Nifty

:

23024.65

Sensex

:

75838.36

-320.10 (-1.37%)
-1235.08 (-1.60%)

Login

Nifty
Sensex

:
:

23024.65
75838.36

-320.10 (-1.37%)
-1235.08 (-1.60%)

Prince Pipes and Fittings Ltd.

Pipes - Plastic

Rating :

N/A

BSE: 542907 | NSE: PRINCEPIPE

Watchlist

NSE BSE

393.50

21-Jan-2025

Open
High
Low
Previous Close

398.70
405.60
392.00
397.60

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

156935
623.45
729.85
392.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,350.58
33.04
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,431.70
0.25%
2.77

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.38
9.45
-1.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.55
6.09
-5.85

PAT CAGR (%)

10 Years
5 Years
3 Years

26.67
10.16
-9.89

P:E (Median)

8 Years
5 Years
3 Years

-
31.85
35.41

P:BV (Average)

8 Years
5 Years
3 Years

-
4.81
4.97

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
18.13
20.75

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 16.51 12.32 17.95 22.72
P/E Ratio 25.95 34.76 23.86 18.86
Revenue 2562 2783 3234 3712
EBITDA 307 283 376 454
Net Income 183 136 198 251
ROA 9 6 8.7 10.4
P/Bk Ratio 3.07 2.84 2.56 2.29
ROE 12.55 9.01 11.76 13.18
FCFF -152.52 101.56 115.24 153.87
FCFF Yield -3.24 2.16 2.45 3.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 622.07 656.45 -5.24% 604.47 553.55 9.20% 740.13 764.41 -3.18% 618.62 705.90 -12.36%
Expenses 576.38 562.27 2.51% 546.18 508.24 7.46% 647.87 616.07 5.16% 542.95 636.42 -14.69%
EBITDA 45.69 94.18 -51.49% 58.29 45.31 28.65% 92.26 148.34 -37.81% 75.66 69.47 8.91%
EBIDTM 7.34% 14.35% 9.64% 8.19% 12.47% 19.41% 12.23% 9.84%
Other Income 3.94 3.95 -0.25% 2.57 3.80 -32.37% 5.33 3.42 55.85% 3.01 1.22 146.72%
Interest 1.64 0.69 137.68% 1.45 1.74 -16.67% 1.35 2.83 -52.30% 2.71 1.62 67.28%
Depreciation 27.56 22.53 22.33% 25.75 21.81 18.07% 23.91 21.14 13.10% 22.91 21.05 8.84%
PBT 20.43 92.84 -77.99% 33.66 25.56 31.69% 72.33 127.79 -43.40% 53.05 48.02 10.47%
Tax 5.72 22.20 -74.23% 8.99 5.94 51.35% 17.68 33.68 -47.51% 15.42 12.63 22.09%
PAT 14.71 70.63 -79.17% 24.67 19.62 25.74% 54.65 94.12 -41.94% 37.63 35.39 6.33%
PATM 2.36% 10.76% 4.08% 3.54% 7.38% 12.31% 6.08% 5.01%
EPS 1.33 6.39 -79.19% 2.23 1.77 25.99% 4.94 8.51 -41.95% 3.40 3.20 6.25%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 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

