Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Auto Ancillary

Rating :
N/A

BSE: 540293 | NSE: PRICOLLTD

557.10
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  577.95
  •  580.00
  •  553.50
  •  573.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  500259
  •  2832.72
  •  598.80
  •  330.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,788.19
  • 40.86
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,730.61
  • N/A
  • 7.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.51%
  • 1.45%
  • 25.00%
  • FII
  • DII
  • Others
  • 15.74%
  • 13.27%
  • 6.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.78
  • 13.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 52.18
  • 8.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 40.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 28.76
  • 33.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.39
  • 4.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.09
  • 14.04

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
11.54
14.98
19.57
23.73
P/E Ratio
41.15
31.7
24.27
20.01
Revenue
2255
2650
3177
3671
EBITDA
273
329
413
488
Net Income
141
182
238
289
ROA
10
P/Bk Ratio
6.85
5.67
4.64
3.83
ROE
6.01
FCFF
-28.9
FCFF Yield
-0.51

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
668.82
577.82
15.75%
619.93
537.21
15.40%
584.16
523.49
11.59%
572.59
474.09
20.78%
Expenses
591.57
511.38
15.68%
539.45
472.55
14.16%
510.03
462.07
10.38%
504.77
423.12
19.30%
EBITDA
77.25
66.44
16.27%
80.49
64.66
24.48%
74.14
61.41
20.73%
67.82
50.97
33.06%
EBIDTM
11.55%
11.50%
12.98%
12.04%
12.69%
11.73%
11.84%
10.75%
Other Income
6.13
4.03
52.11%
2.17
2.84
-23.59%
4.35
1.89
130.16%
1.94
0.78
148.72%
Interest
2.70
5.12
-47.27%
3.01
4.65
-35.27%
3.78
4.86
-22.22%
4.70
4.30
9.30%
Depreciation
20.68
21.14
-2.18%
20.32
19.82
2.52%
20.10
17.24
16.59%
20.99
20.13
4.27%
PBT
60.00
44.20
35.75%
59.32
43.03
37.86%
54.60
41.19
32.56%
44.06
27.33
61.21%
Tax
14.93
11.05
35.11%
13.76
11.10
23.96%
13.10
11.39
15.01%
10.04
0.56
1,692.86%
PAT
45.07
33.16
35.92%
45.56
31.94
42.64%
41.50
29.80
39.26%
34.02
26.76
27.13%
PATM
6.74%
5.74%
7.35%
5.95%
7.10%
5.69%
5.94%
5.65%
EPS
3.70
2.72
36.03%
3.74
2.62
42.75%
3.41
2.45
39.18%
2.79
2.20
26.82%

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
Net Sales
2,445.50
2,271.78
1,958.56
1,544.69
1,413.11
1,715.09
1,920.59
1,710.91
1,473.24
Net Sales Growth
15.76%
15.99%
26.79%
9.31%
-17.61%
-10.70%
12.26%
16.13%
 
