Nifty

:

11843.25

Sensex

:

39568.79

46.80 (0.40%)
133.85 (0.34%)

Login

Nifty
Sensex

:
:

11843.25
39568.79

46.80 (0.40%)
133.85 (0.34%)

Pee Cee Cosma Sope Ltd.

Household & Personal Products

Rating :

N/A

BSE: 524136 | NSE: Not Listed

Watchlist

NSE BSE

103.15

4.05 (4.09%)

26-Jun-2019 | 2:41PM

Day's Open
Day's High
Day's Low
Previous Close

94.15
103.15
94.15
99.10

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

220
0.23
163.55
90.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

26.22
9.25
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

28.71
3.03%
1.18

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.66
0.20
0.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.24
10.30
6.63

PAT CAGR (%)

10 Years
5 Years
3 Years

11.37
14.31
21.42

P:E (Median)

8 Years
5 Years
3 Years

10.18
10.48
10.66

P:BV (Average)

8 Years
5 Years
3 Years

1.22
1.33
1.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.86
6.50
6.95

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 17.66 17.69 -0.17% 19.01 20.27 -6.22% 18.84 19.73 -4.51% 20.57 20.81 -1.15%
Expenses 16.42 16.26 0.98% 18.13 17.82 1.74% 17.80 18.19 -2.14% 19.06 19.78 -3.64%
EBITDA 1.24 1.43 -13.29% 0.88 2.45 -64.08% 1.04 1.54 -32.47% 1.51 1.03 46.60%
EBIDTM 7.03% 8.08% 4.62% 12.09% 5.53% 7.81% 7.33% 4.95%
Other Income 0.10 0.02 400.00% 0.01 0.00 0.00 0.01 0.00 0.00 0.01 0.00 0.00
Interest 0.07 0.03 133.33% 0.05 0.06 -16.67% 0.02 0.05 -60.00% 0.03 0.09 -66.67%
Depreciation 0.16 0.19 -15.79% 0.14 0.16 -12.50% 0.14 0.17 -17.65% 0.14 0.16 -12.50%
PBT 1.11 1.22 -9.02% 0.70 2.23 -68.61% 0.89 1.32 -32.58% 1.35 0.78 73.08%
Tax 0.20 0.46 -56.52% 0.25 0.74 -66.22% 0.28 0.44 -36.36% 0.46 0.26 76.92%
PAT 0.91 0.77 18.18% 0.45 1.49 -69.80% 0.61 0.88 -30.68% 0.89 0.52 71.15%
PATM 5.17% 4.34% 2.39% 7.37% 3.21% 4.48% 4.31% 2.49%
EPS 3.45 2.90 18.97% 1.72 5.65 -69.56% 2.29 3.34 -31.44% 3.35 1.96 70.92%

