Nifty

:

17767.35

Sensex

:

60605.79

-86.70 (-0.49%)
-236.09 (-0.39%)

Login

Nifty
Sensex

:
:

17767.35
60605.79

-86.70 (-0.49%)
-236.09 (-0.39%)

Panasonic Energy India Company Ltd.

Batteries

Rating :

55/99

BSE: 504093 | NSE: LAKHNNATNL

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

193.09
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

143.40
2.91%
1.94

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.59
3.26
5.87

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.52
-
20.90

PAT CAGR (%)

10 Years
5 Years
3 Years

14.33
-0.85
43.92

P:E (Median)

8 Years
5 Years
3 Years

20.08
21.14
20.05

P:BV (Average)

8 Years
5 Years
3 Years

1.68
1.68
1.68

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.66
10.58
11.84

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 66.16 66.17 -0.02% 60.50 48.52 24.69% 59.21 62.20 -4.81% 67.62 66.87 1.12%
Expenses 65.68 59.97 9.52% 57.90 44.66 29.65% 61.31 60.42 1.47% 63.33 61.86 2.38%
EBITDA 0.48 6.20 -92.26% 2.60 3.85 -32.47% -2.10 1.78 - 4.29 5.00 -14.20%
EBIDTM 0.73% 9.38% 4.30% 7.94% -3.56% 2.86% 6.34% 7.48%
Other Income 0.35 0.81 -56.79% 0.83 0.89 -6.74% 1.03 1.01 1.98% 0.85 0.99 -14.14%
Interest 0.06 0.04 50.00% 0.07 0.02 250.00% 0.07 -0.01 - 0.03 0.23 -86.96%
Depreciation 0.77 0.78 -1.28% 0.74 0.78 -5.13% 0.77 0.83 -7.23% 0.83 0.57 45.61%
PBT -6.87 6.20 - 2.63 3.95 -33.42% -1.92 1.96 - 4.28 5.20 -17.69%
Tax -1.73 1.63 - 0.69 1.02 -32.35% -0.64 0.26 - 1.11 1.48 -25.00%
PAT -5.14 4.57 - 1.93 2.93 -34.13% -1.27 1.70 - 3.17 3.72 -14.78%
PATM -7.77% 6.90% 3.19% 6.03% -2.15% 2.74% 4.69% 5.56%
EPS -6.86 6.09 - 2.58 3.90 -33.85% -1.70 2.27 - 4.23 4.96 -14.72%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 253.49 241.52 232.35 203.53 207.46 205.74 208.36 241.35 238.48 224.52 206.26 Net Sales Growth 3.99% 3.95% 14.16% -1.89% 0.84% -1.26% -13.67% 1.20% 6.22% 8.85% Cost Of Goods Sold 155.22 139.13 131.26 117.07 120.56 115.06 126.16 141.90 140.57 140.89 135.66 Gross Profit 98.27 102.39 101.09 86.46 86.91 90.67 82.20 99.45 97.92 83.64 70.60 GP Margin 38.77% 42.39% 43.51% 42.48% 41.89% 44.07% 39.45% 41.21% 41.06% 37.25% 34.23% Total Expenditure 248.22 229.20 218.93 198.76 202.92 193.42 200.46 218.29 214.31 210.50 200.82 Power & Fuel Cost - 4.08 4.02 3.86 3.79 3.77 3.92 4.27 4.52 4.61 4.21 % Of Sales - 1.69% 1.73% 1.90% 1.83% 1.83% 1.88% 1.77% 1.90% 2.05% 2.04% Employee Cost - 46.44 45.49 42.74 37.71 34.46 32.25 29.93 28.27 25.70 23.94 % Of Sales - 19.23% 19.58% 21.00% 18.18% 16.75% 15.48% 12.40% 11.85% 11.45% 11.61% Manufacturing Exp. - 13.02 13.06 11.68 14.15 14.48 14.93 16.49 16.52 15.67 14.24 % Of Sales - 5.39% 5.62% 5.74% 6.82% 7.04% 7.17% 6.83% 6.93% 6.98% 6.90% General & Admin Exp. - 10.24 8.35 10.65 12.75 11.68 10.40 10.97 11.13 9.51 9.38 % Of Sales - 4.24% 3.59% 5.23% 6.15% 5.68% 4.99% 4.55% 4.67% 4.24% 4.55% Selling & Distn. Exp. - 13.23 13.45 9.13 11.12 11.78 9.96 12.34 11.30 12.82 12.53 % Of Sales - 5.48% 5.79% 4.49% 5.36% 5.73% 4.78% 5.11% 4.74% 5.71% 6.07% Miscellaneous Exp. - 3.06 3.31 3.63 2.85 2.19 2.83 2.38 1.99 1.30 12.53 % Of Sales - 1.27% 1.42% 1.78% 1.37% 1.06% 1.36% 0.99% 0.83% 0.58% 0.42% EBITDA 5.27 12.32 13.42 4.77 4.54 12.32 7.90 23.06 24.17 14.02 5.44 EBITDA Margin 2.08% 5.10% 5.78% 2.34% 2.19% 5.99% 3.79% 9.55% 10.14% 6.24% 2.64% Other Income 3.06 3.58 3.88 3.90 4.20 3.84 4.34 4.02 3.96 1.72 1.53 Interest 0.23 0.23 0.46 0.31 0.13 0.10 0.16 0.07 0.07 0.45 0.16 Depreciation 3.11 3.16 2.85 3.16 2.77 2.37 2.18 2.11 2.16 2.77 3.08 PBT -1.88 12.51 13.99 5.20 5.85 13.68 9.90 24.91 25.91 12.53 3.73 Tax -0.57 3.12 3.66 2.04 1.23 3.88 3.63 8.38 9.19 5.10 1.26 Tax Rate 30.32% 24.94% 26.16% 39.23% 21.03% 28.36% 36.67% 33.64% 34.01% 40.70% 33.78% PAT -1.31 9.39 10.32 3.15 4.61 9.80 6.27 16.53 17.84 7.43 2.46 PAT before Minority Interest -1.31 9.39 10.32 3.15 4.61 9.80 6.27 16.53 17.84 7.43 2.46 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 -0.52% 3.89% 4.44% 1.55% 2.22% 4.76% 3.01% 6.85% 7.48% 3.31% 1.19% PAT Growth -110.14% -9.01% 227.62% -31.67% -52.96% 56.30% -62.07% -7.34% 140.11% 202.03% EPS -1.75 12.52 13.76 4.20 6.15 13.07 8.36 22.04 23.79 9.91 3.28