Cost Of Goods Sold
1,682.02
1,555.22
1,373.29
1,069.63
964.81
1,180.84
1,327.96
1,092.62
939.33
Gross Profit
763.48
716.56
585.27
475.06
448.31
534.24
592.64
618.29
533.91
GP Margin
31.22%
31.54%
29.88%
30.75%
31.73%
31.15%
30.86%
36.14%
36.24%
Total Expenditure
2,145.82
1,998.73
1,730.09
1,364.11
1,235.20
1,681.64
1,950.48
1,628.05
1,365.12
Power & Fuel Cost
-
23.53
22.80
17.98
18.06
19.70
24.41
21.10
24.19
% Of Sales
-
1.04%
1.16%
1.16%
1.28%
1.15%
1.27%
1.23%
1.64%
Employee Cost
-
262.64
227.49
191.81
166.52
261.29
294.51
301.46
239.94
% Of Sales
-
11.56%
11.62%
12.42%
11.78%
15.23%
15.33%
17.62%
16.29%
Manufacturing Exp.
-
24.03
22.00
18.32
18.43
18.61
28.13
18.25
34.52
% Of Sales
-
1.06%
1.12%
1.19%
1.30%
1.09%
1.46%
1.07%
2.34%
General & Admin Exp.
-
51.15
38.40
28.24
22.65
51.19
88.76
66.10
79.57
% Of Sales
-
2.25%
1.96%
1.83%
1.60%
2.98%
4.62%
3.86%
5.40%
Selling & Distn. Exp.
-
61.81
39.02
31.42
16.40
25.18
38.98
36.41
35.39
% Of Sales
-
2.72%
1.99%
2.03%
1.16%
1.47%
2.03%
2.13%
2.40%
Miscellaneous Exp.
-
20.35
7.09
6.71
28.33
124.82
147.73
92.10
12.19
% Of Sales
-
0.90%
0.36%
0.43%
2.00%
7.28%
7.69%
5.38%
0.83%
EBITDA
299.70
273.05
228.47
180.58
177.91
33.45
-29.89
82.86
108.12
EBITDA Margin
12.26%
12.02%
11.67%
11.69%
12.59%
1.95%
-1.56%
4.84%
7.34%
Other Income
14.59
13.16
4.59
8.82
7.84
33.87
13.61
5.33
10.04
Interest
14.19
18.25
18.28
27.28
43.07
54.33
56.60
30.80
18.65
Depreciation
82.09
82.06
77.91
81.84
94.19
115.31
99.95
85.83
73.49
PBT
217.98
185.90
136.87
80.28
48.50
-102.32
-172.83
-28.44
26.02
Tax
51.83
45.29
21.93
29.19
32.67
-3.56
1.03
20.51
16.81
Tax Rate
23.78%
24.36%
14.96%
36.36%
67.36%
3.48%
-0.60%
-72.12%
64.60%
PAT
166.15
140.61
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
PAT before Minority Interest
166.15
140.61
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.79%
6.19%
6.37%
3.31%
1.12%
-5.76%
-9.05%
-2.86%
0.63%
PAT Growth
36.57%
12.77%
144.06%
222.74%
-
-
-
-
 
EPS
13.63
11.53
10.23
4.19
1.30
-8.10
-14.26
-4.02
0.76

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
Shareholder's Funds
845.27
704.28
576.18
524.82
397.40
499.41
665.60
725.40
Share Capital
12.19
12.19
12.19
12.19
9.48
9.48
9.48
9.48
Total Reserves
833.08
692.09
563.99
512.63
387.92
489.93
656.12
715.92
Non-Current Liabilities
64.46
98.01
185.05
301.99
329.59
165.89
303.51
98.04
Secured Loans
0.00
26.76
93.11
199.68
238.30
96.98
215.47
24.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
19.02
14.86
12.35
12.21
11.66
13.17
18.77
20.14
Current Liabilities
525.61
498.14
436.89
408.14
602.92
936.93
762.12
471.65
Trade Payables
325.81
282.63
269.94
281.80
318.63
218.65
404.78
249.02
Other Current Liabilities
123.62
151.22
152.22
115.92
143.74
548.56
134.29
122.31
Short Term Borrowings
46.62
50.55
2.91
3.10
133.11
164.51
214.55
94.20
Short Term Provisions
29.55
13.74
11.81
7.33
7.45
5.20
8.50
6.12
Total Liabilities
1,435.34
1,300.43
1,198.12
1,234.95
1,329.91
1,602.23
1,731.23
1,295.09
Net Block
624.93
590.16
596.43
626.82
721.74
688.60
824.04
728.35
Gross Block
1,297.43
1,194.22
1,127.86
1,080.61
1,183.73
1,039.96
1,088.04
966.26
Accumulated Depreciation
672.50
604.07
531.42
453.79
461.98
351.35
264.01
237.91
Non Current Assets
692.39
643.46
648.84
704.67
823.68
790.84
991.81
836.34
Capital Work in Progress
38.28
14.61
8.44
19.76
22.44
13.60
69.92
26.65
Non Current Investment
1.20
1.20
0.00
15.03
9.52
9.94
10.36
10.78
Long Term Loans & Adv.
20.29
29.54
27.86
41.34
68.25
78.69
86.46
69.33
Other Non Current Assets
1.00
1.00
0.72
1.73
1.73
0.00
1.03
1.23
Current Assets
742.95
644.13
549.28
530.28
506.23
811.39
739.43
458.75
Current Investments
5.17
3.64
2.13
0.80
4.71
2.69
1.81
0.25
Inventories
320.26
271.68
236.47
243.16
236.12
182.49
288.06
172.94
Sundry Debtors
287.04
268.98
238.92
187.88
196.02
194.79
296.33
213.69
Cash & Bank
113.64
83.94
50.69
74.75
42.48
58.53
69.60
27.83
Other Current Assets
16.84
3.80
3.57
18.03
26.90
372.90
83.64
44.03
Short Term Loans & Adv.
10.74
12.09
17.49
5.66
5.15
4.57
20.72
15.49
Net Current Assets
217.34
145.99
112.39
122.14
-96.69
-125.53
-22.69
-12.90
Total Assets
1,435.34
1,287.59
1,198.12
1,234.95
1,329.91
1,602.23
1,731.24
1,295.09

