Nifty

:

14433.70

Sensex

:

49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Login

Nifty
Sensex

:
:

14433.70
49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Pee Cee Cosma Sope Ltd.

Household & Personal Products

Rating :

N/A

BSE: 524136 | NSE: Not Listed

Watchlist

NSE BSE

120.45

15-Jan-2021

Open
High
Low
Previous Close

118.10
123.85
116.75
121.40

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

15
0.20
131.45
44.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

31.87
8.81
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

34.34
2.49%
1.25

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.71
-0.16
-1.09

EBITDA CAGR (%)

10 Years
5 Years
3 Years

20.08
-5.70
-11.56

PAT CAGR (%)

10 Years
5 Years
3 Years

-
0.58
-16.85

P:E (Median)

8 Years
5 Years
3 Years

9.66
9.83
8.80

P:BV (Average)

8 Years
5 Years
3 Years

0.93
0.93
0.93

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.94
6.38
5.89

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 21.50 18.12 18.65% 21.73 21.00 3.48% 15.01 17.66 -15.01% 19.83 19.01 4.31%
Expenses 19.49 17.68 10.24% 19.57 19.48 0.46% 14.48 16.42 -11.81% 18.82 18.13 3.81%
EBITDA 2.00 0.44 354.55% 2.16 1.52 42.11% 0.53 1.24 -57.26% 1.00 0.88 13.64%
EBIDTM 9.32% 2.44% 9.95% 7.22% 3.53% 7.03% 5.07% 4.62%
Other Income 0.14 0.17 -17.65% 0.10 0.05 100.00% 0.09 0.10 -10.00% 0.00 0.01 -100.00%
Interest 0.07 0.01 600.00% 0.02 0.05 -60.00% 0.08 0.07 14.29% 0.05 0.05 0.00%
Depreciation 0.18 0.15 20.00% 0.16 0.14 14.29% 0.30 0.16 87.50% 0.15 0.14 7.14%
PBT 1.89 0.45 320.00% 2.07 1.38 50.00% 0.23 1.11 -79.28% 0.81 0.70 15.71%
Tax 0.48 0.14 242.86% 0.58 0.30 93.33% 0.13 0.20 -35.00% 0.21 0.25 -16.00%
PAT 1.42 0.32 343.75% 1.49 1.08 37.96% 0.11 0.91 -87.91% 0.60 0.45 33.33%
PATM 6.60% 1.74% 6.88% 5.16% 0.71% 5.16% 3.02% 2.39%
EPS 5.46 1.22 347.54% 5.75 4.17 37.89% 0.41 3.51 -88.32% 2.30 1.75 31.43%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 78.07 73.94 76.04 76.41 70.99 74.55 80.54 75.67 82.10 78.77 26.73 Net Sales Growth 3.01% -2.76% -0.48% 7.63% -4.78% -7.44% 6.44% -7.83% 4.23% 194.69% Cost Of Goods Sold 55.06 52.31 54.09 53.79 52.27 53.91 61.76 57.86 63.55 63.71 21.80 Gross Profit 23.01 21.64 21.95 22.62 18.73 20.64 18.78 17.81 18.54 15.06 4.93 GP Margin 29.47% 29.27% 28.87% 29.60% 26.38% 27.69% 23.32% 23.54% 22.58% 19.12% 18.44% Total Expenditure 72.36 70.45 71.37 69.96 67.51 69.87 76.80 71.72 77.06 76.44 26.17 Power & Fuel Cost - 1.64 1.78 1.55 1.30 1.46 1.89 1.93 1.84 1.77 0.57 % Of Sales - 2.22% 2.34% 2.03% 1.83% 1.96% 2.35% 2.55% 2.24% 2.25% 2.13% Employee Cost - 7.87 7.33 6.98 6.52 6.55 6.05 5.34 5.00 4.72 1.32 % Of Sales - 10.64% 9.64% 9.13% 9.18% 8.79% 7.51% 7.06% 6.09% 5.99% 4.94% Manufacturing Exp. - 0.99 1.14 0.86 0.64 0.77 0.70 0.74 0.84 0.76 0.29 % Of Sales - 1.34% 1.50% 1.13% 0.90% 1.03% 0.87% 0.98% 1.02% 0.96% 1.08% General & Admin Exp. - 2.40 2.30 2.22 2.06 1.99 1.91 1.71 1.60 1.55 0.74 % Of Sales - 3.25% 3.02% 2.91% 2.90% 2.67% 2.37% 2.26% 1.95% 1.97% 2.77% Selling & Distn. Exp. - 5.22 4.68 4.54 4.70 5.01 4.32 3.99 4.11 3.59 1.43 % Of Sales - 7.06% 6.15% 5.94% 6.62% 6.72% 5.36% 5.27% 5.01% 4.56% 5.35% Miscellaneous Exp. - 0.02 0.05 0.02 0.02 0.18 0.17 0.15 0.12 0.34 1.43 % Of Sales - 0.03% 0.07% 0.03% 0.03% 0.24% 0.21% 0.20% 0.15% 0.43% 0.15% EBITDA 5.69 3.49 4.67 6.45 3.48 4.68 3.74 3.95 5.04 2.33 0.56 EBITDA Margin 7.29% 4.72% 6.14% 8.44% 4.90% 6.28% 4.64% 5.22% 6.14% 2.96% 2.10% Other Income 0.33 0.32 0.13 0.02 0.06 0.07 0.07 0.08 0.03 0.06 0.03 Interest 0.22 0.19 0.16 0.23 0.50 0.76 0.81 0.46 0.56 0.68 0.22 Depreciation 0.79 0.75 0.59 0.68 0.73 0.82 0.97 0.70 0.80 0.94 0.48 PBT 5.00 2.87 4.05 5.57 2.31 3.17 2.04 2.86 3.70 0.77 -0.11 Tax 1.40 0.77 1.21 1.90 0.77 1.12 0.70 0.98 1.26 0.20 0.00 Tax Rate 28.00% 26.83% 29.88% 34.11% 33.33% 35.33% 34.31% 34.27% 34.05% 25.97% 0.00% PAT 3.62 2.11 2.84 3.67 1.54 2.05 1.35 1.88 2.44 0.57 -0.11 PAT before Minority Interest 3.62 2.11 2.84 3.67 1.54 2.05 1.35 1.88 2.44 0.57 -0.11 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 4.64% 2.85% 3.73% 4.80% 2.17% 2.75% 1.68% 2.48% 2.97% 0.72% -0.41% PAT Growth 31.16% -25.70% -22.62% 138.31% -24.88% 51.85% -28.19% -22.95% 328.07% - EPS 13.92 8.12 10.92 14.12 5.92 7.88 5.19 7.23 9.38 2.19 -0.42

