Nifty
Sensex
:
:
22450.35
74041.25
82.35 (0.37%)
302.80 (0.41%)

Finance - Housing

Rating :
58/99

BSE: 540173 | NSE: PNBHOUSING

772.10
23-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  773.50
  •  778.90
  •  761.70
  •  769.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  330858
  •  2552.65
  •  913.70
  •  426.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,066.27
  • 14.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 44,941.38
  • N/A
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.13%
  • 0.64%
  • 6.00%
  • FII
  • DII
  • Others
  • 25%
  • 4.06%
  • 36.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.20
  • -3.20
  • -4.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.66
  • -9.60
  • -8.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.33
  • -2.57
  • 4.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.99
  • 11.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.95
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.44
  • 10.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,754.75
1,796.51
-2.32%
1,777.75
1,684.41
5.54%
1,707.63
1,410.70
21.05%
1,635.71
1,425.42
14.75%
Expenses
216.03
420.70
-48.65%
203.66
365.95
-44.35%
200.91
157.60
27.48%
274.54
257.35
6.68%
EBITDA
1,538.72
1,375.81
11.84%
1,574.09
1,318.46
19.39%
1,506.72
1,253.10
20.24%
1,361.17
1,168.07
16.53%
EBIDTM
87.69%
76.58%
88.54%
78.27%
88.23%
88.83%
83.22%
81.95%
Other Income
1.25
0.01
12,400.00%
1.65
-0.98
-
0.09
1.29
-93.02%
2.01
0.41
390.24%
Interest
1,086.62
996.34
9.06%
1,057.30
963.87
9.69%
1,047.50
930.26
12.60%
1,008.05
930.69
8.31%
Depreciation
13.05
12.60
3.57%
11.33
13.18
-14.04%
12.63
13.03
-3.07%
12.63
14.01
-9.85%
PBT
440.30
366.88
20.01%
507.11
340.43
48.96%
446.68
311.10
43.58%
342.50
223.78
53.05%
Tax
101.86
97.75
4.20%
124.11
77.80
59.52%
99.36
76.14
30.50%
63.22
54.24
16.56%
PAT
338.44
269.13
25.75%
383.00
262.63
45.83%
347.32
234.96
47.82%
279.28
169.54
64.73%
PATM
19.29%
14.98%
21.54%
15.59%
20.34%
16.66%
17.07%
11.89%
EPS
13.03
13.20
-1.29%
14.75
12.90
14.34%
13.38
11.54
15.94%
13.69
8.33
64.35%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
6,875.84
6,527.33
6,195.93
7,608.63
8,482.31
7,679.32
5,488.71
Net Sales Growth
8.85%
5.35%
-18.57%
-10.30%
10.46%
39.91%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
6,875.84
6,527.33
6,195.93
7,608.63
8,482.31
7,679.32
5,488.71
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
895.14
2,343.45
999.03
1,261.83
1,737.69
750.26
693.60
Power & Fuel Cost
-
8.73
7.45
7.04
0.00
0.00
0.00
% Of Sales
-
0.13%
0.12%
0.09%
0%
0%
0%
Employee Cost
-
265.96
216.61
211.29
233.06
303.88
144.14
% Of Sales
-
4.07%
3.50%
2.78%
2.75%
3.96%
2.63%
Manufacturing Exp.
-
84.94
66.69
67.91
38.18
116.62
130.30
% Of Sales
-
1.30%
1.08%
0.89%
0.45%
1.52%
2.37%
General & Admin Exp.
-
108.57
106.76
60.99
131.84
123.35
122.96
% Of Sales
-
1.66%
1.72%
0.80%
1.55%
1.61%
2.24%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1,883.98
608.97
921.64
1,334.61
206.41
296.20
% Of Sales
-
28.86%
9.83%
12.11%
15.73%
2.69%
5.40%
EBITDA
5,980.70
4,183.88
5,196.90
6,346.80
6,744.62
6,929.06
4,795.11
EBITDA Margin
86.98%
64.10%
83.88%
83.42%
79.51%
90.23%
87.36%
Other Income
5.00
1,128.43
5.31
20.16
7.71
3.90
0.63
Interest
4,199.47
3,899.96
4,064.86
5,100.92
5,875.47
5,167.20
3,537.03
Depreciation
49.64
51.44
53.39
59.01
65.85
31.37
24.13
PBT
1,736.59
1,360.91
1,083.96
1,207.03
811.01
1,734.39
1,234.58
Tax
388.55
314.91
247.48
277.13
164.77
542.87
393.43
Tax Rate
22.37%
23.14%
22.83%
22.96%
20.32%
31.30%
31.87%
PAT
1,348.04
1,046.00
836.48
929.90
646.24
1,191.52
841.15
PAT before Minority Interest
1,348.04
1,046.00
836.48
929.90
646.24
1,191.52
841.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
19.61%
16.02%
13.50%
12.22%
7.62%
15.52%
15.33%
PAT Growth
43.98%
25.05%
-10.05%
43.89%
-45.76%
41.65%
 
