Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Breweries & Distilleries

Rating :
68/99

BSE: 530305 | NSE: Not Listed

746.5
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  765
  •  775
  •  730
  •  760.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64012
  •  48291660
  •  903.05
  •  64.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,042.43
  • 64.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,195.69
  • 0.03%
  • 20.73

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
  • 17.37
  • 14.60
  • 18.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 3.11
  • 4.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1139370.18
  • 1797586.54
  • 15.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
284.59
207.91
36.88%
191.91
123.10
55.90%
122.68
116.33
5.46%
228.94
188.48
21.47%
Expenses
217.82
193.01
12.85%
157.58
105.56
49.28%
98.22
104.70
-6.19%
204.41
170.93
19.59%
EBITDA
66.77
14.90
348.12%
34.32
17.54
95.67%
24.47
11.63
110.40%
24.54
17.55
39.83%
EBIDTM
23.46%
7.17%
17.88%
14.25%
19.94%
9.99%
10.72%
9.31%
Other Income
0.61
0.23
165.22%
0.09
0.07
28.57%
0.02
0.20
-90.00%
0.10
0.02
400.00%
Interest
4.22
2.62
61.07%
3.23
4.19
-22.91%
4.53
3.25
39.38%
3.74
3.24
15.43%
Depreciation
4.04
3.96
2.02%
3.70
3.88
-4.64%
4.49
3.89
15.42%
5.98
3.85
55.32%
PBT
59.11
8.55
591.35%
56.83
9.53
496.33%
15.47
4.69
229.85%
14.96
10.49
42.61%
Tax
16.09
3.57
350.70%
11.94
2.61
357.47%
4.07
0.80
408.75%
3.90
2.97
31.31%
PAT
43.02
4.97
765.59%
44.89
6.92
548.70%
11.39
3.89
192.80%
11.07
7.52
47.21%
PATM
15.12%
2.39%
23.39%
5.62%
9.29%
3.34%
4.83%
3.99%
EPS
4.59
0.50
818.00%
4.69
0.70
570.00%
1.17
0.36
225.00%
1.16
0.80
45.00%

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
828.12
608.89
573.52
489.34
399.41
371.35
334.30
329.40
271.42
344.16
376.06
Net Sales Growth
30.24%
6.17%
17.20%
22.52%
7.56%
11.08%
1.49%
21.36%
-21.14%
-8.48%
 
Cost Of Goods Sold
356.92
346.52
342.44
301.59
268.74
254.22
224.55
179.95
167.39
209.18
222.69
Gross Profit
471.20
262.36
231.07
187.75
130.67
117.12
109.75
149.46
104.03
134.98
153.37
GP Margin
56.90%
43.09%
40.29%
38.37%
32.72%
31.54%
32.83%
45.37%
38.33%
39.22%
40.78%
Total Expenditure
678.03
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
150.10
61.63
69.20
51.53
40.44
27.16
26.00
47.25
23.47
28.08
46.20
EBITDA Margin
18.13%
10.12%
12.07%
10.53%
10.12%
7.31%
7.78%
14.34%
8.65%
8.16%
12.29%
Other Income
0.82
0.52
0.78
2.51
0.29
8.72
4.82
1.49
6.93
6.40
5.34
Interest
15.72
13.31
14.11
15.85
14.85
16.59
16.24
17.35
14.51
8.96
8.35
Depreciation
18.21
15.59
14.52
13.49
13.15
12.55
12.73
13.02
10.93
10.66
9.74
PBT
146.37
33.26
41.35
24.70
12.73
6.73
1.85
18.37
4.96
14.86
33.45
Tax
36.00
9.96
12.11
7.07
-2.33
1.37
-2.73
10.50
3.42
5.94
12.17
Tax Rate
24.60%
29.95%
29.29%
28.61%
-20.75%
20.36%
-147.57%
57.16%
68.95%
39.97%
36.38%
PAT
110.37
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
8.92
21.28
PAT before Minority Interest
110.37
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
13.33%
3.83%
5.10%
3.60%
3.39%
1.44%
1.37%
2.39%
0.57%
2.59%
5.66%
PAT Growth
373.69%
-20.31%
65.76%
30.18%
152.80%
17.29%
-41.93%
411.04%
-82.74%
-58.08%
 
EPS
11.70
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

News Update:


  • Piccadily Agro Inds - Quarterly Results
    22nd Apr 2024, 22:12 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.