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

Piccadily Agro Industries Ltd.

Breweries & Distilleries

Rating :
70/99

BSE: 530305 | NSE: Not Listed

NSE BSE
474.30
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  474.30
  •  474.30
  •  451.00
  •  451.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5931
  •  1764.30
  •  474.30
  •  45.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,261.78
  • 59.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,420.87
  • 0.04%
  • 14.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.97%
  • 0.80%
  • 21.70%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.94
  • 10.40
  • 7.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.92
  • 17.81
  • 3.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 34.16
  • 9.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.38
  • 14.53
  • 16.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.63
  • 2.18
  • 3.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1138194.93
  • 1804927.68
  • 12.68

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
191.91
123.10
55.90%
122.68
116.33
5.46%
228.94
188.48
21.47%
207.91
166.70
24.72%
Expenses
157.58
105.56
49.28%
98.22
104.70
-6.19%
204.41
170.93
19.59%
193.01
148.44
30.03%
EBITDA
34.32
17.54
95.67%
24.47
11.63
110.40%
24.54
17.55
39.83%
14.90
18.26
-18.40%
EBIDTM
17.88%
14.25%
19.94%
9.99%
10.72%
9.31%
7.17%
10.95%
Other Income
0.09
0.07
28.57%
0.02
0.20
-90.00%
0.10
0.02
400.00%
0.23
0.39
-41.03%
Interest
3.23
4.19
-22.91%
4.53
3.25
39.38%
3.74
3.24
15.43%
2.62
2.96
-11.49%
Depreciation
3.70
3.88
-4.64%
4.49
3.89
15.42%
5.98
3.85
55.32%
3.96
3.60
10.00%
PBT
56.83
9.53
496.33%
15.47
4.69
229.85%
14.96
10.49
42.61%
8.55
12.09
-29.28%
Tax
11.94
2.61
357.47%
4.07
0.80
408.75%
3.90
2.97
31.31%
3.57
5.01
-28.74%
PAT
44.89
6.92
548.70%
11.39
3.89
192.80%
11.07
7.52
47.21%
4.97
7.08
-29.80%
PATM
23.39%
5.62%
9.29%
3.34%
4.83%
3.99%
2.39%
4.25%
EPS
4.69
0.70
570.00%
1.17
0.36
225.00%
1.16
0.80
45.00%
0.50
0.68
-26.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
751.44
608.89
573.52
489.34
399.41
371.35
334.30
329.40
271.42
344.16
376.06
Net Sales Growth
26.38%
6.17%
17.20%
22.52%
7.56%
11.08%
1.49%
21.36%
-21.14%
-8.48%
 