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 76.08 76.44 70.99 74.55 80.54 75.67 82.10 78.77 26.73 28.90 36.54 Net Sales Growth -3.08% 7.68% -4.78% -7.44% 6.44% -7.83% 4.23% 194.69% -7.51% -20.91% Cost Of Goods Sold 54.09 53.79 52.27 53.91 61.76 57.86 63.55 63.71 21.80 21.51 27.62 Gross Profit 21.99 22.65 18.73 20.64 18.78 17.81 18.54 15.06 4.93 7.39 8.92 GP Margin 28.90% 29.63% 26.38% 27.69% 23.32% 23.54% 22.58% 19.12% 18.44% 25.57% 24.41% Total Expenditure 71.41 69.99 67.51 69.87 76.80 71.72 77.06 76.44 26.17 26.04 32.67 Power & Fuel Cost - 1.55 1.30 1.46 1.89 1.93 1.84 1.77 0.57 0.61 0.77 % Of Sales - 2.03% 1.83% 1.96% 2.35% 2.55% 2.24% 2.25% 2.13% 2.11% 2.11% Employee Cost - 6.98 6.52 6.55 6.05 5.34 5.00 4.72 1.32 1.24 1.47 % Of Sales - 9.13% 9.18% 8.79% 7.51% 7.06% 6.09% 5.99% 4.94% 4.29% 4.02% Manufacturing Exp. - 0.58 0.64 0.77 0.70 0.74 0.84 0.76 0.29 0.30 0.30 % Of Sales - 0.76% 0.90% 1.03% 0.87% 0.98% 1.02% 0.96% 1.08% 1.04% 0.82% General & Admin Exp. - 2.22 2.06 1.99 1.91 1.71 1.60 1.55 0.74 0.83 0.83 % Of Sales - 2.90% 2.90% 2.67% 2.37% 2.26% 1.95% 1.97% 2.77% 2.87% 2.27% Selling & Distn. Exp. - 4.85 4.70 5.01 4.32 3.99 4.11 3.59 1.43 1.44 1.56 % Of Sales - 6.34% 6.62% 6.72% 5.36% 5.27% 5.01% 4.56% 5.35% 4.98% 4.27% Miscellaneous Exp. - 0.02 0.02 0.18 0.17 0.15 0.12 0.34 0.04 0.10 1.56 % Of Sales - 0.03% 0.03% 0.24% 0.21% 0.20% 0.15% 0.43% 0.15% 0.35% 0.36% EBITDA 4.67 6.45 3.48 4.68 3.74 3.95 5.04 2.33 0.56 2.86 3.87 EBITDA Margin 6.14% 8.44% 4.90% 6.28% 4.64% 5.22% 6.14% 2.96% 2.10% 9.90% 10.59% Other Income 0.13 0.02 0.06 0.07 0.07 0.08 0.03 0.06 0.03 0.06 0.09 Interest 0.17 0.23 0.50 0.76 0.81 0.46 0.56 0.68 0.22 0.26 0.91 Depreciation 0.58 0.68 0.73 0.82 0.97 0.70 0.80 0.94 0.48 0.56 1.10 PBT 4.05 5.57 2.31 3.17 2.04 2.86 3.70 0.77 -0.11 2.10 1.95 Tax 1.19 1.90 0.77 1.12 0.70 0.98 1.26 0.20 0.00 0.43 0.70 Tax Rate 29.38% 34.11% 33.33% 35.33% 34.31% 34.27% 34.05% 25.97% 0.00% 8.58% 35.90% PAT 2.86 3.67 1.54 2.05 1.35 1.88 2.44 0.57 -0.11 4.59 1.25 PAT before Minority Interest 2.86 3.67 1.54 2.05 1.35 1.88 2.44 0.57 -0.11 4.59 1.25 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 3.76% 4.80% 2.17% 2.75% 1.68% 2.48% 2.97% 0.72% -0.41% 15.88% 3.42% PAT Growth -21.86% 138.31% -24.88% 51.85% -28.19% -22.95% 328.07% - - 267.20% Unadjusted EPS 10.81 13.90 5.90 7.70 5.10 7.10 9.22 2.15 -0.86 38.23 10.39

