Nifty

:

23727.65

Sensex

:

78472.87

-25.80 (-0.11%)
-67.30 (-0.09%)

Login

Nifty
Sensex

:
:

23727.65
78472.87

-25.80 (-0.11%)
-67.30 (-0.09%)

Prudent Corporate Advisory Services Ltd.

Finance - Others

Rating :

N/A

BSE: 543527 | NSE: PRUDENT

Watchlist

NSE BSE

2961.15

24-Dec-2024

Open
High
Low
Previous Close

2738.00
3042.50
2738.00
2742.20

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

83121
2441.62
3735.20
1135.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12,350.78
70.18
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12,230.69
0.07%
21.74

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
27.94
21.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
32.85
10.90

PAT CAGR (%)

10 Years
5 Years
3 Years

-
37.87
19.98

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 33.51 52.6 68.58 87.96
P/E Ratio 89.81 57.21 43.88 34.21
Revenue 805 1212 1512 1843
EBITDA 193 302 399 516
Net Income 139 218 284 364
ROA 21.7 23.7 23.1 22.4
P/Bk Ratio 25.89 18.08 12.98 9.55
ROE 33.38 37.26 34.57 32.43
FCFF 147.25 148.45 233.94 324.11
FCFF Yield 1.18 1.18 1.87 2.59

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 251.92 164.85 52.82% 223.28 149.13 49.72% 191.08 137.21 39.26% 172.48 137.96 25.02%
Expenses 193.47 128.41 50.67% 172.16 114.80 49.97% 146.14 107.18 36.35% 134.04 106.28 26.12%
EBITDA 58.46 36.44 60.43% 51.12 34.33 48.91% 44.94 30.03 49.65% 38.44 31.68 21.34%
EBIDTM 23.20% 22.11% 22.89% 23.02% 23.52% 21.88% 22.29% 22.96%
Other Income 5.78 2.56 125.78% 5.17 3.48 48.56% 4.03 2.33 72.96% 3.27 1.67 95.81%
Interest 0.44 0.40 10.00% 0.38 0.36 5.56% 0.34 0.30 13.33% 0.33 0.40 -17.50%
Depreciation 6.13 5.66 8.30% 5.78 5.51 4.90% 5.84 5.59 4.47% 5.74 5.65 1.59%
PBT 57.66 32.95 74.99% 50.13 31.94 56.95% 42.80 26.46 61.75% 35.64 27.30 30.55%
Tax 14.84 8.20 80.98% 12.65 8.08 56.56% 10.88 6.62 64.35% 9.03 7.14 26.47%
PAT 42.82 24.76 72.94% 37.48 23.86 57.08% 31.92 19.84 60.89% 26.60 20.16 31.94%
PATM 17.00% 15.02% 16.78% 16.00% 16.71% 14.46% 15.42% 14.61%
EPS 10.34 5.98 72.91% 9.05 5.76 57.12% 7.71 4.79 60.96% 6.43 4.87 32.03%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 286.07 190.04 50.53% 249.42 165.43 50.77% 239.69 176.97 35.44% 209.93 158.34 32.58%
Expenses 217.33 146.88 47.96% 190.44 126.25 50.84% 178.90 118.46 51.02% 159.92 115.83 38.06%
EBITDA 68.75 43.16 59.29% 58.98 39.18 50.54% 60.80 58.51 3.91% 50.01 42.51 17.64%
EBIDTM 24.03% 22.71% 23.65% 23.68% 25.36% 33.06% 23.82% 26.85%
Other Income 7.84 4.05 93.58% 7.00 4.85 44.33% 6.19 3.43 80.47% 4.51 2.67 68.91%
Interest 0.57 0.49 16.33% 0.49 0.46 6.52% 0.78 0.51 52.94% 0.36 0.59 -38.98%
Depreciation 6.72 6.13 9.62% 6.29 5.96 5.54% 6.43 6.13 4.89% 6.30 6.17 2.11%
PBT 69.31 40.59 70.76% 59.19 37.61 57.38% 59.78 55.29 8.12% 47.86 38.43 24.54%
Tax 17.79 10.17 74.93% 14.99 9.55 56.96% 15.21 14.06 8.18% 12.16 9.94 22.33%
PAT 51.52 30.42 69.36% 44.20 28.06 57.52% 44.57 41.23 8.10% 35.70 28.49 25.31%
PATM 18.01% 16.01% 17.72% 16.96% 18.59% 23.30% 17.01% 17.99%
EPS 12.44 7.35 69.25% 10.67 6.78 57.37% 10.76 9.96 8.03% 8.62 6.88 25.29%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 838.76 693.91 540.77 390.78 240.41 198.63 Net Sales Growth 42.37% 28.32% 38.38% 62.55% 21.03% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 838.76 693.91 540.77 390.78 240.41 198.63 GP Margin 100.00% 100% 100% 100% 100% 100% Total Expenditure 645.81 535.21 416.62 305.45 198.83 163.13 Power & Fuel Cost - 1.14 0.99 0.71 0.61 0.74 % Of Sales - 0.16% 0.18% 0.18% 0.25% 0.37% Employee Cost - 76.27 67.09 53.64 43.16 37.32 % Of Sales - 10.99% 12.41% 13.73% 17.95% 18.79% Manufacturing Exp. - 429.88 330.61 239.74 147.07 115.72 % Of Sales - 61.95% 61.14% 61.35% 61.17% 58.26% General & Admin Exp. - 26.06 16.63 10.42 7.02 9.09 % Of Sales - 3.76% 3.08% 2.67% 2.92% 4.58% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% Miscellaneous Exp. - 3.00 2.29 1.66 1.58 1.00 % Of Sales - 0.43% 0.42% 0.42% 0.66% 0.50% EBITDA 192.96 158.70 124.15 85.33 41.58 35.50 EBITDA Margin 23.01% 22.87% 22.96% 21.84% 17.30% 17.87% Other Income 18.25 13.60 6.76 6.61 7.90 1.14 Interest 1.49 1.69 1.71 1.97 0.80 0.74 Depreciation 23.49 22.84 22.26 11.77 6.74 6.29 PBT 186.23 147.79 106.93 78.20 41.94 29.61 Tax 47.40 37.29 27.31 19.54 10.74 7.76 Tax Rate 25.45% 25.23% 25.54% 24.99% 25.61% 26.21% PAT 138.82 110.50 79.62 58.66 31.21 21.85 PAT before Minority Interest 138.82 110.50 79.62 58.66 31.21 21.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 16.55% 15.92% 14.72% 15.01% 12.98% 11.00% PAT Growth 56.65% 38.78% 35.73% 87.95% 42.84% EPS 33.53 26.69 19.23 14.17 7.54 5.28

