Nifty
Sensex
:
:
11729.60
39922.46
-159.80 (-1.34%)
-599.64 (-1.48%)

Lubricants

Rating :
38/99

BSE: 524820 | NSE: PANAMAPET

52.85
27-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  52.65
  •  53.00
  •  51.40
  •  52.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56208
  •  29.29
  •  76.00
  •  25.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 318.50
  • 12.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 327.31
  • 2.28%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.27%
  • 0.90%
  • 21.90%
  • FII
  • DII
  • Others
  • 2.15%
  • 0.00%
  • 3.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.77
  • 5.93
  • -8.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.93
  • 2.21
  • -13.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.79
  • 2.73
  • -22.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.17
  • 12.81
  • 13.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 1.64
  • 1.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.50
  • 7.68
  • 7.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
159.80
269.85
-40.78%
231.56
365.19
-36.59%
241.31
307.81
-21.60%
260.03
286.37
-9.20%
Expenses
150.74
253.09
-40.44%
221.34
337.58
-34.43%
228.69
289.24
-20.93%
247.14
263.47
-6.20%
EBITDA
9.06
16.77
-45.97%
10.21
27.62
-63.03%
12.62
18.56
-32.00%
12.89
22.89
-43.69%
EBIDTM
5.67%
6.21%
4.41%
7.56%
5.23%
6.03%
4.96%
7.99%
Other Income
0.57
0.75
-24.00%
1.83
2.14
-14.49%
0.94
10.89
-91.37%
0.84
0.82
2.44%
Interest
2.98
5.10
-41.57%
2.49
8.61
-71.08%
4.11
5.32
-22.74%
5.74
7.15
-19.72%
Depreciation
1.91
1.70
12.35%
1.96
1.49
31.54%
1.84
1.46
26.03%
1.75
1.54
13.64%
PBT
4.75
10.71
-55.65%
7.58
19.67
-61.46%
7.60
22.67
-66.48%
6.24
15.03
-58.48%
Tax
0.97
3.05
-68.20%
1.22
4.70
-74.04%
1.23
6.95
-82.30%
-2.13
4.26
-
PAT
3.78
7.66
-50.65%
6.37
14.96
-57.42%
6.38
15.72
-59.41%
8.37
10.77
-22.28%
PATM
2.36%
2.84%
2.75%
4.10%
2.64%
5.11%
3.22%
3.76%
EPS
0.81
1.65
-50.91%
1.37
3.22
-57.45%
1.37
3.38
-59.47%
1.80
2.32
-22.41%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
892.70
1,002.75
1,269.33
1,326.29
833.50
751.72
805.31
635.02
634.75
584.22
Net Sales Growth
-27.38%
-21.00%
-4.29%
59.12%
10.88%
-6.65%
26.82%
0.04%
8.65%
 
Cost Of Goods Sold
758.72
836.07
1,043.83
1,122.53
686.32
629.23
711.07
555.61
568.99
504.59
Gross Profit
133.98
166.68
225.50
203.75
147.18
122.49
94.24
79.41
65.76
79.63
GP Margin
15.01%
16.62%
17.77%
15.36%
17.66%
16.29%
11.70%
12.51%
10.36%
13.63%
Total Expenditure
847.91
949.51
1,169.41
1,218.65
758.52
703.99
773.45
604.40
614.48
540.64
Power & Fuel Cost
-
1.71
1.27
1.00
0.88
0.70
0.59
0.59
0.68
0.74
% Of Sales
-
0.17%
0.10%
0.08%
0.11%
0.09%
0.07%
0.09%
0.11%
0.13%
Employee Cost
-
9.96
8.88
7.73
7.06
5.54
4.11
3.60
3.19
3.19
% Of Sales
-
0.99%
0.70%
0.58%
0.85%
0.74%
0.51%
0.57%
0.50%
0.55%
Manufacturing Exp.
-
28.30
26.52
23.17
19.25
21.73
20.12
12.06
10.47
8.02
% Of Sales
-
2.82%
2.09%
1.75%
2.31%
2.89%
2.50%
1.90%
1.65%
1.37%
General & Admin Exp.
-
9.68
11.59
8.87
6.54
7.15
6.20
4.65
4.61
4.54
% Of Sales
-
0.97%
0.91%
0.67%
0.78%
0.95%
0.77%
0.73%
0.73%
0.78%
Selling & Distn. Exp.
-
54.23
60.01
48.61
29.91
28.65
26.37
18.33
18.26
16.02
% Of Sales
-
5.41%
4.73%
3.67%
3.59%
3.81%
3.27%
2.89%
2.88%
2.74%
Miscellaneous Exp.
-
9.56
17.33
6.73
8.56
11.00
4.99
9.55
8.29
3.55
% Of Sales
-
0.95%
1.37%
0.51%
1.03%
1.46%
0.62%
1.50%
1.31%
0.61%
EBITDA
44.78
53.24
99.92
107.64
74.98
47.73
31.86
30.62
20.27
43.58
EBITDA Margin
5.02%
5.31%
7.87%
8.12%
9.00%
6.35%
3.96%
4.82%
3.19%
7.46%
Other Income
4.18
3.60
2.72
1.56
4.13
1.84
1.13
1.21
3.36
4.71
Interest
15.32
17.44
25.17
13.76
8.58
8.33
8.01
5.89
8.46
7.90
Depreciation
7.46
7.25
5.92
5.29
4.87
4.59
3.42
2.50
2.23
1.07
PBT
26.17
32.14
71.54
90.15
65.66
36.65
21.56
23.44
12.94
39.33
Tax
1.29
3.37
19.66
29.18
21.86
11.50
3.85
5.04
1.06
8.69
Tax Rate
4.93%
10.49%
27.48%
32.37%
33.29%
31.38%
17.86%
21.50%
8.19%
22.10%
PAT
24.90
28.78
51.88
60.97
43.80
25.15
17.71
18.40
11.88
30.63
PAT before Minority Interest
24.90
28.78
51.88
60.97
43.80
25.15
17.71
18.40
11.88
30.63
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.79%
2.87%
4.09%
4.60%
5.25%
3.35%
2.20%
2.90%
1.87%
5.24%
PAT Growth
-49.30%
-44.53%
-14.91%
39.20%
74.16%
42.01%
-3.75%
54.88%
-61.21%
 
