Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Engineering - Industrial Equipments

Rating :
58/99

BSE: 522205 | NSE: PRAJIND

109.60
0.45 (0.41%)
19-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  109.40
  •  111.30
  •  108.00
  •  109.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  539064
  •  590.81
  •  131.50
  •  72.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,985.54
  • 42.45
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,911.31
  • 1.49%
  • 2.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.23%
  • 2.83%
  • 21.90%
  • FII
  • DII
  • Others
  • 1.2%
  • 14.59%
  • 26.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.10
  • 0.66
  • -3.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.20
  • -9.51
  • -15.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.61
  • -6.28
  • -21.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.52
  • 22.57
  • 28.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 2.14
  • 2.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.84
  • 13.20
  • 15.47

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
251.03
207.87
20.76%
191.60
192.78
-0.61%
274.53
311.70
-11.92%
248.28
232.74
6.68%
Expenses
237.20
201.14
17.93%
187.33
191.82
-2.34%
247.48
273.41
-9.48%
231.53
212.14
9.14%
EBITDA
13.83
6.73
105.50%
4.27
0.96
344.79%
27.05
38.29
-29.35%
16.75
20.60
-18.69%
EBIDTM
5.51%
3.24%
2.23%
0.50%
9.85%
12.28%
6.75%
8.85%
Other Income
5.10
5.55
-8.11%
6.37
5.54
14.98%
14.12
4.02
251.24%
1.55
4.84
-67.98%
Interest
0.12
0.28
-57.14%
0.22
0.24
-8.33%
0.30
0.20
50.00%
0.32
0.41
-21.95%
Depreciation
5.95
6.14
-3.09%
5.94
5.77
2.95%
6.05
5.36
12.87%
6.13
5.45
12.48%
PBT
12.86
5.86
119.45%
4.48
0.49
814.29%
34.82
36.75
-5.25%
11.85
19.58
-39.48%
Tax
3.92
1.12
250.00%
0.99
0.08
1,137.50%
8.01
13.97
-42.66%
4.32
4.92
-12.20%
PAT
8.94
4.74
88.61%
3.49
0.41
751.22%
26.81
22.78
17.69%
7.53
14.66
-48.64%
PATM
3.56%
2.28%
1.82%
0.21%
9.77%
7.31%
3.03%
6.30%
EPS
0.49
0.27
81.48%
0.19
0.02
850.00%
1.48
1.27
16.54%
0.42
0.82
-48.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
965.44
963.62
812.09
1,078.87
995.10
932.47
949.26
957.07
691.04
734.44
954.22
Net Sales Growth
2.15%
18.66%
-24.73%
8.42%
6.72%
-1.77%
-0.82%
38.50%
-5.91%
-23.03%
 