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 985.11 805.09 611.33 450.75 286.51 234.83 Net Sales Growth 42.61% 31.69% 35.63% 57.32% 22.01% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 Gross Profit 985.12 805.09 611.33 450.75 286.51 234.83 GP Margin 100.00% 100% 100% 100% 100% 100% Total Expenditure 746.59 611.94 437.99 335.60 224.70 188.16 Power & Fuel Cost - 1.21 1.06 0.81 0.67 0.88 % Of Sales - 0.15% 0.17% 0.18% 0.23% 0.37% Employee Cost - 92.85 83.29 69.27 55.51 48.92 % Of Sales - 11.53% 13.62% 15.37% 19.37% 20.83% Manufacturing Exp. - 441.67 333.42 250.81 156.49 123.76 % Of Sales - 54.86% 54.54% 55.64% 54.62% 52.70% General & Admin Exp. - 73.79 18.65 13.34 8.31 10.02 % Of Sales - 9.17% 3.05% 2.96% 2.90% 4.27% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% Miscellaneous Exp. - 3.64 2.65 2.18 4.38 5.46 % Of Sales - 0.45% 0.43% 0.48% 1.53% 2.33% EBITDA 238.54 193.15 173.34 115.15 61.81 46.67 EBITDA Margin 24.21% 23.99% 28.35% 25.55% 21.57% 19.87% Other Income 25.54 19.61 9.59 7.93 8.49 1.39 Interest 2.20 2.09 2.07 2.59 1.66 2.68 Depreciation 25.74 24.82 24.03 13.39 8.12 7.95 PBT 236.14 185.84 156.82 107.11 60.52 37.43 Tax 60.15 47.09 40.13 26.77 15.23 9.58 Tax Rate 25.47% 25.34% 25.59% 24.99% 25.17% 25.59% PAT 175.99 138.75 116.69 80.34 45.30 27.85 PAT before Minority Interest 175.99 138.75 116.69 80.34 45.30 27.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.87% 17.23% 19.09% 17.82% 15.81% 11.86% PAT Growth 37.28% 18.90% 45.25% 77.35% 62.66% EPS 42.51 33.51 28.19 19.41 10.94 6.73