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 2,585.29 2,568.75 2,710.87 2,656.83 2,071.52 1,635.66 1,571.87 1,315.04 1,246.50 1,008.99 957.19 Net Sales Growth -3.55% -5.24% 2.03% 28.26% 26.65% 4.06% 19.53% 5.50% 23.54% 5.41% Cost Of Goods Sold 1,845.13 1,819.30 2,091.78 1,891.49 1,377.30 1,123.58 1,127.36 921.43 889.06 744.76 725.47 Gross Profit 740.16 749.44 619.09 765.34 694.21 512.07 444.51 393.61 357.44 264.23 231.72 GP Margin 28.63% 29.18% 22.84% 28.81% 33.51% 31.31% 28.28% 29.93% 28.68% 26.19% 24.21% Total Expenditure 2,313.38 2,261.33 2,460.56 2,241.22 1,709.88 1,406.88 1,387.81 1,151.70 1,083.87 905.57 870.93 Power & Fuel Cost - 60.54 55.85 45.30 42.14 45.13 38.72 34.30 33.94 30.10 29.07 % Of Sales - 2.36% 2.06% 1.71% 2.03% 2.76% 2.46% 2.61% 2.72% 2.98% 3.04% Employee Cost - 134.72 109.83 100.67 86.23 86.24 77.56 68.43 57.67 51.13 46.91 % Of Sales - 5.24% 4.05% 3.79% 4.16% 5.27% 4.93% 5.20% 4.63% 5.07% 4.90% Manufacturing Exp. - 71.91 64.76 54.71 45.77 49.89 42.38 48.54 42.23 10.04 11.02 % Of Sales - 2.80% 2.39% 2.06% 2.21% 3.05% 2.70% 3.69% 3.39% 1.00% 1.15% General & Admin Exp. - 56.08 45.19 48.09 41.56 30.09 28.59 32.84 28.59 19.75 17.17 % Of Sales - 2.18% 1.67% 1.81% 2.01% 1.84% 1.82% 2.50% 2.29% 1.96% 1.79% Selling & Distn. Exp. - 95.02 77.57 75.55 96.55 57.72 69.27 34.19 26.25 20.63 19.48 % Of Sales - 3.70% 2.86% 2.84% 4.66% 3.53% 4.41% 2.60% 2.11% 2.04% 2.04% Miscellaneous Exp. - 23.76 15.56 25.43 20.32 14.23 3.92 11.97 6.13 29.16 19.48 % Of Sales - 0.92% 0.57% 0.96% 0.98% 0.87% 0.25% 0.91% 0.49% 2.89% 2.28% EBITDA 271.90 307.42 250.31 415.61 361.64 228.78 184.06 163.34 162.63 103.42 86.26 EBITDA Margin 10.52% 11.97% 9.23% 15.64% 17.46% 13.99% 11.71% 12.42% 13.05% 10.25% 9.01% Other Income 14.85 16.09 8.55 5.47 17.60 6.94 7.13 6.03 2.48 1.13 2.06 Interest 7.15 6.50 11.01 13.90 20.67 33.17 36.30 36.11 36.37 35.33 37.40 Depreciation 100.13 91.17 83.01 70.31 59.42 51.98 43.57 38.09 32.83 28.53 28.55 PBT 179.47 225.84 164.84 336.87 299.15 150.57 111.31 95.17 95.91 40.69 22.38 Tax 47.81 61.27 43.42 87.47 77.32 38.07 29.18 22.40 21.73 9.58 5.22 Tax Rate 26.64% 25.13% 26.34% 25.97% 25.85% 25.28% 26.22% 23.54% 22.66% 23.54% 23.32% PAT 131.66 182.50 121.42 249.40 221.83 112.51 82.13 72.77 74.18 31.11 17.16 PAT before Minority Interest 131.66 182.50 121.42 249.40 221.83 112.51 82.13 72.77 74.18 31.11 17.16 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 5.09% 7.10% 4.48% 9.39% 10.71% 6.88% 5.22% 5.53% 5.95% 3.08% 1.79% PAT Growth -40.09% 50.30% -51.32% 12.43% 97.16% 36.99% 12.86% -1.90% 138.44% 81.29% EPS 11.90 16.50 10.98 22.55 20.06 10.17 7.43 6.58 6.71 2.81 1.55

Results Balance Sheet

Standalone Figures in Rs. Crores

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 1,544.40 1,363.96 1,265.27 1,043.48 837.68 398.91 316.58 242.54 191.50 160.38 Share Capital 110.56 110.56 110.56 110.03 110.03 90.02 90.02 45.01 48.01 48.01 Total Reserves 1,433.84 1,253.40 1,154.71 930.84 725.39 307.24 225.84 197.54 143.49 112.38 Non-Current Liabilities 65.62 30.50 24.98 26.27 81.45 144.53 188.59 137.49 119.29 100.17 Secured Loans 18.90 0.00 0.00 0.00 39.46 105.77 146.19 105.76 89.46 71.41 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 17.78 13.77 12.70 11.65 11.26 7.82 6.88 4.55 4.31 4.18 Current Liabilities 513.21 534.28 648.79 513.11 594.36 582.34 474.71 380.48 338.42 332.72 Trade Payables 249.14 320.19 398.57 314.36 180.78 215.16 197.00 102.12 99.14 76.33 Other Current Liabilities 165.89 137.04 83.14 89.91 99.33 127.94 103.93 87.18 50.32 48.23 Short Term Borrowings 95.55 58.13 150.00 85.22 203.81 145.68 169.83 188.76 185.89 206.14 Short Term Provisions 2.63 18.91 17.08 23.61 110.44 93.56 3.94 2.41 3.07 2.02 Total Liabilities 2,123.23 1,928.74 1,939.04 1,582.86 1,513.49 1,125.78 979.88 760.51 649.21 593.27 Net Block 797.57 680.57 645.60 502.99 488.58 363.36 344.65 268.53 235.31 224.16 Gross Block 1,221.48 1,027.07 920.66 711.32 645.84 470.72 413.48 301.20 399.27 361.70 Accumulated Depreciation 423.91 346.50 275.06 208.33 157.26 107.36 68.83 32.68 163.95 137.54 Non Current Assets 876.72 731.10 712.32 620.36 565.47 499.96 436.63 293.88 257.53 234.11 Capital Work in Progress 35.35 23.56 22.56 76.55 7.53 61.51 14.68 18.03 14.13 4.35 Non Current Investment 0.29 0.29 1.69 1.46 0.63 0.78 0.74 0.73 0.32 0.16 Long Term Loans & Adv. 43.34 26.36 42.18 33.77 59.88 65.13 74.04 6.12 7.77 5.44 Other Non Current Assets 0.16 0.32 0.29 5.59 8.84 9.19 2.52 0.47 0.00 0.00 Current Assets 1,246.51 1,197.64 1,226.72 962.50 948.02 625.83 543.25 466.63 391.68 359.17 Current Investments 37.90 91.70 10.04 0.00 0.00 0.00 0.00 0.00 0.99 0.00 Inventories 437.89 425.64 618.81 227.33 344.52 201.06 241.52 174.24 100.52 112.56 Sundry Debtors 584.87 415.02 434.62 330.80 179.71 250.36 239.39 236.74 238.99 212.04 Cash & Bank 77.71 122.32 58.64 229.92 257.02 22.32 9.63 12.37 8.57 6.04 Other Current Assets 108.13 3.13 7.70 5.59 166.78 152.09 52.71 43.28 42.60 28.53 Short Term Loans & Adv. 106.36 139.83 96.91 168.85 153.69 133.02 37.09 39.43 12.17 13.40 Net Current Assets 733.30 663.36 577.92 449.39 353.66 43.48 68.54 86.15 53.26 26.45 Total Assets 2,123.23 1,928.74 1,939.04 1,582.86 1,513.49 1,125.79 979.88 760.51 649.21 593.28