Cost Of Goods Sold
364.63
346.52
342.44
301.59
268.74
254.22
224.55
179.95
167.39
209.18
222.69
Gross Profit
386.81
262.36
231.07
187.75
130.67
117.12
109.75
149.46
104.03
134.98
153.37
GP Margin
51.48%
43.09%
40.29%
38.37%
32.72%
31.54%
32.83%
45.37%
38.33%
39.22%
40.78%
Total Expenditure
653.22
547.26
504.32
437.81
358.97
344.19
308.30
282.15
247.95
316.08
329.86
Power & Fuel Cost
-
43.00
30.13
17.07
17.95
17.84
13.98
14.30
6.06
11.06
10.81
% Of Sales
-
7.06%
5.25%
3.49%
4.49%
4.80%
4.18%
4.34%
2.23%
3.21%
2.87%
Employee Cost
-
27.99
22.07
18.20
14.76
11.77
10.49
9.65
8.21
8.30
9.47
% Of Sales
-
4.60%
3.85%
3.72%
3.70%
3.17%
3.14%
2.93%
3.02%
2.41%
2.52%
Manufacturing Exp.
-
89.68
86.07
73.84
44.17
44.22
45.91
56.17
46.29
66.27
67.61
% Of Sales
-
14.73%
15.01%
15.09%
11.06%
11.91%
13.73%
17.05%
17.05%
19.26%
17.98%
General & Admin Exp.
-
17.08
15.63
24.17
9.43
10.86
10.33
8.80
9.94
6.36
4.63
% Of Sales
-
2.81%
2.73%
4.94%
2.36%
2.92%
3.09%
2.67%
3.66%
1.85%
1.23%
Selling & Distn. Exp.
-
22.55
7.49
2.76
2.48
3.44
2.69
9.79
9.52
14.27
14.42
% Of Sales
-
3.70%
1.31%
0.56%
0.62%
0.93%
0.80%
2.97%
3.51%
4.15%
3.83%
Miscellaneous Exp.
-
0.43
0.48
0.18
1.44
1.84
0.37
3.50
0.54
0.64
14.42
% Of Sales
-
0.07%
0.08%
0.04%
0.36%
0.50%
0.11%
1.06%
0.20%
0.19%
0.06%
EBITDA
98.23
61.63
69.20
51.53
40.44
27.16
26.00
47.25
23.47
28.08
46.20
EBITDA Margin
13.07%
10.12%
12.07%
10.53%
10.12%
7.31%
7.78%
14.34%
8.65%
8.16%
12.29%
Other Income
0.44
0.52
0.78
2.51
0.29
8.72
4.82
1.49
6.93
6.40
5.34
Interest
14.12
13.31
14.11
15.85
14.85
16.59
16.24
17.35
14.51
8.96
8.35
Depreciation
18.13
15.59
14.52
13.49
13.15
12.55
12.73
13.02
10.93
10.66
9.74
PBT
95.81
33.26
41.35
24.70
12.73
6.73
1.85
18.37
4.96
14.86
33.45
Tax
23.48
9.96
12.11
7.07
-2.33
1.37
-2.73
10.50
3.42
5.94
12.17
Tax Rate
24.51%
29.95%
29.29%
28.61%
-20.75%
20.36%
-147.57%
57.16%
68.95%
39.97%
36.38%
PAT
72.32
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
8.92
21.28
PAT before Minority Interest
72.32
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
8.92
21.28
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
9.62%
3.83%
5.10%
3.60%
3.39%
1.44%
1.37%
2.39%
0.57%
2.59%
5.66%
PAT Growth
184.61%
-20.31%
65.76%
30.18%
152.80%
17.29%
-41.93%
411.04%
-82.74%
-58.08%
 
