Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Auto Ancillary

Rating :
63/99

BSE: 540293 | NSE: PRICOLLTD

428.10
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  427.00
  •  432.30
  •  418.55
  •  427.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  774025
  •  3295.50
  •  444.00
  •  211.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,220.79
  • 40.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,204.59
  • N/A
  • 6.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.51%
  • 2.14%
  • 24.82%
  • FII
  • DII
  • Others
  • 14.39%
  • 13.86%
  • 6.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.39
  • 11.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.00
  • 5.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 98.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.33
  • 28.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.59
  • 3.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.59
  • 11.25

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
572.59
474.09
20.78%
577.82
515.83
12.02%
537.21
445.15
20.68%
523.49
414.31
26.35%
Expenses
504.77
423.12
19.30%
511.38
453.38
12.79%
472.55
391.51
20.70%
462.07
363.39
27.16%
EBITDA
67.82
50.97
33.06%
66.44
62.45
6.39%
64.66
53.64
20.54%
61.41
50.91
20.62%
EBIDTM
11.84%
10.75%
11.50%
12.11%
12.04%
12.05%
11.73%
12.29%
Other Income
1.94
0.78
148.72%
4.03
0.63
539.68%
2.84
1.29
120.16%
1.89
1.49
26.85%
Interest
4.70
4.30
9.30%
5.12
4.59
11.55%
4.65
4.52
2.88%
4.86
5.25
-7.43%
Depreciation
20.99
20.13
4.27%
21.14
20.36
3.83%
19.82
20.18
-1.78%
17.24
19.90
-13.37%
PBT
44.06
27.33
61.21%
44.20
47.87
-7.67%
43.03
30.23
42.34%
41.19
27.26
51.10%
Tax
10.04
0.56
1,692.86%
11.05
0.35
3,057.14%
11.10
9.63
15.26%
11.39
14.12
-19.33%
PAT
34.02
26.76
27.13%
33.16
47.53
-30.23%
31.94
20.59
55.12%
29.80
13.14
126.79%
PATM
5.94%
5.65%
5.74%
9.21%
5.95%
4.63%
5.69%
3.17%
EPS
2.79
2.20
26.82%
2.72
3.90
-30.26%
2.62
1.69
55.03%
2.45
1.08
126.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,211.11
1,958.56
1,544.69
1,413.11
1,715.09
1,920.59
1,710.91
1,473.24
Net Sales Growth
19.56%
26.79%
9.31%
-17.61%
-10.70%
12.26%
16.13%
 
Cost Of Goods Sold
1,527.22
1,373.29
1,069.63
964.81
1,180.84
1,327.96
1,092.62
939.33
Gross Profit
683.89
585.27
475.06
448.31
534.24
592.64
618.29
533.91
GP Margin
30.93%
29.88%
30.75%
31.73%
31.15%
30.86%
36.14%
36.24%
Total Expenditure
1,950.77
1,730.09
1,364.11
1,235.20
1,681.64
1,950.48
1,628.05
1,365.12
Power & Fuel Cost
-
22.80
17.98
18.06
19.70
24.41
21.10
24.19
% Of Sales
-
1.16%
1.16%
1.28%
1.15%
1.27%
1.23%
1.64%
Employee Cost
-
227.49
191.81
166.52
261.29
294.51
301.46
239.94
% Of Sales
-
11.62%
12.42%
11.78%
15.23%
15.33%
17.62%
16.29%
Manufacturing Exp.
-
22.00
18.32
18.43
18.61
28.13
18.25
34.52
% Of Sales
-
1.12%
1.19%
1.30%
1.09%
1.46%
1.07%
2.34%
General & Admin Exp.
-
38.40
28.24
22.65
51.19
88.76
66.10
79.57
% Of Sales
-
1.96%
1.83%
1.60%
2.98%
4.62%
3.86%
5.40%
Selling & Distn. Exp.
-
39.02
31.42
16.40
25.18
38.98
36.41
35.39
% Of Sales
-
1.99%
2.03%
1.16%
1.47%
2.03%
2.13%
2.40%
Miscellaneous Exp.
-
7.09
6.71
28.33
124.82
147.73
92.10
12.19
% Of Sales
-
0.36%
0.43%
2.00%
7.28%
7.69%
5.38%
0.83%
EBITDA
260.33
228.47
180.58
177.91
33.45
-29.89
82.86
108.12
EBITDA Margin
11.77%
11.67%
11.69%
12.59%
1.95%
-1.56%
4.84%
7.34%
Other Income
10.70
4.59
8.82
7.84
33.87
13.61
5.33
10.04
Interest
19.33
18.28
27.28
43.07
54.33
56.60
30.80
18.65
Depreciation
79.19
77.91
81.84
94.19
115.31
99.95
85.83
73.49
PBT
172.48
136.87
80.28
48.50
-102.32
-172.83
-28.44
26.02
Tax
43.58
21.93
29.19
32.67
-3.56
1.03
20.51
16.81
Tax Rate
25.27%
14.96%
36.36%
67.36%
3.48%
-0.60%
-72.12%
64.60%
PAT
128.92
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
PAT before Minority Interest
128.92
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.83%
6.37%
3.31%
1.12%
-5.76%
-9.05%
-2.86%
0.63%
PAT Growth
19.35%
144.06%
222.74%
-
-
-
-
 
