Nifty

:

23851.65

Sensex

:

78553.20

414.45 (1.77%)
1508.91 (1.96%)

Login

Nifty
Sensex

:
:

23851.65
78553.20

414.45 (1.77%)
1508.91 (1.96%)

Precision Wires India Ltd.

Cable

Rating :

N/A

BSE: 523539 | NSE: PRECWIRE

Watchlist

NSE BSE

156.87

06-Feb-2025

Open
High
Low
Previous Close

158.50
161.00
155.80
158.33

Volume
Traded Value (lacs)
52 Week High
52 Week Low

107934
170.51
221.00
103.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,536.03
30.79
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,585.08
0.74%
4.54

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.13
16.69
7.16

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.97
13.02
2.70

PAT CAGR (%)

10 Years
5 Years
3 Years

21.85
18.02
4.96

P:E (Median)

8 Years
5 Years
3 Years

15.35
17.22
30.35

P:BV (Average)

8 Years
5 Years
3 Years

3.05
3.12
4.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.73
10.39
13.52

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 4.08
P/E Ratio 44.09
Revenue 3302
EBITDA 134
Net Income 73
ROA 7.3
P/B Ratio 6.35
ROE 15.23
FCFF -26.5
FCFF Yield -0.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 982.27 804.83 22.05% 1,043.79 829.44 25.84% 955.19 802.74 18.99% 883.99 799.60 10.55%
Expenses 942.25 766.17 22.98% 1,001.52 794.26 26.09% 909.95 766.48 18.72% 840.76 768.57 9.39%
EBITDA 40.01 38.66 3.49% 42.26 35.18 20.13% 45.24 36.26 24.77% 43.23 31.03 39.32%
EBIDTM 4.07% 4.80% 4.05% 4.24% 4.74% 4.52% 4.89% 3.88%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 10.29 9.24 11.36% 12.01 8.66 38.68% 10.90 10.03 8.67% 9.21 9.47 -2.75%
Depreciation 4.64 4.47 3.80% 4.38 4.22 3.79% 4.50 4.04 11.39% 4.67 3.53 32.29%
PBT 25.08 24.95 0.52% 25.87 22.30 16.01% 29.84 22.19 34.47% 29.36 18.03 62.84%
Tax 6.13 6.91 -11.29% 6.60 5.95 10.92% 7.61 5.65 34.69% 7.44 5.17 43.91%
PAT 18.95 18.04 5.04% 19.27 16.35 17.86% 22.23 16.54 34.40% 21.92 12.87 70.32%
PATM 1.93% 2.24% 1.85% 1.97% 2.33% 2.06% 2.48% 1.61%
EPS 1.06 1.01 4.95% 1.08 0.91 18.68% 1.24 0.93 33.33% 1.23 0.72 70.83%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 3,865.24 3,301.69 3,033.58 2,683.14 1,718.60 1,525.81 1,757.89 1,407.83 884.15 843.49 880.77 Net Sales Growth 19.42% 8.84% 13.06% 56.12% 12.64% -13.20% 24.87% 59.23% 4.82% -4.23% Cost Of Goods Sold 3,517.49 3,011.54 2,785.18 2,448.84 1,545.96 1,352.75 1,563.51 1,231.13 742.79 712.02 756.71 Gross Profit 347.75 290.15 248.40 234.30 172.64 173.07 194.38 176.70 141.36 131.46 124.06 GP Margin 9.00% 8.79% 8.19% 8.73% 10.05% 11.34% 11.06% 12.55% 15.99% 15.59% 14.09% Total Expenditure 3,694.48 3,167.67 2,927.11 2,565.81 1,640.79 1,453.12 1,665.02 1,322.51 831.07 792.09 833.43 Power & Fuel Cost - 34.61 32.93 24.61 23.67 24.59 24.34 18.36 20.11 18.45 19.40 % Of Sales - 1.05% 1.09% 0.92% 1.38% 1.61% 1.38% 1.30% 2.27% 2.19% 2.20% Employee Cost - 40.61 35.10 34.30 27.30 27.27 25.76 22.73 20.38 17.46 15.52 % Of Sales - 1.23% 1.16% 1.28% 1.59% 1.79% 1.47% 1.61% 2.31% 2.07% 1.76% Manufacturing Exp. - 56.53 53.23 38.37 29.90 32.71 34.46 32.41 30.56 29.11 26.74 % Of Sales - 1.71% 1.75% 1.43% 1.74% 2.14% 1.96% 2.30% 3.46% 3.45% 3.04% General & Admin Exp. - 20.36 17.37 14.02 10.96 12.65 14.40 14.53 14.25 12.29 12.16 % Of Sales - 0.62% 0.57% 0.52% 0.64% 0.83% 0.82% 1.03% 1.61% 1.46% 1.38% Selling & Distn. Exp. - 2.33 1.67 1.32 1.13 1.21 1.28 1.23 1.31 1.30 1.26 % Of Sales - 0.07% 0.06% 0.05% 0.07% 0.08% 0.07% 0.09% 0.15% 0.15% 0.14% Miscellaneous Exp. - 1.68 1.63 4.35 1.87 1.95 1.26 2.10 1.68 1.46 1.26 % Of Sales - 0.05% 0.05% 0.16% 0.11% 0.13% 0.07% 0.15% 0.19% 0.17% 0.19% EBITDA 170.74 134.02 106.47 117.33 77.81 72.69 92.87 85.32 53.08 51.40 47.34 EBITDA Margin 4.42% 4.06% 3.51% 4.37% 4.53% 4.76% 5.28% 6.06% 6.00% 6.09% 5.37% Other Income 0.00 19.31 21.89 6.98 5.13 4.12 1.65 2.05 2.93 2.09 3.25 Interest 42.41 37.13 32.91 24.90 15.26 19.03 17.12 15.20 9.23 11.12 14.22 Depreciation 18.19 17.40 14.17 15.17 16.13 16.10 12.79 14.07 14.29 15.77 19.59 PBT 110.15 98.80 81.28 84.24 51.55 41.68 64.62 58.09 32.49 26.60 16.78 Tax 27.78 25.95 21.79 21.23 12.24 9.85 22.79 22.11 10.39 9.57 6.68 Tax Rate 25.22% 26.27% 26.81% 25.20% 23.74% 23.63% 35.27% 38.06% 31.98% 35.98% 39.81% PAT 82.37 72.85 59.49 63.01 39.31 31.82 41.83 35.98 22.10 17.03 10.10 PAT before Minority Interest 82.37 72.85 59.49 63.01 39.31 31.82 41.83 35.98 22.10 17.03 10.10 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 2.13% 2.21% 1.96% 2.35% 2.29% 2.09% 2.38% 2.56% 2.50% 2.02% 1.15% PAT Growth 29.11% 22.46% -5.59% 60.29% 23.54% -23.93% 16.26% 62.81% 29.77% 68.61% EPS 4.61 4.08 3.33 3.53 2.20 1.78 2.34 2.01 1.24 0.95 0.57