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 22.49 22.31 20.43 17.56 16.00 14.52 16.46 19.84 18.79 11.05 Share Capital 2.65 2.65 2.65 2.65 2.65 2.65 5.38 9.88 2.65 1.20 Total Reserves 19.84 19.66 17.78 14.91 13.35 11.87 11.08 9.96 8.91 9.85 Non-Current Liabilities 0.29 0.05 -0.01 0.27 0.23 1.38 2.42 0.30 0.31 0.04 Secured Loans 0.00 0.00 0.00 0.15 0.07 1.18 2.10 0.00 0.01 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 0.24 0.16 0.15 0.13 0.11 0.10 0.09 0.07 0.07 0.03 Current Liabilities 8.84 6.77 5.98 7.34 10.08 12.01 8.57 10.78 8.28 3.61 Trade Payables 1.47 1.37 1.34 1.07 1.31 2.64 1.44 1.16 1.37 0.35 Other Current Liabilities 2.55 2.15 1.48 2.00 2.30 2.82 1.65 1.42 1.33 0.28 Short Term Borrowings 4.80 3.22 2.75 3.75 5.35 5.48 4.31 6.07 5.24 2.91 Short Term Provisions 0.03 0.02 0.41 0.53 1.13 1.07 1.16 2.14 0.35 0.07 Total Liabilities 31.62 29.13 26.40 25.17 26.31 27.91 27.45 30.92 27.38 14.70 Net Block 6.81 6.40 6.51 6.98 7.25 7.77 8.16 8.72 9.35 3.44 Gross Block 21.02 20.03 19.55 19.53 19.11 18.82 19.18 19.04 19.01 7.51 Accumulated Depreciation 14.21 13.63 13.04 12.55 11.86 11.05 11.02 10.32 9.66 4.07 Non Current Assets 15.18 14.13 14.31 14.76 12.59 13.14 13.42 16.21 16.92 10.72 Capital Work in Progress 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.01 0.00 0.00 Non Current Investment 2.59 2.59 2.58 2.58 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 5.65 5.04 5.09 5.06 5.27 5.31 5.17 7.46 7.47 7.27 Other Non Current Assets 0.12 0.11 0.12 0.13 0.06 0.05 0.08 0.01 0.09 0.01 Current Assets 16.45 15.00 12.09 10.41 13.72 14.77 14.03 14.71 10.47 3.98 Current Investments 0.00 0.00 0.00 0.00 2.58 2.58 2.54 0.00 0.00 0.00 Inventories 9.27 11.74 11.13 9.47 9.81 10.95 10.30 10.28 8.16 2.97 Sundry Debtors 0.28 0.43 0.47 0.27 0.40 0.40 0.39 1.74 1.56 0.76 Cash & Bank 2.33 0.34 0.26 0.33 0.35 0.42 0.32 2.22 0.32 0.12 Other Current Assets 4.57 0.05 0.06 0.05 0.57 0.42 0.49 0.47 0.42 0.13 Short Term Loans & Adv. 4.50 2.44 0.17 0.28 0.52 0.37 0.44 0.42 0.37 0.11 Net Current Assets 7.61 8.23 6.11 3.06 3.64 2.76 5.47 3.93 2.19 0.37 Total Assets 31.63 29.13 26.40 25.17 26.31 27.91 27.45 30.92 27.39 14.70

