Nifty

:

22147.90

Sensex

:

72943.68

-124.60 (-0.56%)
-456.10 (-0.62%)

Login

Nifty
Sensex

:
:

22147.90
72943.68

-124.60 (-0.56%)
-456.10 (-0.62%)

Panasonic Carbon India Company Ltd.

Electrodes & Welding Equipment

Rating :

58/99

BSE: 508941 | NSE: PANCARBON

Watchlist

NSE BSE

509.60

16-Apr-2024

Open
High
Low
Previous Close

487.95
524.85
480.00
489.10

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

235
70.88
548.00
330.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

244.61
15.29
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

242.62
2.35%
1.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.69
2.06
0.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.15
-0.85
-10.17

PAT CAGR (%)

10 Years
5 Years
3 Years

6.48
0.85
-12.11

P:E (Median)

8 Years
5 Years
3 Years

13.51
12.29
13.18

P:BV (Average)

8 Years
5 Years
3 Years

1.55
1.55
1.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.87
6.35
8.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 13.02 13.46 -3.27% 13.20 14.32 -7.82% 12.61 14.30 -11.82% 8.04 12.57 -36.04%
Expenses 8.90 10.30 -13.59% 9.54 10.91 -12.56% 8.80 11.19 -21.36% 6.88 8.93 -22.96%
EBITDA 4.11 3.15 30.48% 3.66 3.41 7.33% 3.80 3.11 22.19% 1.16 3.64 -68.13%
EBIDTM 31.60% 23.41% 27.75% 23.80% 30.17% 21.73% 14.44% 28.96%
Other Income 2.57 1.84 39.67% 2.57 1.77 45.20% 2.52 1.82 38.46% 2.01 1.21 66.12%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.18 0.20 -10.00% 0.18 0.20 -10.00% 0.17 0.20 -15.00% 0.17 0.25 -32.00%
PBT 6.50 4.79 35.70% 6.05 4.98 21.49% 6.16 4.72 30.51% 3.00 4.60 -34.78%
Tax 1.69 1.23 37.40% 1.53 1.27 20.47% 1.56 1.23 26.83% 0.94 1.01 -6.93%
PAT 4.81 3.56 35.11% 4.52 3.71 21.83% 4.60 3.49 31.81% 2.06 3.59 -42.62%
PATM 36.96% 26.47% 34.26% 25.89% 36.53% 24.43% 25.64% 28.54%
EPS 10.02 7.42 35.04% 9.42 7.72 22.02% 9.59 7.28 31.73% 4.30 7.48 -42.51%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 46.87 50.12 49.97 48.91 45.00 45.27 43.82 48.86 49.02 41.32 34.89 Net Sales Growth -14.24% 0.30% 2.17% 8.69% -0.60% 3.31% -10.32% -0.33% 18.64% 18.43% Cost Of Goods Sold 14.48 18.99 15.97 11.69 11.55 14.67 12.90 12.80 14.83 13.85 12.02 Gross Profit 32.39 31.13 34.00 37.22 33.46 30.60 30.92 36.06 34.18 27.47 22.87 GP Margin 69.10% 62.11% 68.04% 76.10% 74.36% 67.59% 70.56% 73.80% 69.73% 66.48% 65.55% Total Expenditure 34.12 39.29 35.20 30.39 29.61 33.97 31.58 31.30 33.57 32.23 29.46 Power & Fuel Cost - 5.07 4.29 4.16 4.23 4.37 4.07 3.82 4.06 4.94 5.70 % Of Sales - 10.12% 8.59% 8.51% 9.40% 9.65% 9.29% 7.82% 8.28% 11.96% 16.34% Employee Cost - 8.82 8.74 8.35 8.19 7.89 7.59 7.12 6.77 6.66 5.98 % Of Sales - 17.60% 17.49% 17.07% 18.20% 17.43% 17.32% 14.57% 13.81% 16.12% 17.14% Manufacturing Exp. - 4.35 4.06 4.18 3.77 4.70 4.84 5.36 5.94 5.08 4.50 % Of Sales - 8.68% 8.12% 8.55% 8.38% 10.38% 11.05% 10.97% 12.12% 12.29% 12.90% General & Admin Exp. - 1.36 1.35 1.16 1.09 1.48 1.24 1.24 1.22 1.09 0.91 % Of Sales - 2.71% 2.70% 2.37% 2.42% 3.27% 2.83% 2.54% 2.49% 2.64% 2.61% Selling & Distn. Exp. - 0.15 0.28 0.25 0.27 0.31 0.36 0.42 0.42 0.40 0.35 % Of Sales - 0.30% 0.56% 0.51% 0.60% 0.68% 0.82% 0.86% 0.86% 0.97% 1.00% Miscellaneous Exp. - 0.55 0.53 0.59 0.52 0.55 0.57 0.54 0.33 0.20 0.35 % Of Sales - 1.10% 1.06% 1.21% 1.16% 1.21% 1.30% 1.11% 0.67% 0.48% 0.06% EBITDA 12.73 10.83 14.77 18.52 15.39 11.30 12.24 17.56 15.45 9.09 5.43 EBITDA Margin 27.16% 21.61% 29.56% 37.87% 34.20% 24.96% 27.93% 35.94% 31.52% 22.00% 15.56% Other Income 9.67 7.44 6.69 7.92 8.47 7.55 6.62 6.08 5.90 5.61 5.37 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.05 0.04 Depreciation 0.70 0.77 1.00 1.05 1.24 1.33 1.33 0.50 0.45 0.65 0.38 PBT 21.71 17.50 20.46 25.40 22.63 17.52 17.53 23.16 20.85 14.01 10.38 Tax 5.72 4.67 5.11 6.50 5.67 5.22 5.22 8.44 7.39 4.87 3.53 Tax Rate 26.35% 26.69% 24.98% 25.59% 25.06% 29.79% 29.78% 34.41% 35.44% 34.76% 34.01% PAT 15.99 12.83 15.35 18.90 16.95 12.30 12.30 16.09 13.46 9.14 6.85 PAT before Minority Interest 15.99 12.83 15.35 18.90 16.95 12.30 12.30 16.09 13.46 9.14 6.85 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 34.12% 25.60% 30.72% 38.64% 37.67% 27.17% 28.07% 32.93% 27.46% 22.12% 19.63% PAT Growth 11.43% -16.42% -18.78% 11.50% 37.80% 0.00% -23.56% 19.54% 47.26% 33.43% EPS 33.31 26.73 31.98 39.38 35.31 25.63 25.63 33.52 28.04 19.04 14.27