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 20.43 17.56 16.00 14.52 16.46 19.84 18.79 11.05 11.16 6.92 Share Capital 2.65 2.65 2.65 2.65 5.38 9.88 2.65 1.20 1.20 1.20 Total Reserves 17.78 14.91 13.35 11.87 11.08 9.96 8.91 9.85 9.96 5.72 Non-Current Liabilities -0.01 0.27 0.23 1.38 2.42 0.30 0.31 0.04 2.24 7.68 Secured Loans 0.00 0.15 0.07 1.18 2.10 0.00 0.01 0.00 2.25 6.64 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.73 Long Term Provisions 0.15 0.13 0.11 0.10 0.09 0.07 0.07 0.03 0.00 0.00 Current Liabilities 5.98 7.34 10.08 12.01 8.57 10.78 8.28 3.61 3.12 1.97 Trade Payables 1.34 1.07 1.31 2.64 1.44 1.16 1.37 0.35 0.25 0.36 Other Current Liabilities 1.48 2.00 2.30 2.82 1.65 1.42 1.33 0.28 0.22 0.61 Short Term Borrowings 2.75 3.75 5.35 5.48 4.31 6.07 5.24 2.91 0.00 0.00 Short Term Provisions 0.41 0.53 1.13 1.07 1.16 2.14 0.35 0.07 2.65 1.00 Total Liabilities 26.40 25.17 26.31 27.91 27.45 30.92 27.38 14.70 16.52 16.57 Net Block 6.51 6.98 7.25 7.77 8.16 8.72 9.35 3.44 3.20 11.38 Gross Block 19.55 19.53 19.11 18.82 19.18 19.04 19.01 7.51 6.87 15.23 Accumulated Depreciation 13.04 12.55 11.86 11.05 11.02 10.32 9.66 4.07 3.67 3.85 Non Current Assets 14.31 14.76 12.59 13.14 13.42 16.21 16.92 10.72 3.48 11.38 Capital Work in Progress 0.00 0.01 0.01 0.00 0.00 0.01 0.00 0.00 0.28 0.00 Non Current Investment 2.58 2.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 5.09 5.06 5.27 5.31 5.17 7.46 7.47 7.27 0.00 0.00 Other Non Current Assets 0.12 0.13 0.06 0.05 0.08 0.01 0.09 0.01 0.00 0.00 Current Assets 12.09 10.41 13.72 14.77 14.03 14.71 10.47 3.98 13.04 5.20 Current Investments 0.00 0.00 2.58 2.58 2.54 0.00 0.00 0.00 0.00 0.00 Inventories 11.13 9.47 9.81 10.95 10.30 10.28 8.16 2.97 3.02 2.84 Sundry Debtors 0.47 0.27 0.40 0.40 0.39 1.74 1.56 0.76 0.43 0.45 Cash & Bank 0.26 0.33 0.35 0.42 0.32 2.22 0.32 0.12 0.18 1.16 Other Current Assets 0.23 0.05 0.05 0.05 0.49 0.47 0.42 0.13 9.41 0.74 Short Term Loans & Adv. 0.17 0.28 0.52 0.37 0.44 0.42 0.37 0.11 9.41 0.74 Net Current Assets 6.11 3.06 3.64 2.76 5.47 3.93 2.19 0.37 9.92 3.22 Total Assets 26.40 25.17 26.31 27.91 27.45 30.92 27.39 14.70 16.52 16.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 2.22 2.98 1.44 4.97 4.45 2.60 0.49 0.86 -6.46 2.88 PBT 5.57 2.31 3.17 2.04 2.86 3.70 0.77 -0.11 5.01 1.95 Adjustment 0.84 1.19 1.51 1.69 1.03 1.34 1.55 0.66 -2.14 2.00 Changes in Working Capital -2.29 0.25 -2.12 1.93 1.54 -1.17 -1.62 0.30 -7.64 -0.43 Cash after chg. in Working capital 4.12 3.75 2.55 5.66 5.43 3.86 0.70 0.85 -4.77 3.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.90 -0.77 -1.12 -0.70 -0.98 -1.27 -0.21 0.01 -1.69 -0.63 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 -0.18 -0.43 -0.27 -0.65 -0.07 -0.17 -6.83 -0.43 11.20 -0.30 Net Fixed Assets -0.01 -0.42 -0.30 0.36 -0.13 -0.04 -11.50 -0.36 8.08 -0.30 Net Investments 0.00 0.00 0.00 -0.04 -2.54 0.00 0.00 0.00 0.00 0.00 Others -0.17 -0.01 0.03 -0.97 2.60 -0.13 4.67 -0.07 3.12 0.00 Cash from Financing Activity -2.12 -2.56 -1.20 -4.25 -6.28 -0.54 6.55 -0.56 -5.72 -1.62 Net Cash Inflow / Outflow -0.09 -0.02 -0.04 0.06 -1.90 1.89 0.20 -0.14 -0.98 0.96 Opening Cash & Equivalents 0.25 0.26 0.30 0.23 2.14 0.25 0.05 0.18 1.16 0.20 Closing Cash & Equivalent 0.16 0.25 0.26 0.30 0.23 2.14 0.25 0.05 0.18 1.16

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 77.20 66.35 60.45 54.87 51.88 47.65 43.67 92.09 92.97 57.65 ROA 14.23% 5.98% 7.56% 4.86% 6.43% 8.37% 2.70% -0.68% 27.73% 7.71% ROE 19.31% 9.17% 13.43% 9.53% 14.25% 20.19% 5.02% -0.95% 50.76% 19.27% ROCE 25.93% 12.91% 17.81% 12.56% 13.52% 17.05% 7.61% 0.80% 38.10% 19.96% Fixed Asset Turnover 4.02 4.16 4.44 4.78 4.46 4.87 6.56 4.12 2.84 4.22 Receivable days 1.74 1.54 1.75 1.60 4.56 6.49 4.87 7.33 5.12 3.95 Inventory Days 47.90 43.81 44.99 42.66 44.10 36.35 23.34 36.92 34.04 24.52 Payable days 6.33 6.53 10.61 9.73 6.72 5.92 4.11 4.27 4.25 4.28 Cash Conversion Cycle 43.31 38.82 36.13 34.53 41.94 36.92 24.10 39.97 34.92 24.19 Total Debt/Equity 0.13 0.23 0.38 0.52 0.41 0.31 0.46 0.26 0.20 1.07 Interest Cover 25.18 5.58 5.16 3.53 7.15 7.55 2.13 0.50 19.99 3.13

Top Investors:

dheeraj kumar lohia

Annual Reports:

News Update:

No Latest News!

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.

Feedback