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 3.25 1.13 2.22 2.98 1.44 4.97 4.45 2.60 0.49 0.86 PBT 2.87 4.05 5.57 2.31 3.17 2.04 2.86 3.70 0.77 -0.11 Adjustment 0.88 0.70 0.84 1.19 1.51 1.69 1.03 1.34 1.55 0.66 Changes in Working Capital 0.27 -2.41 -2.29 0.25 -2.12 1.93 1.54 -1.17 -1.62 0.30 Cash after chg. in Working capital 4.02 2.34 4.12 3.75 2.55 5.66 5.43 3.86 0.70 0.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.77 -1.21 -1.90 -0.77 -1.12 -0.70 -0.98 -1.27 -0.21 0.01 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 -0.68 -0.46 -0.18 -0.43 -0.27 -0.65 -0.07 -0.17 -6.83 -0.43 Net Fixed Assets -0.99 -0.48 -0.01 -0.42 -0.30 0.36 -0.13 -0.04 -11.50 -0.36 Net Investments 0.00 -0.01 0.00 0.00 0.00 -0.04 -2.54 0.00 0.00 0.00 Others 0.31 0.03 -0.17 -0.01 0.03 -0.97 2.60 -0.13 4.67 -0.07 Cash from Financing Activity -0.62 -0.61 -2.12 -2.56 -1.20 -4.25 -6.28 -0.54 6.55 -0.56 Net Cash Inflow / Outflow 1.96 0.05 -0.09 -0.02 -0.04 0.06 -1.90 1.89 0.20 -0.14 Opening Cash & Equivalents 0.21 0.16 0.25 0.26 0.30 0.23 2.14 0.25 0.05 0.18 Closing Cash & Equivalent 2.17 0.21 0.16 0.25 0.26 0.30 0.23 2.14 0.25 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 84.99 84.31 77.20 66.35 60.45 54.87 51.88 47.65 43.67 92.09 ROA 6.93% 10.22% 14.23% 5.98% 7.56% 4.86% 6.43% 8.37% 2.70% -0.68% ROE 9.40% 13.27% 19.31% 9.17% 13.43% 9.53% 14.25% 20.19% 5.02% -0.95% ROCE 11.59% 17.28% 25.93% 12.91% 17.81% 12.56% 13.52% 17.05% 7.61% 0.80% Fixed Asset Turnover 3.60 3.84 4.02 4.16 4.44 4.78 4.46 4.87 6.56 4.12 Receivable days 1.75 2.17 1.74 1.54 1.75 1.60 4.56 6.49 4.87 7.33 Inventory Days 51.86 54.86 47.90 43.81 44.99 42.66 44.10 36.35 23.34 36.92 Payable days 7.37 7.14 6.33 6.53 10.61 9.73 6.72 5.92 4.11 4.27 Cash Conversion Cycle 46.25 49.90 43.30 38.82 36.13 34.53 41.94 36.92 24.10 39.97 Total Debt/Equity 0.21 0.14 0.13 0.23 0.38 0.52 0.41 0.31 0.46 0.26 Interest Cover 16.28 26.31 25.18 5.58 5.16 3.53 7.15 7.55 2.13 0.50

Top Investors:

dheeraj kumar lohia

Annual Reports:

News Update:

Pee Cee Cosma Sope - Quarterly Results
7th Nov 2020, 16:08 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