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 144.05 136.98 127.50 113.48 102.59 96.10 89.68 73.89 66.20 61.81 Share Capital 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 Total Reserves 139.25 132.18 122.70 108.68 97.79 91.30 84.88 69.09 61.40 57.01 Non-Current Liabilities 0.62 0.58 0.72 1.06 1.33 1.70 1.46 14.65 20.52 17.14 Secured Loans 0.00 0.00 0.00 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 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.20 0.07 0.28 0.47 14.68 20.59 17.12 Current Liabilities 4.38 5.05 5.69 4.48 5.14 5.01 5.41 18.59 15.05 12.28 Trade Payables 2.13 2.62 3.27 2.24 3.41 3.52 3.78 3.10 3.70 3.57 Other Current Liabilities 1.99 1.79 1.71 1.64 1.47 1.29 1.36 2.37 1.83 1.31 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.26 0.64 0.70 0.60 0.26 0.21 0.26 13.13 9.52 7.40 Total Liabilities 149.05 142.61 133.91 119.02 109.06 102.81 96.55 107.13 101.77 91.23 Net Block 4.76 5.52 6.32 7.30 8.35 9.17 9.85 2.59 2.76 3.38 Gross Block 11.42 11.41 11.21 11.14 11.33 10.99 10.34 36.61 36.39 36.17 Accumulated Depreciation 6.65 5.88 4.88 3.84 2.98 1.82 0.50 34.02 33.63 32.79 Non Current Assets 52.35 7.82 24.45 27.23 14.33 11.83 10.78 18.02 24.09 21.22 Capital Work in Progress 0.56 0.00 0.00 0.00 0.00 0.16 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.34 0.35 0.33 0.33 0.45 0.49 0.43 15.43 21.32 17.84 Other Non Current Assets 46.69 1.95 17.79 19.59 5.52 2.00 0.50 0.00 0.00 0.00 Current Assets 96.71 134.79 109.45 91.79 94.73 90.98 85.78 89.11 77.69 70.01 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.64 2.76 2.36 2.45 2.34 3.21 2.15 2.54 2.41 2.38 Sundry Debtors 2.85 5.18 4.80 3.30 3.23 2.66 3.66 3.23 3.98 3.32 Cash & Bank 1.45 2.27 101.13 85.27 88.48 83.96 77.43 73.54 64.48 59.46 Other Current Assets 89.78 2.91 0.09 0.08 0.69 1.15 2.54 9.80 6.82 4.86 Short Term Loans & Adv. 87.05 121.67 1.08 0.69 0.47 0.42 1.00 7.19 4.87 3.45 Net Current Assets 92.32 129.74 103.77 87.31 89.60 85.97 80.37 70.52 62.63 57.73 Total Assets 149.06 142.61 133.90 119.02 109.06 102.81 96.56 107.13 101.78 91.23

