admin Exp.
-
133.97
98.90
65.87
35.77
51.10
56.39
55.65
57.71
64.31
72.19
% Of Sales
-
3.95%
2.76%
2.96%
2.73%
4.62%
5.24%
5.78%
7.11%
5.96%
7.25%
Selling & Distn. Exp.
-
41.59
28.35
17.42
7.77
16.53
17.09
9.89
7.07
26.05
19.45
% Of Sales
-
1.23%
0.79%
0.78%
0.59%
1.49%
1.59%
1.03%
0.87%
2.41%
1.95%
Miscellaneous Exp.
-
93.32
84.66
52.41
40.19
53.66
50.80
45.78
39.19
48.53
19.45
% Of Sales
-
2.75%
2.36%
2.36%
3.06%
4.85%
4.72%
4.75%
4.83%
4.50%
5.33%
EBITDA
400.21
363.95
293.46
193.79
112.35
78.05
79.28
48.01
68.68
114.10
84.76
EBITDA Margin
11.90%
10.73%
8.19%
8.72%
8.56%
7.06%
7.37%
4.98%
8.46%
10.58%
8.52%
Other Income
52.26
67.35
60.14
36.19
25.74
30.02
32.36
30.23
22.28
18.36
41.91
Interest
17.31
9.79
4.63
2.51
2.86
3.10
0.76
1.14
1.31
2.02
2.47
Depreciation
66.90
44.06
30.25
22.59
22.12
21.85
22.95
24.09
22.12
25.02
37.83
PBT
396.42
377.46
318.73
204.88
113.11
83.14
87.92
53.01
67.53
105.41
86.38
Tax
96.07
94.07
78.91
54.63
32.05
12.70
19.72
13.53
22.93
22.94
8.15
Tax Rate
24.23%
24.92%
24.76%
26.66%
28.34%
15.28%
22.43%
25.52%
33.96%
21.76%
9.44%
PAT
300.36
283.35
239.80
150.24
81.05
70.43
68.21
39.49
44.60
82.46
76.27
PAT before Minority Interest
300.34
283.39
239.82
150.24
81.06
70.44
68.21
39.49
44.60
82.47
78.23
Minority Interest
-0.02
-0.04
-0.02
0.00
-0.01
-0.01
0.00
0.00
0.00
-0.01
-1.96
PAT Margin
8.93%
8.36%
6.70%
6.76%
6.17%
6.37%
6.34%
4.10%
5.49%
7.64%
7.66%
PAT Growth
10.64%
18.16%
59.61%
85.37%
15.08%
3.25%
72.73%
-11.46%
-45.91%
8.12%
 
EPS
16.34
15.42
13.05
8.17
4.41
3.83
3.71
2.15
2.43
4.49
4.15

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
1,274.47
1,078.00
915.72
801.82
719.25
745.01
726.13
709.63
655.29
622.16
Share Capital
36.76
36.74
36.73
36.65
36.63
36.53
36.19
35.89
35.59
35.49
Total Reserves
1,237.71
1,038.60
876.05
763.32
680.67
705.93
685.85
669.93
613.82
586.66
Non-Current Liabilities
152.68
28.92
30.52
16.60
14.28
6.54
11.78
13.28
5.76
11.03
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.08
0.12
0.21
Long Term Provisions
18.09
13.16
17.05
15.70
17.18
15.88
15.92
15.78
13.02
12.05
Current Liabilities
1,459.12
1,500.53
1,269.55
764.30
409.38
485.40
390.60
461.64
488.05
494.43
Trade Payables
496.76
505.02
424.79
341.62
187.49
234.53
176.45
213.44
207.15
177.24
Other Current Liabilities
883.63
918.80
814.78
396.01
214.64
238.35
199.70
226.08
248.75
250.73
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
5.94
4.26
15.91
17.07
Short Term Provisions
78.73
76.72
29.98
26.68
7.25
12.52
8.51
17.86
16.24
49.40
Total Liabilities
2,886.37
2,607.52
2,215.84
1,583.40
1,143.58
1,237.61
1,129.17
1,184.83
1,149.38
1,142.46
Net Block
474.40
303.13
272.37
269.87
280.14
276.33
283.43
256.16
272.33
301.89
Gross Block
862.42
643.06
585.05
560.32
552.71
514.34
499.62
449.09
443.41
454.25
Accumulated Depreciation
388.01
339.93
312.69
290.45
272.57
238.02
216.20
192.92
171.07
152.36
Non Current Assets
662.42
425.54
370.30
348.05
363.67
376.92
339.08
349.52
330.24
327.66
Capital Work in Progress
43.35
6.95
2.09
0.62
2.08
2.23
4.17
31.46
0.83
1.39
Non Current Investment
94.54
84.45
65.22
53.50
53.50
58.51
23.70
13.70
23.71
10.02
Long Term Loans & Adv.
34.85
14.20
11.44
15.17
14.78
14.87
18.52
24.62
21.05
14.36
Other Non Current Assets
15.27
3.11
5.49
8.89
13.17
24.99
9.26
23.58
12.31
0.00
Current Assets
2,210.26
2,181.98
1,845.54
1,235.36
779.92
860.70
790.09
835.31
819.14
814.80
Current Investments
402.13
458.44
397.88
295.01
123.71
165.69
190.86
134.33
121.65
147.93
Inventories
220.85
333.63
345.03
128.91
111.14
126.38
80.78
104.53
100.81
227.15
Sundry Debtors
835.98
794.83
511.79
453.44
330.14
305.29
262.50
294.88
367.10
280.48
Cash & Bank
212.71
144.82
155.08
132.45
49.31
87.96
80.25
73.57
81.85
99.95
Other Current Assets
538.58
38.11
315.68
145.36
165.63
175.37
175.70
228.00
147.73
59.29
Short Term Loans & Adv.
500.32
412.15
120.08
80.19
55.77
43.88
49.50
54.42
59.81
41.79
Net Current Assets
751.14
681.45
575.99
471.06
370.54
375.30
399.49
373.67
331.09
320.37
Total Assets
2,872.68
2,607.52
2,215.84
1,583.41
1,143.59
1,237.62
1,129.17
1,184.83
1,149.38
1,142.46