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 108.62 106.14 99.08 100.95 102.58 97.92 94.56 84.36 72.94 68.57 Share Capital 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 Total Reserves 101.12 98.64 91.58 93.45 95.08 90.42 87.06 76.86 65.44 61.07 Non-Current Liabilities 1.66 1.52 2.76 0.90 1.35 2.69 2.97 3.27 4.63 5.32 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 1.29 0.00 0.73 0.00 0.00 0.66 0.23 1.31 2.56 3.01 Current Liabilities 31.13 31.79 28.82 24.78 29.19 31.21 35.03 39.47 28.47 26.17 Trade Payables 11.28 13.36 8.36 8.32 8.97 10.13 6.86 4.53 5.21 8.12 Other Current Liabilities 13.49 13.67 15.25 13.87 17.25 17.38 19.47 26.14 17.97 14.58 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 6.36 4.76 5.22 2.59 2.98 3.70 8.70 8.79 5.30 3.47 Total Liabilities 141.41 139.45 130.66 126.63 133.12 131.82 132.56 127.10 106.04 100.06 Net Block 22.90 23.54 22.43 16.21 18.58 16.52 18.56 13.82 15.71 18.20 Gross Block 34.13 31.96 30.59 23.52 23.13 18.70 115.06 109.07 108.96 109.24 Accumulated Depreciation 11.23 8.42 8.16 7.32 4.55 2.18 96.49 95.26 93.25 91.04 Non Current Assets 32.69 31.40 30.82 28.93 25.61 23.69 26.35 19.27 16.28 18.69 Capital Work in Progress 2.02 0.10 0.47 5.05 0.04 1.38 0.00 4.90 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 7.69 7.66 7.91 7.67 6.97 5.77 7.77 0.52 0.55 0.49 Other Non Current Assets 0.08 0.11 0.02 0.01 0.02 0.03 0.01 0.03 0.02 0.00 Current Assets 108.72 108.05 99.84 97.69 107.51 108.12 106.21 107.82 89.75 81.36 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.17 Inventories 37.56 27.23 36.30 29.76 28.94 31.46 27.48 24.06 23.45 25.55 Sundry Debtors 5.72 5.56 4.47 3.11 5.29 8.03 36.67 28.03 26.42 24.74 Cash & Bank 49.68 64.38 49.25 55.14 56.46 62.55 32.96 40.06 25.71 16.86 Other Current Assets 15.75 6.45 2.47 4.44 16.82 6.08 9.10 15.67 14.18 14.04 Short Term Loans & Adv. 5.47 4.43 7.35 5.24 10.27 5.38 5.61 10.31 11.54 13.02 Net Current Assets 77.59 76.26 71.02 72.91 78.31 76.92 71.18 68.36 61.28 55.20 Total Assets 141.41 139.45 130.66 126.62 133.12 131.81 132.56 127.09 106.03 100.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -6.65 19.55 -2.36 8.02 -1.69 33.18 2.15 20.04 9.79 -1.79 PBT 12.51 13.99 5.20 5.85 13.68 9.90 24.91 27.02 12.53 3.73 Adjustment 0.39 0.71 0.72 0.19 -1.34 -2.94 -1.14 -0.68 1.85 2.07 Changes in Working Capital -16.55 8.84 -6.22 4.57 -7.90 28.99 -13.61 0.46 -0.50 -7.73 Cash after chg. in Working capital -3.65 23.54 -0.30 10.61 4.44 35.96 10.16 26.80 13.88 -1.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.99 -3.98 -2.06 -2.59 -6.13 -2.78 -8.01 -6.77 -4.09 0.14 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 15.35 -11.29 -10.09 9.95 5.47 -19.05 -2.91 -2.88 1.14 -0.45 Net Fixed Assets -4.09 -1.00 -2.49 -5.40 -3.09 94.98 -1.09 -5.01 0.28 -1.27 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.00 Others 19.44 -10.29 -7.60 15.35 8.56 -114.03 -1.82 2.13 0.69 0.82 Cash from Financing Activity -6.78 -3.97 -4.39 -6.38 -4.99 -6.39 -6.33 -3.09 -2.13 -1.84 Net Cash Inflow / Outflow 1.92 4.29 -16.85 11.59 -1.21 7.74 -7.08 14.07 8.81 -4.08 Opening Cash & Equivalents 9.68 5.39 22.24 10.65 11.86 4.12 39.06 24.99 16.18 20.94 Closing Cash & Equivalent 11.60 9.68 5.39 22.24 10.65 11.86 31.97 39.06 24.99 16.86