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 9.48 7.89 12.07 9.65 7.92 9.09 10.46 8.45 3.70 1.76 PBT 17.50 20.46 25.40 22.63 17.52 17.53 24.52 20.85 14.01 10.38 Adjustment -6.07 -5.10 -5.84 -5.94 -5.02 -4.20 -5.33 -5.36 -4.95 -4.90 Changes in Working Capital 2.87 -2.10 -0.99 -1.26 0.70 0.65 -1.07 -0.12 -0.66 -0.24 Cash after chg. in Working capital 14.30 13.25 18.58 15.42 13.20 13.98 18.12 15.37 8.40 5.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.83 -5.36 -6.50 -5.77 -5.28 -4.89 -7.66 -6.92 -4.69 -3.49 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 -4.56 -1.54 -6.76 -4.45 -2.08 -4.23 -3.50 5.26 5.24 4.77 Net Fixed Assets -0.57 -0.20 -0.07 0.19 -0.18 -0.81 26.27 -0.22 -0.22 0.26 Net Investments 0.00 0.00 0.00 0.00 0.01 -0.01 0.00 0.00 0.00 0.00 Others -3.99 -1.34 -6.69 -4.64 -1.91 -3.41 -29.77 5.48 5.46 4.51 Cash from Financing Activity -5.75 -5.71 -4.81 -5.79 -5.79 -5.77 -5.77 -4.62 -3.93 -3.93 Net Cash Inflow / Outflow -0.84 0.64 0.50 -0.59 0.05 -0.91 1.19 9.08 5.01 2.59 Opening Cash & Equivalents 1.91 1.27 0.77 1.36 1.31 2.23 1.03 64.15 59.14 56.55 Closing Cash & Equivalent 1.08 1.91 1.27 0.77 1.36 1.31 2.23 73.23 64.15 59.14

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 300.11 285.38 265.61 236.42 213.74 200.22 186.84 153.94 137.93 128.77 ROA 8.80% 11.10% 14.94% 14.87% 11.61% 12.34% 15.80% 12.89% 9.47% 7.79% ROE 9.13% 11.61% 15.69% 15.69% 12.38% 13.25% 19.67% 19.22% 14.28% 11.34% ROCE 12.45% 15.47% 21.08% 20.94% 17.63% 18.87% 29.99% 29.84% 21.96% 17.25% Fixed Asset Turnover 4.39 4.42 4.38 4.01 4.06 4.17 2.17 1.40 1.19 1.02 Receivable days 29.24 36.45 30.20 26.46 23.73 25.92 24.74 25.68 30.90 31.34 Inventory Days 19.67 18.70 17.95 19.40 22.36 21.99 16.84 17.63 20.27 23.90 Payable days 45.63 67.40 86.05 89.25 37.68 42.46 41.37 37.84 41.91 43.57 Cash Conversion Cycle 3.29 -12.24 -37.90 -43.39 8.40 5.45 0.21 5.47 9.26 11.67 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 394.07 307.05 296.94

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Panasonic Carbon - Quarterly Results
14th Feb 2024, 13:10 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