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 377.56 274.27 196.60 138.35 107.37 Share Capital 20.70 20.70 20.70 1.04 1.04 Total Reserves 356.86 253.57 175.89 137.31 106.33 Non-Current Liabilities 29.06 23.00 15.61 10.51 9.58 Secured Loans 0.00 0.00 0.00 0.00 0.15 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 5.84 4.88 4.33 4.30 3.59 Current Liabilities 213.55 128.58 59.28 50.48 26.86 Trade Payables 185.42 109.06 44.76 30.07 19.83 Other Current Liabilities 26.67 18.35 14.52 9.70 7.03 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.46 1.18 0.00 10.71 0.00 Total Liabilities 620.17 425.85 271.49 199.34 143.81 Net Block 147.58 158.79 169.20 22.84 23.60 Gross Block 200.06 189.01 186.30 28.24 29.88 Accumulated Depreciation 52.49 30.22 17.11 5.40 6.29 Non Current Assets 295.15 243.79 192.66 62.98 51.79 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 Non Current Investment 147.21 85.00 23.40 40.15 27.94 Long Term Loans & Adv. 0.33 0.00 0.00 0.00 0.25 Other Non Current Assets 0.04 0.00 0.07 0.00 0.00 Current Assets 325.03 182.07 78.83 136.35 92.02 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 13.36 7.66 10.40 12.71 3.96 Sundry Debtors 126.03 86.36 43.36 30.25 19.65 Cash & Bank 128.23 63.54 11.01 74.13 64.84 Other Current Assets 57.40 10.32 7.55 4.61 3.57 Short Term Loans & Adv. 48.94 14.19 6.51 14.65 2.84 Net Current Assets 111.47 53.48 19.55 85.87 65.16 Total Assets 620.18 425.86 271.49 199.33 143.81

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 481.35 349.98 237.61 157.64 112.52 Share Capital 20.70 20.70 20.70 1.04 1.04 Total Reserves 460.65 329.27 216.91 156.61 111.48 Non-Current Liabilities 35.34 28.20 18.61 12.15 14.20 Secured Loans 0.00 0.00 0.00 0.00 3.19 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 6.78 5.41 5.02 5.73 4.72 Current Liabilities 239.88 140.85 142.37 111.56 66.22 Trade Payables 204.81 116.52 120.56 93.94 52.02 Other Current Liabilities 33.60 20.59 21.69 13.78 9.42 Short Term Borrowings 0.00 0.00 0.01 2.61 4.50 Short Term Provisions 1.48 3.75 0.11 1.24 0.27 Total Liabilities 756.57 519.03 398.59 281.35 192.94 Net Block 153.21 164.14 174.43 26.41 27.47 Gross Block 208.97 195.67 194.28 32.98 35.39 Accumulated Depreciation 55.76 31.53 19.85 6.57 7.92 Non Current Assets 403.45 307.12 213.76 47.05 34.29 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 Non Current Investment 245.97 142.94 39.22 20.59 6.20 Long Term Loans & Adv. 4.22 0.04 0.05 0.05 0.62 Other Non Current Assets 0.04 0.00 0.07 0.00 0.00 Current Assets 353.13 211.91 184.83 234.31 158.65 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 13.36 7.66 10.40 13.12 3.96 Sundry Debtors 141.61 103.26 93.75 68.31 39.47 Cash & Bank 132.05 70.24 57.48 139.21 97.03 Other Current Assets 66.11 15.08 14.08 5.99 18.18 Short Term Loans & Adv. 25.66 15.67 9.13 7.68 16.54 Net Current Assets 113.25 71.06 42.46 122.75 92.43 Total Assets 756.58 519.03 398.59 281.36 192.94