Description TTM Mar 16 Mar 15
Net Sales - 843.49 880.77 Net Sales Growth - -4.23% Cost Of Goods Sold - 712.02 756.71 Gross Profit - 131.46 124.06 GP Margin - 15.59% 14.09% Total Expenditure - 792.09 833.43 Power & Fuel Cost - 18.45 19.40 % Of Sales - 2.19% 2.20% Employee Cost - 17.46 15.52 % Of Sales - 2.07% 1.76% Manufacturing Exp. - 29.11 26.74 % Of Sales - 3.45% 3.04% General & Admin Exp. - 12.29 12.16 % Of Sales - 1.46% 1.38% Selling & Distn. Exp. - 1.30 1.26 % Of Sales - 0.15% 0.14% Miscellaneous Exp. - 1.46 1.65 % Of Sales - 0.17% 0.19% EBITDA - 51.40 47.34 EBITDA Margin - 6.09% 5.37% Other Income - 2.09 3.25 Interest - 11.12 14.22 Depreciation - 15.77 19.59 PBT - 26.60 16.78 Tax - 9.57 6.68 Tax Rate - 35.98% 39.81% PAT - 17.03 10.10 PAT before Minority Interest - 17.03 10.10 Minority Interest - 0.00 0.00 PAT Margin - 2.02% 1.15% PAT Growth - 68.61% EPS - 0.95 0.57