EPS
51.91
40.28
32.21
35.81
24.88
45.88
32.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
11,013.86
9,871.63
8,923.03
7,997.77
7,543.90
6,567.34
Share Capital
168.86
168.60
168.27
168.19
167.47
166.59
Total Reserves
10,794.79
9,647.49
8,681.47
7,762.26
7,320.32
6,373.41
Non-Current Liabilities
47,109.52
45,576.54
50,714.02
60,497.96
56,391.21
39,108.82
Secured Loans
28,382.12
28,241.91
35,354.67
45,531.59
42,854.10
28,282.37
Unsecured Loans
18,851.63
17,678.13
15,513.27
15,010.86
13,219.67
10,529.04
Long Term Provisions
17.72
17.33
18.39
16.94
24.92
16.84
Current Liabilities
8,701.23
10,242.37
11,325.52
10,148.06
19,872.89
17,730.80
Trade Payables
30.25
16.29
17.82
86.92
127.16
119.60
Other Current Liabilities
2,186.77
2,825.16
2,720.27
2,866.49
3,960.31
2,206.06
Short Term Borrowings
6,387.63
7,041.09
8,524.50
7,192.65
15,785.08
14,965.29
Short Term Provisions
96.58
359.83
62.93
2.00
0.34
439.85
Total Liabilities
66,824.61
65,690.54
70,962.57
78,643.79
83,808.00
63,406.96
Net Block
145.79
149.87
317.75
457.09
233.66
254.25
Gross Block
401.05
362.83
478.40
571.86
286.91
277.83
Accumulated Depreciation
255.26
212.96
160.65
114.77
53.25
23.58
Non Current Assets
60,335.51
57,748.62
62,928.65
69,066.93
78,839.08
58,629.87
Capital Work in Progress
3.16
3.54
2.38
4.06
5.17
9.69
Non Current Investment
2,316.92
2,234.23
1,941.84
1,953.34
4,291.01
1,183.29
Long Term Loans & Adv.
17.33
17.06
16.47
18.74
18.75
16.49
Other Non Current Assets
12.00
7.45
5.49
5.68
2.61
1.35
Current Assets
6,489.10
7,833.09
8,033.92
9,576.86
4,968.92
4,777.09
Current Investments
879.37
1,248.47
102.98
122.95
270.22
1,230.23
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
12.87
42.80
44.94
44.90
38.88
0.33
Cash & Bank
3,796.20
5,216.09
6,968.63
8,514.39
4,034.07
2,816.98
Other Current Assets
1,800.66
899.10
911.88
830.39
625.75
729.55
Short Term Loans & Adv.
403.31
426.63
5.49
64.23
120.62
503.05
Net Current Assets
-2,212.13
-2,409.28
-3,291.60
-571.20
-14,903.97
-12,953.71
Total Assets
66,824.61
65,581.71
70,962.57
78,643.79
83,808.00
63,406.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-1,865.03
6,254.26
6,611.28
8,928.50
-16,617.08
-15,663.56
PBT
1,360.91
1,083.96
1,207.03
811.01
1,734.39
1,234.58
Adjustment
4,617.63
5,033.90
5,809.89
1,272.42
13.38
290.17
Changes in Working Capital
-3,559.31
4,900.12
5,109.37
7,189.37
-17,794.23
-16,714.37
Cash after chg. in Working capital
2,419.23
11,017.98
12,126.29
9,272.80
-16,046.46
-15,189.62
Interest Paid
-3,979.92
-4,404.01
-5,219.27
0.00
0.00
0.00
Tax Paid
-304.34
-359.71
-295.74
-344.30
-570.62
-473.94
Other Direct Exp. Paid
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
Cash From Investing Activity
175.78
-1,474.99
20.55
-62.53
-53.97
-49.69
Net Fixed Assets
-37.56
114.41
95.16
-283.60
-3.84
Net Investments
284.00
-1,439.10
15.95
2,409.12
-2,044.27
Others
-70.66
-150.30
-90.56
-2,188.05
1,994.14
Cash from Financing Activity
301.47
-6,732.22
-8,177.59
-4,385.61
17,888.06
18,464.32
Net Cash Inflow / Outflow
-1,387.78
-1,952.95
-1,545.76
4,480.36
1,217.01
2,751.07
Opening Cash & Equivalents
5,015.61
6,968.56
8,514.32
4,033.96
2,816.95
65.88
Closing Cash & Equivalent
3,627.83
5,015.61
6,968.56
8,514.32
4,033.96
2,816.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
537.56
482.04
525.92
471.52
447.11
392.58
ROA
1.58%
1.22%
1.24%
0.80%
1.62%
1.33%
ROE
10.07%
8.96%
11.08%
8.38%
16.99%
12.86%
ROCE
8.25%
7.85%
8.76%
8.62%
9.88%
7.91%
Fixed Asset Turnover
17.09
17.60
14.48
19.75
39.79
19.76
Receivable days
1.56
2.58
2.15
1.80
0.93
0.02
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
115.42
99.28
145.39
Cash Conversion Cycle
1.56
2.58
2.15
-113.61
-98.35
-145.37
Total Debt/Equity
4.89
5.40
6.71
8.54
9.60
8.22
Interest Cover
1.35
1.27
1.24
1.14
1.34
1.35

News Update:


  • PNB Housing Finance expands distribution network to 300 branches across India
    8th Apr 2024, 14:30 PM

    This strategic growth marks an important milestone in its journey towards providing accessible and varied housing finance solutions to customers

    Read More
  • PNB Housing Finance - Quarterly Results
    24th Jan 2024, 15:53 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.