Cash Flow

Standalone Figures in Rs. Crores

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 32.90 360.16 -19.50 291.99 102.30 218.64 162.24 96.82 87.93 122.84 PBT 225.84 164.84 336.87 299.15 150.57 111.31 95.17 95.91 40.69 22.38 Adjustment 95.41 88.00 92.58 70.17 97.02 76.75 79.63 69.92 63.37 68.07 Changes in Working Capital -215.09 147.45 -352.94 -12.74 -108.11 61.09 3.73 -47.15 -8.63 35.69 Cash after chg. in Working capital 106.16 400.29 76.51 356.58 139.48 249.15 178.52 118.68 95.43 126.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -73.26 -40.14 -96.01 -64.59 -37.18 -30.50 -16.28 -21.86 -7.50 -3.30 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 -125.76 -142.16 20.48 -69.72 -367.69 -105.06 -170.26 -67.89 -50.82 -30.20 Net Fixed Assets -206.20 -107.41 -155.35 -134.50 -121.14 -104.07 -108.93 94.17 -47.35 -24.00 Net Investments 53.80 -80.26 -10.27 -0.83 0.15 -0.04 -0.01 0.58 -1.15 0.23 Others 26.64 45.51 186.10 65.61 -246.70 -0.95 -61.32 -162.64 -2.32 -6.43 Cash from Financing Activity 47.53 -128.15 22.19 -213.88 256.56 -104.93 5.54 -26.25 -34.57 -95.17 Net Cash Inflow / Outflow -45.33 89.85 23.17 8.38 -8.83 8.66 -2.49 2.67 2.53 -2.53 Opening Cash & Equivalents 121.47 31.61 8.44 0.06 8.89 0.23 2.72 0.05 6.04 8.57 Closing Cash & Equivalent 76.14 121.47 31.61 8.44 0.06 8.89 0.23 2.72 8.57 6.04

Financial Ratios

Standalone

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.) 139.69 123.37 114.44 94.60 75.93 44.13 35.09 53.89 39.89 33.41 ROA 9.01% 6.28% 14.16% 14.33% 8.53% 7.80% 8.36% 10.52% 5.01% 2.89% ROE 12.55% 9.24% 21.63% 23.65% 18.25% 23.03% 26.06% 34.18% 17.68% 11.29% ROCE 16.25% 12.40% 27.58% 28.73% 20.49% 21.44% 21.08% 25.11% 16.02% 12.46% Fixed Asset Turnover 2.38 2.91 3.38 3.21 3.08 3.63 3.70 3.80 2.85 2.95 Receivable days 68.20 54.81 50.71 42.72 45.60 55.70 65.80 65.28 75.93 73.38 Inventory Days 58.90 67.38 56.05 47.85 57.85 50.34 57.46 37.70 35.87 42.67 Payable days 57.11 62.71 68.79 65.61 47.91 54.40 46.74 32.13 36.40 25.56 Cash Conversion Cycle 69.99 59.47 37.97 24.96 55.54 51.64 76.52 70.85 75.40 90.49 Total Debt/Equity 0.07 0.04 0.12 0.08 0.31 0.75 1.15 1.33 1.55 1.87 Interest Cover 38.50 15.97 25.23 15.47 5.54 4.07 3.64 3.64 2.15 1.60

Top Investors:

mirae asset large & midcap fund

dsp small cap fund

government pension fund global

aditya birla sun life trustee private limited a/c aditya birla sun life small cap fund

madhulika agarwal

Annual Reports:

News Update:

No Latest News!

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