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 506.44 450.31 364.88 316.05 282.81 265.43 236.51 212.74 194.81 186.85 Share Capital 17.87 17.87 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 Total Reserves 488.57 432.44 353.32 304.49 271.24 253.87 224.95 201.17 183.24 175.28 Non-Current Liabilities 26.33 19.95 8.08 13.14 17.93 22.81 5.24 5.78 5.77 6.99 Secured Loans 19.41 13.18 2.98 7.48 11.98 16.48 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.09 2.78 2.88 2.28 2.12 1.30 0.97 1.36 1.62 1.37 Current Liabilities 529.31 457.99 505.82 456.69 243.25 301.54 286.95 184.51 156.15 163.76 Trade Payables 422.53 432.23 467.52 423.06 203.18 267.41 239.51 124.88 107.06 107.56 Other Current Liabilities 33.41 24.31 22.01 22.52 19.92 20.06 12.54 20.63 15.79 17.26 Short Term Borrowings 71.70 0.00 15.00 10.00 19.05 13.01 33.43 37.80 27.79 34.63 Short Term Provisions 1.67 1.46 1.29 1.11 1.10 1.05 1.46 1.20 5.51 4.32 Total Liabilities 1,062.08 928.25 878.78 785.88 543.99 589.78 528.70 403.03 356.73 357.60 Net Block 139.29 115.99 99.50 109.81 115.42 112.89 79.04 81.81 80.29 86.85 Gross Block 408.24 370.70 349.86 346.63 352.11 333.60 287.87 277.36 261.26 252.12 Accumulated Depreciation 268.95 254.71 250.36 236.82 236.70 220.71 208.83 195.55 180.98 165.27 Non Current Assets 158.98 132.15 108.14 114.14 121.21 126.16 91.73 89.16 94.71 90.25 Capital Work in Progress 19.32 10.27 5.66 1.62 3.91 10.38 10.43 5.18 11.94 2.77 Non Current Investment 0.00 5.46 2.60 2.33 1.48 1.48 1.42 1.33 1.86 0.00 Long Term Loans & Adv. 0.37 0.43 0.39 0.39 0.40 1.41 0.84 0.85 0.63 0.63 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 903.10 796.10 770.64 671.74 422.78 463.62 436.97 313.86 262.01 267.34 Current Investments 52.07 0.00 6.73 26.12 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 287.36 227.30 221.81 166.04 106.71 123.05 108.05 107.00 97.44 95.26 Sundry Debtors 421.72 459.35 476.50 440.11 268.64 295.44 253.92 181.44 135.01 137.50 Cash & Bank 76.32 79.25 45.88 33.32 38.38 34.06 61.34 15.20 17.06 18.20 Other Current Assets 65.63 0.72 3.58 1.07 9.06 11.06 13.67 10.22 12.50 16.38 Short Term Loans & Adv. 65.38 29.48 16.14 5.07 8.88 11.06 13.05 8.75 9.80 11.39 Net Current Assets 373.79 338.11 264.82 215.05 179.53 162.08 150.03 129.36 105.86 103.58 Total Assets 1,062.08 928.25 878.78 785.88 543.99 589.78 528.70 403.02 356.72 357.59

Description Mar 16 Mar 15
Shareholder's Funds 194.72 186.85 Share Capital 11.56 11.56 Total Reserves 183.15 175.28 Non-Current Liabilities 5.77 6.99 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 1.62 1.37 Current Liabilities 156.15 163.76 Trade Payables 107.06 107.56 Other Current Liabilities 15.79 17.26 Short Term Borrowings 27.79 34.63 Short Term Provisions 5.51 4.32 Total Liabilities 356.64 357.60 Net Block 80.29 86.85 Gross Block 261.26 252.12 Accumulated Depreciation 180.98 165.27 Non Current Assets 94.62 90.25 Capital Work in Progress 11.94 2.77 Non Current Investment 1.77 0.00 Long Term Loans & Adv. 0.63 0.63 Other Non Current Assets 0.00 0.00 Current Assets 262.01 267.34 Current Investments 0.00 0.00 Inventories 97.44 95.26 Sundry Debtors 135.01 137.50 Cash & Bank 17.06 18.20 Other Current Assets 12.50 4.99 Short Term Loans & Adv. 9.80 11.39 Net Current Assets 105.86 103.58 Total Assets 356.63 357.59