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 144.82 141.52 132.11 134.60 136.77 130.56 126.07 112.48 97.25 91.43 ROA 6.69% 7.64% 2.45% 3.55% 7.40% 4.74% 12.73% 15.30% 7.21% 2.51% ROE 8.74% 10.06% 3.15% 4.53% 9.77% 6.52% 18.48% 22.68% 10.51% 3.61% ROCE 11.86% 14.08% 5.51% 5.88% 13.74% 10.45% 27.92% 34.45% 18.35% 5.69% Fixed Asset Turnover 7.31 7.43 7.52 8.89 10.08 3.61 2.48 2.47 2.37 2.20 Receivable days 8.52 7.88 6.80 7.40 11.53 33.80 42.42 36.87 36.14 34.10 Inventory Days 48.96 49.90 59.24 51.64 52.29 44.57 33.80 32.17 34.61 34.59 Payable days 32.33 30.20 26.00 16.26 19.35 15.96 9.93 9.21 12.05 12.03 Cash Conversion Cycle 25.15 27.58 40.04 42.78 44.47 62.42 66.29 59.84 58.70 56.66 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 56.54 31.22 17.68 45.33 142.02 63.67 368.42 374.76 28.83 24.90

Top Investors:

punj-lloyd private limited

vijay kishanlal kedia

investor education and protection fund (iepf)

Annual Reports:

News Update:

Panasonic Energy Ind - Quarterly Results
11th Nov 2022, 13:06 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