EPS
10.58
10.23
4.19
1.30
-8.10
-14.26
-4.02
0.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
704.28
576.18
524.82
397.40
499.41
665.60
725.40
Share Capital
12.19
12.19
12.19
9.48
9.48
9.48
9.48
Total Reserves
692.09
563.99
512.63
387.92
489.93
656.12
715.92
Non-Current Liabilities
98.01
185.05
301.99
329.59
165.89
303.51
98.04
Secured Loans
26.76
93.11
199.68
238.30
96.98
215.47
24.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
14.86
12.35
12.21
11.66
13.17
18.77
20.14
Current Liabilities
496.90
436.89
408.14
602.92
936.93
762.12
471.65
Trade Payables
282.63
269.94
281.80
318.63
218.65
404.78
249.02
Other Current Liabilities
149.98
152.22
115.92
143.74
548.56
134.29
122.31
Short Term Borrowings
50.55
2.91
3.10
133.11
164.51
214.55
94.20
Short Term Provisions
13.74
11.81
7.33
7.45
5.20
8.50
6.12
Total Liabilities
1,299.19
1,198.12
1,234.95
1,329.91
1,602.23
1,731.23
1,295.09
Net Block
590.16
596.43
626.82
721.74
688.60
824.04
728.35
Gross Block
1,194.00
1,127.86
1,080.61
1,183.73
1,039.96
1,088.04
966.26
Accumulated Depreciation
603.84
531.42
453.79
461.98
351.35
264.01
237.91
Non Current Assets
643.46
648.84
704.67
823.68
790.84
991.81
836.34
Capital Work in Progress
14.61
8.44
19.76
22.44
13.60
69.92
26.65
Non Current Investment
1.20
0.00
15.03
9.52
9.94
10.36
10.78
Long Term Loans & Adv.
29.54
27.86
41.34
68.25
78.69
86.46
69.33
Other Non Current Assets
1.00
0.72
1.73
1.73
0.00
1.03
1.23
Current Assets
642.89
549.28
530.28
506.23
811.39
739.43
458.75
Current Investments
3.64
2.13
0.80
4.71
2.69
1.81
0.25
Inventories
271.68
236.47
243.16
236.12
182.49
288.06
172.94
Sundry Debtors
267.74
238.92
187.88
196.02
194.79
296.33
213.69
Cash & Bank
83.94
50.69
74.75
42.48
58.53
69.60
27.83
Other Current Assets
15.89
3.57
18.03
21.75
372.90
83.64
44.03
Short Term Loans & Adv.
12.09
17.49
5.66
5.15
4.57
20.72
15.49
Net Current Assets
145.99
112.39
122.14
-96.69
-125.53
-22.69
-12.90
Total Assets
1,286.35
1,198.12
1,234.95
1,329.91
1,602.23
1,731.24
1,295.09

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
166.30
182.65
128.22
151.22
43.66
95.40
57.85
PBT
146.62
80.28
74.16
-102.32
-172.83
-28.44
26.02
Adjustment
85.92
102.93
121.14
147.23
228.19
132.39
82.20
Changes in Working Capital
-29.46
12.19
-65.97
107.32
-15.54
14.07
-35.37
Cash after chg. in Working capital
203.09
195.39
129.34
152.23
39.82
118.03
72.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.79
-12.75
-1.11
-1.01
3.84
-22.63
-15.00
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
-69.05
-44.67
-20.98
-27.36
-107.09
-246.34
-83.16
Net Fixed Assets
-69.61
-59.06
20.89
-93.37
-117.76
-24.16
Net Investments
-2.71
4.04
-14.35
-1.60
108.10
-41.15
Others
3.27
10.35
-27.52
67.61
-97.43
-181.03
Cash from Financing Activity
-63.84
-153.59
-70.09
-168.87
56.58
183.65
22.96
Net Cash Inflow / Outflow
33.41
-15.62
37.15
-45.01
-6.85
32.71
-2.35
Opening Cash & Equivalents
22.59
38.21
9.47
57.45
45.81
23.96
0.64
Closing Cash & Equivalent
56.00
22.59
38.21
9.47
38.96
64.30
23.96

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
57.78
47.27
43.06
37.26
46.83
62.41
68.02
ROA
9.96%
4.20%
1.23%
-6.74%
-10.43%
-3.23%
0.71%
ROE
19.48%
9.28%
3.43%
-22.02%
-29.85%
-7.04%
1.27%
ROCE
22.02%
14.56%
11.43%
-5.97%
-12.28%
0.24%
5.02%
Fixed Asset Turnover
1.69
1.40
1.25
1.56
1.81
1.69
1.66
Receivable days
47.11
50.32
49.40
41.20
46.67
53.47
48.68
Inventory Days
47.25
56.55
61.67
44.13
44.71
48.33
39.40
Payable days
73.43
94.14
113.58
60.60
63.01
75.97
66.66
Cash Conversion Cycle
20.92
12.73
-2.50
24.74
28.37
25.83
21.42
Total Debt/Equity
0.13
0.22
0.47
1.09
0.56
0.67
0.23
Interest Cover
9.02
3.94
2.13
-0.88
-2.05
0.08
2.40

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.