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 59.68 76.66 42.57 61.37 48.32 58.87 94.97 13.09 44.69 32.18 PBT 98.80 81.28 84.24 51.55 41.68 64.62 58.09 33.34 26.60 16.78 Adjustment 51.02 45.82 43.21 31.74 36.30 29.80 28.87 23.13 27.74 33.31 Changes in Working Capital -69.92 -32.14 -65.87 -13.43 -17.15 -12.70 28.97 -32.83 0.16 -11.47 Cash after chg. in Working capital 79.90 94.96 61.57 69.86 60.82 81.72 115.93 23.64 54.50 38.62 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -20.23 -18.30 -19.00 -8.49 -12.50 -22.85 -20.96 -10.55 -9.81 -6.43 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 -93.56 10.00 7.77 -35.43 -12.96 -46.71 -17.49 -8.86 -18.84 -4.77 Net Fixed Assets -46.59 -25.45 -7.27 7.77 -12.04 -45.68 -15.76 -9.34 -18.31 -7.42 Net Investments -46.61 3.87 19.12 -26.97 0.00 -0.06 -0.09 0.53 -1.86 0.00 Others -0.36 31.58 -4.08 -16.23 -0.92 -0.97 -1.64 -0.05 1.33 2.65 Cash from Financing Activity 28.38 -53.44 -37.86 -30.88 -31.12 -39.50 -31.40 -6.18 -26.99 -35.81 Net Cash Inflow / Outflow -5.51 33.23 12.48 -4.94 4.25 -27.34 46.08 -1.96 -1.14 -8.40 Opening Cash & Equivalents 78.25 45.02 32.54 37.48 33.23 60.57 14.50 16.45 18.20 26.60 Closing Cash & Equivalent 72.74 78.25 45.02 32.54 37.48 33.23 60.57 14.50 17.06 18.20

Description Mar 16 Mar 15
Cash From Operating Activity 44.69 32.18 PBT 26.60 16.78 Adjustment 27.74 33.31 Changes in Working Capital 0.16 -11.47 Cash after chg. in Working capital 54.50 38.62 Interest Paid 0.00 0.00 Tax Paid -9.81 -6.43 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -18.84 -4.77 Net Fixed Assets -18.31 Net Investments -1.86 Others 1.33 Cash from Financing Activity -26.99 -35.81 Net Cash Inflow / Outflow -1.14 -8.40 Opening Cash & Equivalents 18.20 26.60 Closing Cash & Equivalent 17.06 18.20

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 28.35 25.20 21.04 18.22 24.46 114.77 102.27 91.99 84.23 80.79 ROA 7.32% 6.58% 7.57% 5.91% 5.61% 7.48% 7.72% 5.82% 4.77% 2.55% ROE 15.23% 14.60% 18.51% 13.13% 11.61% 16.67% 16.02% 10.84% 8.92% 5.18% ROCE 25.37% 26.75% 30.09% 20.50% 19.94% 28.94% 28.16% 17.64% 16.87% 12.89% Fixed Asset Turnover 10.51 10.21 9.35 5.98 5.38 6.84 6.01 3.80 3.79 4.09 Receivable days 39.28 46.43 51.39 61.92 55.80 47.16 46.78 56.38 51.11 58.03 Inventory Days 22.94 22.28 21.75 23.83 22.73 19.84 23.10 36.43 36.14 30.62 Payable days 51.80 58.96 66.37 73.93 63.49 55.78 50.22 50.88 49.34 54.36 Cash Conversion Cycle 10.42 9.75 6.77 11.82 15.04 11.22 19.66 41.93 37.91 34.29 Total Debt/Equity 0.19 0.04 0.06 0.07 0.11 0.11 0.14 0.18 0.14 0.20 Interest Cover 3.66 3.47 4.38 4.38 3.19 4.77 4.82 4.52 3.39 2.18

Description Mar 16 Mar 15
Book Value (Rs.) 84.19 80.79 ROA 4.77% 2.83% ROE 8.93% 5.41% ROCE 16.87% 13.81% Fixed Asset Turnover 3.79 4.04 Receivable days 51.11 49.33 Inventory Days 36.14 34.18 Payable days 49.34 46.92 Cash Conversion Cycle 37.91 36.58 Total Debt/Equity 0.14 0.20 Interest Cover 3.39 2.18

Top Investors:

kcp sugar and industries corporation limited

singularity holdings limited

four dimensions securities (india) ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

Precision Wire India - Quarterly Results
12th Feb 2025, 16:44 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.

Feedback