Nifty
Sensex
:
:
10739.40
35648.89
57.20 (0.54%)
191.73 (0.54%)

Lubricants

Rating :
61/99

BSE: 524820 | NSE: PANAMAPET

138.55
1.05 (0.76%)
19-Nov-2018 | 2:24PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  138.05
  •  141.00
  •  135.00
  •  137.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12773
  •  17.70
  •  265.00
  •  102.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 831.79
  • 15.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 842.67
  • 0.87%
  • 2.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.74%
  • 1.82%
  • 22.11%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 7.17%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.28
  • 15.87
  • 20.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.07
  • 28.59
  • 17.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.62
  • 27.07
  • 34.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.89
  • 12.44
  • 14.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.53
  • 2.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.90
  • 7.49
  • 8.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
286.37
314.16
-8.85%
309.96
295.86
4.77%
376.54
239.60
57.15%
359.26
255.87
40.41%
Expenses
263.47
288.16
-8.57%
290.65
269.39
7.89%
351.96
222.73
58.02%
333.40
235.42
41.62%
EBITDA
22.89
26.00
-11.96%
19.31
26.47
-27.05%
24.57
16.87
45.64%
25.86
20.45
26.45%
EBIDTM
7.99%
8.28%
6.23%
8.95%
6.53%
7.04%
7.20%
7.99%
Other Income
0.82
0.35
134.29%
0.40
0.49
-18.37%
0.66
5.12
-87.11%
4.80
0.54
788.89%
Interest
7.15
3.07
132.90%
4.10
3.29
24.62%
3.06
1.96
56.12%
4.34
2.27
91.19%
Depreciation
1.54
1.33
15.79%
1.44
1.31
9.92%
1.37
1.19
15.13%
1.29
1.27
1.57%
PBT
15.03
21.95
-31.53%
14.17
22.36
-36.63%
20.82
18.84
10.51%
25.03
17.46
43.36%
Tax
4.26
6.95
-38.71%
3.75
7.82
-52.05%
6.46
5.60
15.36%
7.95
5.90
34.75%
PAT
10.77
15.00
-28.20%
10.42
14.54
-28.34%
14.35
13.24
8.38%
17.08
11.55
47.88%
PATM
3.76%
4.78%
3.36%
4.91%
3.81%
5.53%
4.75%
4.52%
EPS
1.78
2.48
-28.23%
1.72
2.40
-28.33%
2.37
1.46
62.33%
2.82
1.91
47.64%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,332.13
1,326.29
833.50
751.72
805.31
635.02
634.75
584.22
Net Sales Growth
20.50%
59.12%
10.88%
-6.65%
26.82%
0.04%
8.65%
 
Cost Of Goods Sold
1,131.71
1,122.53
686.32
629.23
711.07
555.61
568.99
504.59
Gross Profit
200.42
203.75
147.18
122.49
94.24
79.41
65.76
79.63
GP Margin
15.05%
15.36%
17.66%
16.29%
11.70%
12.51%
10.36%
13.63%
Total Expenditure
1,239.48
1,218.65
758.52
703.99
773.45
604.40
614.48
540.64
Power & Fuel Cost
-
1.00
0.88
0.70
0.59
0.59
0.68
0.74
% Of Sales
-
0.08%
0.11%
0.09%
0.07%
0.09%
0.11%
0.13%
Employee Cost
-
7.73
7.06
5.54
4.11
3.60
3.19
3.19
% Of Sales
-
0.58%
0.85%
0.74%
0.51%
0.57%
0.50%
0.55%
Manufacturing Exp.
-
23.17
19.25
21.73
20.12
12.06
10.47
8.02
% Of Sales
-
1.75%
2.31%
2.89%
2.50%
1.90%
1.65%
1.37%
General & Admin Exp.
-
8.87
6.54
7.15
6.20
4.65
4.61
4.54
% Of Sales
-
0.67%
0.78%
0.95%
0.77%
0.73%
0.73%
0.78%
Selling & Distn. Exp.
-
48.61
29.91
28.65
26.37
18.33
18.26
16.02
% Of Sales
-
3.67%
3.59%
3.81%
3.27%
2.89%
2.88%
2.74%
Miscellaneous Exp.
-
6.73
8.56
11.00
4.99
9.55
8.29
3.55
% Of Sales
-
0.51%
1.03%
1.46%
0.62%
1.50%
1.31%
0.61%
EBITDA
92.63
107.64
74.98
47.73
31.86
30.62
20.27
43.58
EBITDA Margin
6.95%
8.12%
9.00%
6.35%
3.96%
4.82%
3.19%
7.46%
Other Income
6.68
1.56
4.13
1.84
1.13
1.21
3.36
4.71
Interest
18.65
13.76
8.58
8.33
8.01
5.89
8.46
7.90
Depreciation
5.64
5.29
4.87
4.59
3.42
2.50
2.23
1.07
PBT
75.05
90.15
65.66
36.65
21.56
23.44
12.94
39.33
Tax
22.42
29.18
21.86
11.50
3.85
5.04
1.06
8.69
Tax Rate
29.87%
32.37%
33.29%
31.38%
17.86%
21.50%
8.19%
22.10%
PAT
52.62
60.97
43.80
25.15
17.71
18.40
11.88
30.63
PAT before Minority Interest
52.62
60.97
43.80
25.15
17.71
18.40
11.88
30.63
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.95%
4.60%
5.25%
3.35%
2.20%
2.90%
1.87%
5.24%
PAT Growth
-3.15%
39.20%
74.16%
42.01%
-3.75%
54.88%
-61.21%
 