Cost Of Goods Sold
497.93
516.32
364.24
522.24
488.86
424.47
480.32
521.97
414.35
349.73
435.57
Gross Profit
467.51
447.31
447.85
556.63
506.25
508.00
468.94
435.10
276.69
384.71
518.65
GP Margin
48.42%
46.42%
55.15%
51.59%
50.87%
54.48%
49.40%
45.46%
40.04%
52.38%
54.35%
Total Expenditure
903.54
915.61
743.41
964.77
910.34
853.33
864.32
865.01
643.65
640.92
813.38
Power & Fuel Cost
-
6.41
5.54
6.64
7.45
9.29
6.33
4.92
3.32
3.46
2.74
% Of Sales
-
0.67%
0.68%
0.62%
0.75%
1.00%
0.67%
0.51%
0.48%
0.47%
0.29%
Employee Cost
-
149.47
148.04
154.37
133.12
123.96
113.09
95.57
75.58
61.54
76.57
% Of Sales
-
15.51%
18.23%
14.31%
13.38%
13.29%
11.91%
9.99%
10.94%
8.38%
8.02%
Manufacturing Exp.
-
132.55
121.64
142.63
136.28
152.82
157.65
98.31
71.41
65.75
71.04
% Of Sales
-
13.76%
14.98%
13.22%
13.70%
16.39%
16.61%
10.27%
10.33%
8.95%
7.44%
General & Admin Exp.
-
55.20
57.71
64.31
72.19
70.31
60.90
94.81
53.09
130.22
153.32
% Of Sales
-
5.73%
7.11%
5.96%
7.25%
7.54%
6.42%
9.91%
7.68%
17.73%
16.07%
Selling & Distn. Exp.
-
9.89
7.07
26.05
19.45
27.61
14.12
22.70
7.46
10.95
11.97
% Of Sales
-
1.03%
0.87%
2.41%
1.95%
2.96%
1.49%
2.37%
1.08%
1.49%
1.25%
Miscellaneous Exp.
-
45.78
39.19
48.53
53.00
44.87
31.91
26.73
18.43
19.28
11.97
% Of Sales
-
4.75%
4.83%
4.50%
5.33%
4.81%
3.36%
2.79%
2.67%
2.63%
6.52%
EBITDA
61.90
48.01
68.68
114.10
84.76
79.14
84.94
92.06
47.39
93.52
140.84
EBITDA Margin
6.41%
4.98%
8.46%
10.58%
8.52%
8.49%
8.95%
9.62%
6.86%
12.73%
14.76%
Other Income
27.14
30.23
22.28
18.36
41.91
23.01
31.23
44.72
29.52
45.67
24.84
Interest
0.96
1.14
1.31
2.02
2.47
1.44
2.31
1.15
0.02
0.36
0.55
Depreciation
24.07
24.09
22.12
25.02
37.83
23.76
21.53
16.35
11.20
10.73
8.87
PBT
64.01
53.01
67.53
105.41
86.38
76.94
92.33
119.28
65.70
128.09
156.25
Tax
17.24
13.53
22.93
22.94
8.15
20.44
20.79
48.95
8.70
8.26
27.76
Tax Rate
26.93%
25.52%
33.96%
21.76%
9.44%
26.57%
22.52%
41.04%
13.24%
6.45%
19.11%
PAT
46.77
39.49
44.60
82.46
76.27
54.62
68.03
67.89
57.75
119.58
121.19
PAT before Minority Interest
46.77
39.49
44.60
82.47
78.23
56.50
71.55
70.33
57.00
119.83
117.54
Minority Interest
0.00
0.00
0.00
-0.01
-1.96
-1.88
-3.52
-2.44
0.75
-0.25
3.65
PAT Margin
4.84%
4.10%
5.49%
7.64%
7.66%
5.86%
7.17%
7.09%
8.36%
16.28%
12.70%
PAT Growth
9.81%
-11.46%
-45.91%
8.12%
39.64%
-19.71%
0.21%
17.56%
-51.71%
-1.33%
 