EPS
7.67
2.47
3.10
1.87
1.44
0.57
0.48
0.83
0.16
0.95
2.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
231.51
206.66
185.34
169.27
150.15
158.40
152.09
133.43
133.84
125.97
Share Capital
94.66
94.66
94.66
94.66
94.66
94.66
94.66
47.49
23.91
23.91
Total Reserves
136.84
112.00
90.68
74.61
55.49
63.74
57.43
85.94
109.94
102.06
Non-Current Liabilities
75.04
50.97
45.25
35.76
31.34
49.00
66.38
105.26
34.81
48.90
Secured Loans
52.10
25.90
29.13
19.93
4.63
16.89
19.62
57.80
16.30
5.05
Unsecured Loans
0.00
0.00
0.00
0.00
4.00
8.51
19.32
26.22
0.00
25.32
Long Term Provisions
0.99
0.81
0.75
0.45
0.39
0.33
0.00
0.00
0.00
0.00
Current Liabilities
288.03
275.82
280.63
256.04
288.28
250.66
202.72
152.07
180.46
139.91
Trade Payables
132.78
115.86
144.18
126.60
149.34
107.92
75.16
61.15
91.47
54.35
Other Current Liabilities
52.21
54.58
52.04
35.46
39.35
46.50
52.62
34.09
17.80
18.98
Short Term Borrowings
93.63
94.03
77.16
90.06
97.06
95.30
70.61
55.54
66.33
56.42
Short Term Provisions
9.41
11.34
7.25
3.92
2.53
0.93
4.33
1.29
4.86
10.16
Total Liabilities
594.58
533.45
511.22
461.07
469.77
458.06
421.19
390.76
349.11
314.78
Net Block
194.59
144.30
135.41
140.82
148.46
151.90
155.78
162.41
148.56
136.50
Gross Block
385.87
320.00
296.77
288.69
283.29
274.18
265.41
259.39
234.61
210.63
Accumulated Depreciation
191.29
175.70
161.36
147.87
134.83
122.27
109.63
96.98
86.05
74.13
Non Current Assets
297.13
256.80
247.82
261.59
266.32
279.76
280.63
250.04
210.37
199.88
Capital Work in Progress
32.14
52.32
45.81
46.08
45.80
50.33
47.20
29.78
3.86
1.82
Non Current Investment
61.22
59.01
62.45
68.89
64.87
64.45
62.84
53.02
52.12
57.93
Long Term Loans & Adv.
9.18
1.16
4.15
5.81
7.14
12.89
14.80
4.83
5.84
3.63
Other Non Current Assets
0.00
0.00
0.00
0.00
0.05
0.19
0.00
0.00
0.00
0.00
Current Assets
297.45
276.64
263.40
199.48
203.44
178.30
140.57
140.71
138.74
114.90
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
190.67
173.63
177.89
147.68
126.50
132.13
115.06
101.20
108.26
96.44
Sundry Debtors
69.43
50.18
50.72
32.26
42.15
22.02
13.60
10.88
3.26
0.41
Cash & Bank
6.14
8.63
19.80
5.07
18.11
2.71
1.80
1.57
3.19
4.85
Other Current Assets
31.21
17.37
2.33
0.93
16.68
21.45
10.11
27.06
24.02
13.21
Short Term Loans & Adv.
10.61
26.82
12.65
13.55
11.71
18.59
10.11
27.06
24.02
13.21
Net Current Assets
9.42
0.82
-17.23
-56.56
-84.84
-72.36
-62.15
-11.36
-41.72
-25.01
Total Assets
594.58
533.44
511.22
461.07
469.76
458.06
421.20
390.75
349.11
314.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
37.44
44.91
22.03
-0.16
57.93
40.88
97.92
-5.71
42.33
47.20
PBT
22.33
29.24
17.95
19.13
2.13
4.57
7.87
1.54
8.92
21.28
Adjustment
38.75
40.64
36.35
25.60
30.45
26.20
51.40
21.93
20.60
26.84
Changes in Working Capital
-13.83
-13.32
-25.77
-41.64
26.08
14.56
38.64
-24.87
24.08
5.90
Cash after chg. in Working capital
47.26
56.56
28.54
3.08
58.65
45.33
97.92
-1.41
53.61
54.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.81
-11.65
-6.50
-3.24
-0.72
-4.46
0.00
-4.30
-11.28
-6.82
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
-52.11
-34.75
0.19
-8.30
0.86
-9.97
9.25
-49.92
-21.72
-32.97
Net Fixed Assets
-34.32
-29.74
-7.86
-5.77
-7.82
-11.84
-23.62
-57.90
-17.20
-7.02
Net Investments
-9.45
-0.52
6.80
1.85
0.00
0.00
-9.80
6.10
-4.30
-41.82
Others
-8.34
-4.49
1.25
-4.38
8.68
1.87
42.67
1.88
-0.22
15.87
Cash from Financing Activity
11.96
-22.06
-8.54
-3.53
-44.17
-29.93
-106.93
54.01
-22.27
-13.51
Net Cash Inflow / Outflow
-2.71
-11.90
13.68
-11.99
14.62
0.98
0.23
-1.62
-1.66
0.72
Opening Cash & Equivalents
6.07
17.97
4.29
16.28
1.66
0.67
1.57
3.19
4.85
4.13
Closing Cash & Equivalent
3.35
6.07
17.97
4.29
16.28
1.66
1.80
1.57
3.19
4.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
24.51
21.87
19.61
17.91
15.88
16.76
16.09
14.11
14.15
13.32
ROA
4.13%
5.60%
3.63%
2.91%
1.15%
1.04%
1.94%
0.42%
2.69%
7.00%
ROE
10.65%
14.94%
9.97%
8.50%
3.48%
2.95%
5.53%
1.15%
6.89%
18.50%
ROCE
12.80%
17.00%
13.39%
9.05%
7.99%
6.21%
12.56%
7.66%
10.96%
19.70%
Fixed Asset Turnover
1.80
1.87
1.68
1.40
1.34
1.26
1.29
1.13
1.57
1.87
Receivable days
34.33
32.01
30.88
33.99
31.47
19.11
13.15
9.27
1.91
0.39
Inventory Days
104.57
111.51
121.18
125.24
126.83
132.66
116.20
137.34
106.78
94.73
Payable days
130.95
138.58
163.85
187.39
133.19
101.24
89.99
115.53
82.58
56.21
Cash Conversion Cycle
7.95
4.93
-11.79
-28.16
25.11
50.54
39.37
31.08
26.11
38.91
Total Debt/Equity
0.67
0.65
0.68
0.74
0.87
0.91
0.84
1.17
0.64
0.71
Interest Cover
3.50
3.93
2.56
1.76
1.41
1.11
2.06
1.34
2.66
5.01

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Piccadily Agro Inds - Quarterly Results
    7th Feb 2024, 18:19 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.