Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Automobiles - Dealers & Distributors

Rating :
N/A

BSE: 544144 | NSE: PVSL

252.16
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  251.80
  •  253.05
  •  250.01
  •  253.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44232
  •  111.49
  •  296.55
  •  166.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,207.52
  • 46.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,591.56
  • 0.29%
  • 2.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.18%
  • 0.37%
  • 10.41%
  • FII
  • DII
  • Others
  • 14.52%
  • 10.65%
  • 2.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.24
  • 12.10
  • 17.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.95
  • 19.15
  • 9.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.35
  • 43.53
  • 31.22

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
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
1,291.45
1,206.03
7.08%
1,363.71
1,304.88
4.51%
1,416.82
1,217.53
16.37%
0.00
0.00
0
Expenses
1,246.47
1,156.35
7.79%
1,301.02
1,252.33
3.89%
1,355.70
1,168.06
16.06%
0.00
0.00
0
EBITDA
44.98
49.68
-9.46%
62.70
52.54
19.34%
61.12
49.47
23.55%
0.00
0.00
0
EBIDTM
3.48%
4.12%
4.60%
4.03%
4.31%
4.06%
0.00%
0.00%
Other Income
6.99
4.09
70.90%
8.30
6.17
34.52%
9.65
2.82
242.20%
0.00
0.00
0
Interest
19.96
21.07
-5.27%
22.91
19.60
16.89%
27.50
17.47
57.41%
0.00
0.00
0
Depreciation
23.72
21.71
9.26%
24.22
21.01
15.28%
23.29
18.89
23.29%
0.00
0.00
0
PBT
8.29
12.59
-34.15%
23.86
18.10
31.82%
19.98
15.94
25.35%
0.00
0.00
0
Tax
2.84
4.84
-41.32%
3.75
3.77
-0.53%
4.05
5.33
-24.02%
0.00
0.00
0
PAT
5.45
7.76
-29.77%
20.11
14.33
40.33%
15.92
10.60
50.19%
0.00
0.00
0
PATM
0.42%
0.64%
1.47%
1.10%
1.12%
0.87%
0.00%
0.00%
EPS
0.77
0.25
208.00%
2.82
0.46
513.04%
2.54
1.69
50.30%
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Net Sales
-
5,615.53
4,875.00
3,465.88
2,893.53
3,171.62
3,240.15
2,790.95
Net Sales Growth
-
15.19%
40.66%
19.78%
-8.77%
-2.12%
16.09%
 
Cost Of Goods Sold
-
4,758.28
4,142.60
2,916.77
2,433.02
2,681.42
2,832.93
2,435.15
Gross Profit
-
857.25
732.40
549.11
460.50
490.20
407.22
355.80
GP Margin
-
15.27%
15.02%
15.84%
15.91%
15.46%
12.57%
12.75%
Total Expenditure
-
5,356.89
4,654.42
3,302.61
2,741.78
3,063.93
3,173.29
2,726.73
Power & Fuel Cost
-
18.30
15.19
10.91
9.20
11.92
8.26
7.57
% Of Sales
-
0.33%
0.31%
0.31%
0.32%
0.38%
0.25%
0.27%
Employee Cost
-
366.46
308.21
242.01
203.51
238.57
142.31
127.80
% Of Sales
-
6.53%
6.32%
6.98%
7.03%
7.52%
4.39%
4.58%
Manufacturing Exp.
-
69.41
63.18
45.92
31.43
21.83
19.21
17.70
% Of Sales
-
1.24%
1.30%
1.32%
1.09%
0.69%
0.59%
0.63%
General & Admin Exp.
-
107.80
90.24
64.89
42.66
84.10
78.04
63.13
% Of Sales
-
1.92%
1.85%
1.87%
1.47%
2.65%
2.41%
2.26%
Selling & Distn. Exp.
-
33.72
28.03
18.79
16.36
18.43
83.38
64.93
% Of Sales
-
0.60%
0.57%
0.54%
0.57%
0.58%
2.57%
2.33%
Miscellaneous Exp.
-
2.92
6.99
3.31
5.59
7.66
9.18
10.45
% Of Sales
-
0.05%
0.14%
0.10%
0.19%
0.24%
0.28%
0.37%
EBITDA
-
258.64
220.58
163.27
151.75
107.69
66.86
64.22
EBITDA Margin
-
4.61%
4.52%
4.71%
5.24%
3.40%
2.06%
2.30%
Other Income
-
31.15
17.63
18.32
25.73
8.83
5.93
6.85
Interest
-
101.75
73.89
63.78
57.73
73.56
49.41
45.00
Depreciation
-
91.93
79.44
69.26
72.49
61.09
14.87
11.64
PBT
-
96.11
84.87
48.55
47.25
-18.13
8.50
14.43
Tax
-
21.64
20.79
14.88
14.80
-4.49
2.84
3.72
Tax Rate
-
22.14%
24.50%
30.65%
31.32%
-56.13%
33.41%
25.78%
PAT
-
76.08
64.07
33.67
32.45
12.49
5.66
9.33
PAT before Minority Interest
-
76.08
64.07
33.67
32.45
12.49
5.66
10.71
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
-1.38
PAT Margin
-
1.35%
1.31%
0.97%
1.12%
0.39%
0.17%
0.33%
PAT Growth
-
18.75%
90.29%
3.76%
159.81%
120.67%
-39.34%
 