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
199.39
162.13
187.66
225.09
14.67
32.99
101.40
20.19
51.61
149.65
PBT
377.46
318.73
204.88
113.11
83.14
87.92
53.01
67.53
89.69
86.38
Adjustment
23.50
28.09
5.55
10.92
25.63
20.52
27.96
17.72
36.84
26.93
Changes in Working Capital
-97.12
-122.17
22.27
115.92
-76.30
-54.81
33.10
-44.55
-39.21
27.03
Cash after chg. in Working capital
303.84
224.65
232.69
239.94
32.46
53.64
114.07
40.70
87.32
140.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-104.45
-62.52
-45.03
-14.85
-17.79
-20.64
-12.67
-20.51
-35.71
9.31
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.12
-84.44
-139.69
-164.32
62.07
-5.91
-70.65
-8.03
-1.41
-80.05
Net Fixed Assets
-87.01
-62.95
-22.46
-7.21
-31.07
-10.69
-22.26
-35.29
12.00
-2.97
Net Investments
53.17
-77.04
-123.89
-162.75
62.14
-8.34
-64.90
-2.68
-23.15
-83.82
Others
23.72
55.55
6.66
5.64
31.00
13.12
16.51
29.94
9.74
6.74
Cash from Financing Activity
-123.89
-93.40
-44.35
-6.29
-98.03
-43.44
-24.74
-3.86
-67.75
-40.16
Net Cash Inflow / Outflow
65.38
-15.71
3.61
54.48
-21.29
-16.36
6.01
8.30
-17.56
29.44
Opening Cash & Equivalents
98.58
107.46
101.11
45.84
63.56
77.22
69.18
60.48
76.40
43.59
Closing Cash & Equivalent
168.42
98.58
107.46
101.11
45.84
63.56
77.23
69.18
61.88
76.40

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.)
69.33
58.53
49.70
43.66
39.16
40.65
39.91
39.33
36.49
35.06
ROA
10.32%
9.94%
7.91%
5.94%
5.92%
5.76%
3.41%
3.82%
7.20%
6.44%
ROE
24.12%
24.13%
17.54%
10.68%
9.65%
9.31%
5.53%
6.58%
12.97%
12.99%
ROCE
32.92%
32.44%
24.15%
15.25%
11.78%
12.01%
7.49%
9.94%
16.39%
14.29%
Fixed Asset Turnover
4.51
5.83
3.88
2.36
2.07
2.12
2.05
1.91
2.49
2.32
Receivable days
87.76
66.58
79.25
108.95
104.83
96.29
104.81
141.76
105.61
106.35
Inventory Days
29.84
34.58
38.91
33.38
39.19
35.13
34.85
43.97
53.48
79.52
Payable days
96.88
75.25
104.13
129.78
80.98
81.93
84.92
113.35
79.68
83.44
Cash Conversion Cycle
20.72
25.91
14.03
12.54
63.04
49.49
54.74
72.38
79.41
102.43
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.02
0.03
Interest Cover
39.56
69.85
82.72
40.57
27.85
116.24
47.42
52.62
53.05
36.01

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Praj Industries eying to triple revenues by 2030
    23rd Nov 2024, 16:24 PM

    The current revenues of Praj are close to Rs 3400 crore annually, and it has a goal to reach Rs 10,000 crore by the year 2030

    Read More
  • Praj Industries - Quarterly Results
    25th Oct 2024, 17:46 PM

    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.