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
Cash From Operating Activity
254.78
162.79
182.65
128.22
151.22
43.66
95.40
57.85
PBT
185.90
146.62
80.28
74.16
-102.32
-172.83
-28.44
26.02
Adjustment
102.73
85.92
102.93
121.14
147.23
228.19
132.39
82.20
Changes in Working Capital
4.26
-32.96
12.19
-65.97
107.32
-15.54
14.07
-35.37
Cash after chg. in Working capital
292.89
199.58
195.39
129.34
152.23
39.82
118.03
72.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.12
-36.79
-12.75
-1.11
-1.01
3.84
-22.63
-15.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-129.33
-65.54
-44.67
-20.98
-27.36
-107.09
-246.34
-83.16
Net Fixed Assets
-133.09
-69.61
-59.06
20.89
-93.37
-117.76
-24.16
Net Investments
-1.53
-2.71
4.04
-14.35
-1.60
108.10
-41.15
Others
5.29
6.78
10.35
-27.52
67.61
-97.43
-181.03
Cash from Financing Activity
-68.91
-63.84
-153.59
-70.09
-168.87
56.58
183.65
22.96
Net Cash Inflow / Outflow
56.55
33.41
-15.62
37.15
-45.01
-6.85
32.71
-2.35
Opening Cash & Equivalents
56.00
22.59
38.21
9.47
57.45
45.81
23.96
0.64
Closing Cash & Equivalent
112.54
56.00
22.59
38.21
9.47
38.96
64.30
23.96

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
69.35
57.78
47.27
43.06
37.26
46.83
62.41
68.02
ROA
10.25%
9.95%
4.20%
1.23%
-6.74%
-10.43%
-3.23%
0.71%
ROE
18.15%
19.48%
9.28%
3.43%
-22.02%
-29.85%
-7.04%
1.27%
ROCE
24.23%
22.02%
14.56%
11.43%
-5.97%
-12.28%
0.24%
5.02%
Fixed Asset Turnover
1.83
1.69
1.40
1.25
1.56
1.81
1.69
1.66
Receivable days
44.49
47.22
50.32
49.40
41.20
46.67
53.47
48.68
Inventory Days
47.37
47.25
56.55
61.67
44.13
44.71
48.33
39.40
Payable days
71.40
73.43
94.14
113.58
60.60
63.01
75.97
66.66
Cash Conversion Cycle
20.46
21.04
12.73
-2.50
24.74
28.37
25.83
21.42
Total Debt/Equity
0.06
0.13
0.22
0.47
1.09
0.56
0.67
0.23
Interest Cover
11.19
9.02
3.94
2.13
-0.88
-2.05
0.08
2.40

News Update:


  • Pricol to acquire Sundaram Auto Components' injection moulding business
    3rd Dec 2024, 10:22 AM

    This acquisition underscores Pricol’s commitment towards advancing its growth in allied business verticals thereby cementing its leadership in the automotive sector

    Read More
  • Pricol acquires shares in Pricol Electronics
    10th Oct 2024, 10:10 AM

    Pricol Electronics will henceforth be a direct wholly owned subsidiary of Pricol

    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.