EPS
-
10.69
9.00
4.73
4.56
1.75
0.79
1.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
653.16
343.04
279.89
246.00
212.77
Share Capital
14.24
12.54
12.54
12.54
12.54
Total Reserves
638.92
330.50
267.34
233.46
200.23
Non-Current Liabilities
471.89
481.00
445.39
363.53
311.58
Secured Loans
9.05
87.05
86.03
89.33
47.30
Unsecured Loans
4.34
4.08
2.03
0.00
0.00
Long Term Provisions
6.08
6.19
6.38
5.03
5.67
Current Liabilities
812.88
663.61
522.24
491.62
584.07
Trade Payables
154.27
90.77
86.83
66.34
134.13
Other Current Liabilities
235.00
191.24
179.28
185.15
170.26
Short Term Borrowings
419.95
377.10
253.42
236.16
276.66
Short Term Provisions
3.66
4.50
2.71
3.96
3.03
Total Liabilities
1,937.93
1,487.65
1,247.52
1,101.15
1,108.42
Net Block
733.49
671.30
564.48
463.53
471.59
Gross Block
968.72
814.66
692.22
574.20
584.87
Accumulated Depreciation
235.23
143.37
127.73
110.67
113.28
Non Current Assets
841.73
752.04
640.42
534.61
569.56
Capital Work in Progress
14.68
7.97
12.33
17.31
29.37
Non Current Investment
11.25
5.77
4.43
4.92
2.18
Long Term Loans & Adv.
68.16
53.06
44.99
39.83
59.82
Other Non Current Assets
14.14
13.94
14.19
9.02
6.60
Current Assets
1,096.19
734.08
605.56
566.54
538.87
Current Investments
17.02
0.22
1.59
0.00
9.00
Inventories
592.87
434.95
362.04
311.68
287.33
Sundry Debtors
296.92
223.78
176.60
160.73
108.89
Cash & Bank
60.59
28.16
20.35
59.40
42.28
Other Current Assets
128.79
9.30
8.92
6.10
91.37
Short Term Loans & Adv.
100.77
37.66
36.06
28.63
83.73
Net Current Assets
283.32
70.47
83.32
74.92
-45.20
Total Assets
1,937.92
1,486.12
1,245.98
1,101.15
1,108.43

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
79.93
108.89
69.69
95.18
339.30
PBT
96.11
84.87
48.55
47.25
-18.13
Adjustment
161.14
143.69
116.79
107.95
127.60
Changes in Working Capital
-147.54
-94.34
-80.51
-60.48
238.19
Cash after chg. in Working capital
109.72
134.22
84.83
94.73
347.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.79
-25.32
-15.13
0.46
-8.37
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
-88.19
-79.62
-41.38
-6.65
-27.57
Net Fixed Assets
-88.90
-1.60
-82.10
-14.07
Net Investments
-18.27
-30.25
-0.34
7.99
Others
18.98
-47.77
41.06
-0.57
Cash from Financing Activity
39.39
-23.84
-65.25
-70.69
-299.00
Net Cash Inflow / Outflow
31.13
5.43
-36.95
17.85
12.73
Opening Cash & Equivalents
23.82
18.40
55.34
37.49
24.77
Closing Cash & Equivalent
54.95
23.82
18.40
55.34
37.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
91.74
54.69
44.62
196.11
169.62
ROA
4.44%
4.69%
2.87%
2.94%
1.18%
ROE
15.27%
20.57%
12.80%
14.15%
5.67%
ROCE
20.50%
21.17%
17.96%
18.09%
12.10%
Fixed Asset Turnover
6.51
6.73
5.68
5.13
7.41
Receivable days
16.37
14.42
17.12
16.55
21.53
Inventory Days
32.32
28.70
34.20
36.76
37.12
Payable days
9.40
7.82
9.58
15.04
12.84
Cash Conversion Cycle
39.29
35.29
41.74
38.27
45.82
Total Debt/Equity
0.68
1.47
1.33
1.44
1.64
Interest Cover
1.96
2.15
1.76
1.82
1.11

News Update:


  • Popular Vehicles’ arm inaugurates new service workshop in Maharashtra
    27th Aug 2024, 16:25 PM

    This new service workshop exclusively offering 4 bays for servicing Bharat Benz vehicles in North of Beed in the state of Maharashtra

    Read More
  • Popular Vehicles & Services - Quarterly Results
    13th Aug 2024, 18:27 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.