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 114.90 92.46 72.59 20.02 25.55 PBT 147.79 106.93 78.20 41.94 29.61 Adjustment 12.29 19.03 7.56 -0.42 5.99 Changes in Working Capital -10.66 -12.91 4.63 -11.86 -1.21 Cash after chg. in Working capital 149.42 113.05 90.39 29.66 34.39 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -34.52 -20.59 -17.80 -9.65 -8.84 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -103.28 -84.61 -129.43 -6.05 -2.89 Net Fixed Assets -11.05 -2.71 -158.06 1.64 Net Investments -62.21 -61.60 16.75 -12.21 Others -30.02 -20.30 11.88 4.52 Cash from Financing Activity -12.23 -10.05 -6.21 -4.78 -4.27 Net Cash Inflow / Outflow -0.61 -2.21 -63.05 9.19 18.39 Opening Cash & Equivalents 15.10 17.30 73.86 64.67 46.28 Closing Cash & Equivalent 14.49 15.10 10.81 73.86 64.67

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 149.60 120.27 93.01 57.72 50.28 PBT 185.84 156.82 107.11 60.52 37.43 Adjustment 8.68 18.32 8.48 0.53 8.43 Changes in Working Capital 5.57 -24.27 2.70 11.37 15.18 Cash after chg. in Working capital 200.09 150.87 118.29 72.43 61.04 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -50.50 -30.60 -25.28 -14.70 -10.77 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -139.10 -105.70 -163.25 -27.67 -4.76 Net Fixed Assets -11.05 -2.71 -158.06 1.64 Net Investments -62.21 -61.60 16.75 -12.21 Others -65.84 -41.39 -21.94 -17.10 Cash from Financing Activity -14.00 -11.59 -10.37 -11.36 -22.07 Net Cash Inflow / Outflow -3.50 2.98 -80.61 18.69 23.44 Opening Cash & Equivalents 21.70 18.72 99.33 80.64 54.22 Closing Cash & Equivalent 18.20 21.70 18.72 99.33 80.64

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 91.18 66.24 47.48 33.46 1038.77 ROA 21.13% 22.84% 24.92% 18.19% 17.00% ROE 33.90% 33.82% 35.03% 25.40% 22.57% ROCE 45.86% 46.14% 47.87% 34.77% 31.28% Fixed Asset Turnover 3.57 2.88 3.64 8.27 7.26 Receivable days 55.86 43.78 34.38 37.88 36.11 Inventory Days 5.53 6.09 10.79 12.66 4.88 Payable days 0.00 0.00 0.00 0.00 44.21 Cash Conversion Cycle 61.39 49.87 45.17 50.53 -3.21 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 Interest Cover 88.70 63.64 40.78 53.63 40.97

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 116.25 84.52 57.39 38.13 1088.16 ROA 21.75% 25.43% 23.63% 19.10% 14.49% ROE 33.38% 39.72% 40.65% 33.53% 28.48% ROCE 45.21% 54.08% 55.14% 44.34% 35.49% Fixed Asset Turnover 3.98 3.14 3.97 8.38 6.26 Receivable days 55.51 58.82 65.62 68.66 90.98 Inventory Days 4.77 5.39 9.52 10.88 4.24 Payable days 0.00 0.00 0.00 0.00 121.91 Cash Conversion Cycle 60.27 64.21 75.14 79.54 -26.68 Total Debt/Equity 0.00 0.00 0.00 0.02 0.07 Interest Cover 89.83 76.74 42.36 37.55 14.97

Top Investors:

zulia investments pte. ltd.

dsp small cap fund

kotak emerging equity scheme

hsbc small cap fund

shirish govindbhai patel

canara robeco mutual fund a/c canara robeco small cap fund

tata aia life insurance co ltd unit linked multi cap fund

nippon life india trustee ltd-a/c nippon india growth fund

Annual Reports:

News Update:

Prudent Corporate - Quarterly Results
30th Oct 2024, 15:51 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