Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Vishnu Prakash R Punglia Ltd.

Engineering - Construction

Rating :

N/A

BSE: 543974 | NSE: VPRPL

Watchlist

NSE BSE

310.05

20-Dec-2024

Open
High
Low
Previous Close

324.70
326.60
307.95
324.65

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

1350030
4298.09
345.75
141.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,862.09
31.40
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,347.73
N/A
5.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
23.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
19.33

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
39.67

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 10.95
P/E Ratio 26.48
Revenue 1474
EBITDA 210
Net Income 122
ROA 10.3
P/Bk Ratio 5.01
ROE 23.6
FCFF -405.49
FCFF Yield -10.73

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 334.87 296.44 12.96% 256.56 278.17 -7.77% 657.21 455.70 44.22% 242.05 280.84 -13.81%
Expenses 286.23 258.09 10.90% 222.98 245.49 -9.17% 552.32 391.34 41.14% 208.08 241.19 -13.73%
EBITDA 48.64 38.34 26.86% 33.59 32.68 2.78% 104.89 64.36 62.97% 33.97 39.65 -14.33%
EBIDTM 14.52% 12.93% 13.09% 11.75% 15.96% 14.12% 14.04% 14.12%
Other Income 1.89 1.63 15.95% 2.25 0.96 134.38% 3.49 1.49 134.23% 2.71 1.05 158.10%
Interest 15.22 8.69 75.14% 12.82 8.94 43.40% 14.60 9.75 49.74% 10.74 8.15 31.78%
Depreciation 3.63 2.51 44.62% 3.32 2.75 20.73% 3.08 2.09 47.37% 2.84 1.86 52.69%
PBT 31.68 28.77 10.11% 19.69 21.95 -10.30% 90.70 54.01 67.93% 23.10 30.69 -24.73%
Tax 7.95 7.53 5.58% 4.93 5.51 -10.53% 23.57 14.10 67.16% 5.73 8.01 -28.46%
PAT 23.73 21.25 11.67% 14.76 16.44 -10.22% 67.13 39.91 68.20% 17.37 22.69 -23.45%
PATM 7.09% 7.17% 5.75% 5.91% 10.22% 8.76% 7.18% 8.08%
EPS 1.90 1.71 11.11% 1.18 1.32 -10.61% 5.39 3.20 68.44% 1.39 1.82 -23.63%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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
Net Sales 1,490.69 1,473.87 1,168.40 785.61 Net Sales Growth 13.69% 26.14% 48.73% Cost Of Goods Sold 517.55 524.62 352.69 274.15 Gross Profit 973.14 949.25 815.71 511.46 GP Margin 65.28% 64.41% 69.81% 65.10% Total Expenditure 1,269.61 1,263.66 1,011.79 698.73 Power & Fuel Cost - 51.35 36.33 18.43 % Of Sales - 3.48% 3.11% 2.35% Employee Cost - 38.38 26.53 14.97 % Of Sales - 2.60% 2.27% 1.91% Manufacturing Exp. - 624.90 585.02 381.43 % Of Sales - 42.40% 50.07% 48.55% General & Admin Exp. - 13.95 8.83 8.90 % Of Sales - 0.95% 0.76% 1.13% Selling & Distn. Exp. - 0.32 0.47 0.11 % Of Sales - 0.02% 0.04% 0.01% Miscellaneous Exp. - 10.15 1.92 0.73 % Of Sales - 0.69% 0.16% 0.09% EBITDA 221.09 210.21 156.61 86.88 EBITDA Margin 14.83% 14.26% 13.40% 11.06% Other Income 10.34 8.78 3.06 1.77 Interest 53.38 43.30 30.26 24.09 Depreciation 12.87 11.18 6.98 4.19 PBT 165.17 164.52 122.44 60.38 Tax 42.18 42.33 31.80 15.53 Tax Rate 25.54% 25.73% 25.97% 25.72% PAT 122.99 122.19 90.64 44.85 PAT before Minority Interest 122.99 122.19 90.64 44.85 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 8.25% 8.29% 7.76% 5.71% PAT Growth 22.63% 34.81% 102.10% EPS 9.87 9.81 7.27 3.60

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 721.06 314.51 158.69 Share Capital 124.64 93.44 28.15 Total Reserves 596.42 221.06 130.54 Non-Current Liabilities 30.08 64.39 45.12 Secured Loans 24.76 59.29 38.52 Unsecured Loans 0.27 1.00 3.34 Long Term Provisions 1.58 0.91 0.98 Current Liabilities 790.69 446.59 294.00 Trade Payables 339.09 206.20 118.14 Other Current Liabilities 72.10 44.13 41.13 Short Term Borrowings 370.49 190.08 134.72 Short Term Provisions 9.01 6.17 0.03 Total Liabilities 1,541.83 825.49 497.81 Net Block 166.44 125.37 72.04 Gross Block 188.04 136.12 76.07 Accumulated Depreciation 21.60 10.76 4.03 Non Current Assets 198.59 152.39 86.68 Capital Work in Progress 5.62 5.56 0.33 Non Current Investment 0.80 0.86 0.54 Long Term Loans & Adv. 0.87 1.79 0.30 Other Non Current Assets 15.58 9.44 4.02 Current Assets 1,343.24 673.09 411.13 Current Investments 0.00 0.00 0.00 Inventories 460.14 312.55 176.81 Sundry Debtors 670.23 197.74 116.87 Cash & Bank 90.70 69.95 38.68 Other Current Assets 122.17 3.66 3.00 Short Term Loans & Adv. 121.16 89.19 75.77 Net Current Assets 552.55 226.50 117.13 Total Assets 1,541.83 825.48 497.81

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -316.24 -8.41 -3.33 PBT 164.52 122.44 60.38 Adjustment 45.44 35.07 26.97 Changes in Working Capital -490.82 -140.68 -70.53 Cash after chg. in Working capital -280.87 16.82 16.82 Interest Paid 0.00 0.00 0.00 Tax Paid -35.37 -25.23 -20.15 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -32.19 -97.85 -29.69 Net Fixed Assets -51.98 -65.28 Net Investments 0.06 -0.32 Others 19.73 -32.25 Cash from Financing Activity 386.51 108.07 41.72 Net Cash Inflow / Outflow 38.08 1.81 8.70 Opening Cash & Equivalents 15.00 13.19 4.49 Closing Cash & Equivalent 53.09 15.00 13.19

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 57.85 33.66 18.79 ROA 10.32% 13.70% 10.82% ROE 23.60% 38.31% 32.94% ROCE 24.72% 33.93% 30.19% Fixed Asset Turnover 9.09 11.01 11.84 Receivable days 107.48 49.14 50.40 Inventory Days 95.68 76.44 65.54 Payable days 189.69 167.83 141.29 Cash Conversion Cycle 13.46 -42.25 -25.35 Total Debt/Equity 0.55 0.80 1.11 Interest Cover 4.80 5.05 3.51

Top Investors:

quant mutual fund-quant small cap fund

Annual Reports:

News Update:

Vishnu Prakash R Punglia bags contract worth Rs 102.93 crore
9th Dec 2024, 15:28 PM

The company has been selected as the chosen contractor for this significant endeavor
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