Unadjusted EPS
2.58
2.19
2.50
4.64
4.30
3.08
3.83
3.69
3.13
6.49
6.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
726.14
709.63
655.29
622.16
582.52
570.52
553.37
558.91
527.82
434.93
Share Capital
36.19
35.89
35.59
35.49
35.49
35.49
35.91
36.96
36.95
36.69
Total Reserves
685.85
669.93
613.82
586.66
547.03
535.03
517.46
521.96
490.87
398.24
Non-Current Liabilities
11.83
13.28
5.76
11.03
17.69
19.23
20.30
17.99
11.90
28.83
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.40
0.00
0.00
18.16
Unsecured Loans
0.04
0.08
0.12
0.21
0.15
0.15
0.00
0.00
0.00
0.00
Long Term Provisions
15.92
15.78
13.02
12.05
9.87
9.22
5.81
5.29
0.00
0.00
Current Liabilities
390.51
461.64
488.05
494.43
664.14
639.08
654.31
447.06
340.76
473.89
Trade Payables
176.37
213.44
207.15
177.24
199.82
237.95
206.25
174.61
81.78
80.32
Other Current Liabilities
199.69
226.08
248.75
250.73
228.88
199.70
252.11
175.25
174.48
308.94
Short Term Borrowings
5.94
4.26
15.91
17.07
21.18
13.74
18.95
0.00
0.00
0.00
Short Term Provisions
8.51
17.86
16.24
49.40
214.25
187.70
177.00
97.20
84.50
84.63
Total Liabilities
1,129.14
1,184.83
1,149.38
1,142.46
1,285.75
1,253.47
1,253.53
1,027.11
884.18
940.40
Net Block
283.43
256.16
272.33
301.89
322.55
246.90
240.71
142.27
138.10
140.21
Gross Block
499.62
449.09
443.41
454.25
435.75
337.07
310.44
198.00
174.60
169.27
Accumulated Depreciation
216.20
192.92
171.07
152.36
113.20
90.17
69.73
55.72
36.50
29.06
Non Current Assets
337.18
349.52
330.24
327.66
351.59
329.66
291.56
192.97
201.73
220.73
Capital Work in Progress
4.17
31.46
0.83
1.39
1.56
47.81
9.81
13.90
6.70
13.74
Non Current Investment
23.70
13.70
23.71
10.02
5.01
15.01
20.01
20.01
56.93
66.78
Long Term Loans & Adv.
18.52
24.62
21.05
14.36
12.46
9.94
11.04
6.78
0.00
0.00
Other Non Current Assets
7.35
23.58
12.31
0.00
10.00
10.00
10.00
10.00
0.00
0.00
Current Assets
791.96
835.31
819.14
814.80
934.16
923.82
961.96
834.15
682.45
719.67
Current Investments
190.86
134.33
121.65
147.93
86.02
147.93
135.00
238.81
209.14
128.08
Inventories
80.78
104.53
100.81
227.15
222.05
143.24
162.83
90.08
75.13
177.13
Sundry Debtors
262.50
294.88
367.10
280.48
320.27
315.75
329.84
224.34
118.52
186.68
Cash & Bank
80.25
73.57
81.85
99.95
57.24
75.30
153.41
157.95
153.54
129.34
Other Current Assets
177.56
173.58
87.92
17.50
248.58
241.59
180.89
122.98
126.12
98.45
Short Term Loans & Adv.
49.46
54.42
59.81
41.79
232.13
230.16
164.16
104.01
120.38
96.20
Net Current Assets
401.45
373.67
331.09
320.37
270.03
284.73
307.65
387.09
341.69
245.78
Total Assets
1,129.14
1,184.83
1,149.38
1,142.46
1,285.75
1,253.48
1,253.52
1,027.12
884.18
940.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
101.42
20.19
51.61
149.65
-3.46
28.30
24.05
113.30
130.92
90.74
PBT
53.01
67.53
89.69
86.38
76.94
92.33
119.28
65.70
128.09
145.30
Adjustment
27.98
17.72
36.84
26.93
17.84
2.08
-15.65
-8.80
-19.96
32.57
Changes in Working Capital
33.10
-44.55
-39.21
27.03
-70.10
-18.51
-62.63
62.46
54.89
-63.81
Cash after chg. in Working capital
114.09
40.70
87.32
140.34
24.68
75.91
41.01
119.36
163.02
114.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.67
-20.51
-35.71
9.31
-28.14
-47.61
-16.96
-6.06
-32.10
-23.31
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
-70.68
-8.03
-1.41
-80.05
18.35
25.51
36.38
-73.94
-88.14
-59.19
Net Fixed Assets
-22.26
-35.29
12.00
-2.97
-33.40
-58.12
-32.52
-22.06
-7.08
-49.25
Net Investments
-64.90
-2.68
-23.15
-83.82
43.74
-24.14
39.11
13.07
-62.94
52.26
Others
16.48
29.94
9.74
6.74
8.01
107.77
29.79
-64.95
-18.12
-62.20
Cash from Financing Activity
-24.74
-3.86
-67.75
-40.16
-40.09
-58.47
-69.33
0.18
-43.53
-21.15
Net Cash Inflow / Outflow
6.00
8.30
-17.56
29.44
-25.20
-4.66
-8.90
39.54
-0.76
10.40
Opening Cash & Equivalents
69.18
60.48
76.40
43.59
67.98
71.77
78.69
39.44
40.08
30.32
Closing Cash & Equivalent
77.22
69.18
61.88
76.40
43.59
67.98
71.77
78.95
39.44
40.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
39.91
39.33
36.49
35.06
32.82
32.15
30.82
30.25
28.57
23.71
ROA
3.41%
3.82%
7.20%
6.44%
4.45%
5.71%
6.17%
5.96%
13.14%
14.32%
ROE
5.53%
6.58%
12.97%
12.99%
9.80%
12.73%
12.65%
10.49%
24.89%
29.96%
ROCE
7.49%
9.94%
16.39%
14.29%
13.17%
16.26%
21.20%
12.09%
26.19%
36.26%
Fixed Asset Turnover
2.05
1.91
2.49
2.32
2.49
3.04
3.89
3.84
4.37
6.66
Receivable days
104.81
141.76
105.61
106.35
120.69
119.62
102.20
87.51
74.11
66.94
Inventory Days
34.85
43.97
53.48
79.52
69.31
56.71
46.64
42.17
61.26
52.94
Payable days
84.90
113.35
79.68
83.44
104.40
101.75
91.25
83.34
57.54
52.16
Cash Conversion Cycle
54.76
72.38
79.41
102.43
85.60
74.58
57.60
46.33
77.83
67.71
Total Debt/Equity
0.01
0.01
0.02
0.03
0.04
0.03
0.04
0.00
0.00
0.04
Interest Cover
47.42
52.62
53.05
36.01
54.43
41.04
104.36
3865.59
357.80
263.27

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.