Unadjusted EPS
8.69
10.08
7.24
6.24
4.39
4.38
13.78
38.87

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
371.52
312.78
272.39
249.09
238.96
232.09
224.27
Share Capital
12.10
8.07
8.07
8.07
8.07
8.61
8.62
Total Reserves
359.42
304.72
264.33
241.02
230.89
223.48
215.65
Non-Current Liabilities
8.04
6.79
3.85
2.98
2.51
2.21
0.55
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.57
0.16
0.00
0.00
0.00
0.00
0.00
Current Liabilities
658.15
380.94
232.28
256.26
234.45
187.82
266.81
Trade Payables
532.52
307.65
150.93
188.85
190.20
160.77
248.20
Other Current Liabilities
17.90
6.44
3.17
4.97
4.56
1.06
6.08
Short Term Borrowings
45.13
32.58
57.43
41.75
16.78
21.90
10.49
Short Term Provisions
62.60
34.27
20.75
20.69
22.91
4.09
2.04
Total Liabilities
1,037.71
700.51
508.52
508.33
475.92
422.12
491.63
Net Block
128.29
125.32
122.60
118.95
76.62
72.97
57.77
Gross Block
159.09
151.66
144.46
136.32
90.17
84.19
66.76
Accumulated Depreciation
30.80
26.35
21.86
17.37
13.55
11.22
8.98
Non Current Assets
159.99
146.86
134.53
125.79
116.83
82.22
72.20
Capital Work in Progress
14.40
4.29
0.20
0.00
39.67
5.63
3.45
Non Current Investment
5.39
1.02
2.45
0.03
0.03
0.03
0.03
Long Term Loans & Adv.
11.76
16.23
9.28
6.80
0.32
2.49
10.07
Other Non Current Assets
0.16
0.00
0.00
0.00
0.19
1.10
0.88
Current Assets
877.72
553.65
374.00
382.54
359.09
339.89
419.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
445.03
302.19
164.77
167.24
130.99
127.86
148.28
Sundry Debtors
280.24
182.67
153.50
173.94
166.51
119.03
103.89
Cash & Bank
34.25
22.80
15.27
12.05
24.53
54.51
154.49
Other Current Assets
118.21
0.14
1.13
1.48
37.05
38.48
12.78
Short Term Loans & Adv.
117.88
45.85
39.33
27.83
35.50
18.06
10.49
Net Current Assets
219.57
172.71
141.72
126.28
124.64
152.07
152.63
Total Assets
1,037.71
700.51
508.53
508.33
475.92
422.11
491.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
33.87
58.56
18.31
-11.73
29.91
-83.96
79.62
PBT
90.15
65.66
36.65
21.56
23.44
12.94
39.33
Adjustment
25.84
9.90
13.27
15.78
6.27
23.52
-6.69
Changes in Working Capital
-52.09
2.39
-22.97
-45.23
2.84
-117.74
56.88
Cash after chg. in Working capital
63.90
77.94
26.96
-7.88
32.55
-81.27
89.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.03
-19.38
-8.65
-3.85
-2.64
-2.69
-9.89
Other Direct Exp. Paid
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
Cash From Investing Activity
-14.38
-20.85
-11.98
-13.59
-35.11
9.29
-21.82
Net Fixed Assets
-14.96
-9.10
-6.10
-3.02
-5.98
-13.98
Net Investments
-4.37
1.43
-2.42
0.00
-24.82
-27.04
Others
4.95
-13.18
-3.46
-10.57
-4.31
50.31
Cash from Financing Activity
-6.14
-36.04
-2.13
11.29
-22.77
0.78
48.99
Net Cash Inflow / Outflow
13.36
1.67
4.19
-14.03
-27.98
-73.89
106.79
Opening Cash & Equivalents
13.34
11.68
7.82
21.53
50.51
133.43
16.78
Closing Cash & Equivalent
26.95
13.34
11.68
7.82
21.53
50.51
133.43

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
61.42
51.71
45.03
41.18
39.50
35.95
34.69
ROA
7.02%
7.25%
4.95%
3.60%
4.10%
2.60%
6.23%
ROE
17.82%
14.97%
9.65%
7.26%
7.81%
5.21%
13.66%
ROCE
27.27%
21.99%
14.49%
10.82%
11.51%
8.76%
20.12%
Fixed Asset Turnover
8.66
6.07
5.76
7.66
7.90
9.19
9.44
Receivable days
62.77
68.22
73.89
71.63
75.62
58.65
60.18
Inventory Days
101.33
94.76
74.93
62.75
68.55
72.65
85.89
Payable days
128.85
104.20
87.67
88.99
107.10
123.62
169.94
Cash Conversion Cycle
35.25
58.77
61.15
45.40
37.07
7.68
-23.86
Total Debt/Equity
0.12
0.10
0.21
0.17
0.07
0.09
0.05
Interest Cover
7.55
8.65
5.40
3.69
4.98
2.53
5.98

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.