EPS
5.35
6.19
11.16
13.11
9.42
5.41
3.81
3.96
2.55
6.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
433.02
413.77
371.52
312.78
272.39
249.09
238.96
232.09
224.27
Share Capital
12.10
12.10
12.10
8.07
8.07
8.07
8.07
8.61
8.62
Total Reserves
420.92
401.67
359.42
304.72
264.33
241.02
230.89
223.48
215.65
Non-Current Liabilities
8.84
9.75
8.04
6.79
3.85
2.98
2.51
2.21
0.55
Secured Loans
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
Long Term Provisions
0.88
0.73
0.57
0.16
0.00
0.00
0.00
0.00
0.00
Current Liabilities
387.58
563.32
658.15
380.94
232.28
256.26
234.45
187.82
266.81
Trade Payables
257.19
315.20
532.52
307.65
150.93
188.85
190.20
160.77
248.20
Other Current Liabilities
7.98
20.42
17.90
6.44
3.17
4.97
4.56
1.06
6.08
Short Term Borrowings
49.69
159.90
45.13
32.58
57.43
41.75
16.78
21.90
10.49
Short Term Provisions
72.72
67.81
62.60
34.27
20.75
20.69
22.91
4.09
2.04
Total Liabilities
829.44
986.84
1,037.71
700.51
508.52
508.33
475.92
422.12
491.63
Net Block
162.44
145.99
128.29
125.32
122.60
118.95
76.62
72.97
57.77
Gross Block
205.11
181.69
159.16
151.66
144.46
136.32
90.17
84.19
66.76
Accumulated Depreciation
42.66
35.69
30.87
26.35
21.86
17.37
13.55
11.22
8.98
Non Current Assets
191.15
177.06
159.99
146.86
134.53
125.79
116.83
82.22
72.20
Capital Work in Progress
17.24
11.05
14.40
4.29
0.20
0.00
39.67
5.63
3.45
Non Current Investment
10.16
10.41
5.39
1.02
2.45
0.03
0.03
0.03
0.03
Long Term Loans & Adv.
0.96
9.45
11.76
16.23
9.28
6.80
0.32
2.49
10.07
Other Non Current Assets
0.35
0.16
0.16
0.00
0.00
0.00
0.19
1.10
0.88
Current Assets
638.29
809.78
877.72
553.65
374.00
382.54
359.09
339.89
419.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
253.93
383.60
445.03
302.19
164.77
167.24
130.99
127.86
148.28
Sundry Debtors
251.06
313.90
280.24
182.67
153.50
173.94
166.51
119.03
103.89
Cash & Bank
40.88
15.71
34.25
22.80
15.27
12.05
24.53
54.51
154.49
Other Current Assets
92.42
3.39
2.45
0.14
40.46
29.31
37.05
38.48
12.78
Short Term Loans & Adv.
88.03
93.18
115.75
45.85
39.33
27.83
35.50
18.06
10.49
Net Current Assets
250.71
246.46
219.57
172.71
141.72
126.28
124.64
152.07
152.63
Total Assets
829.44
986.84
1,037.71
700.51
508.53
508.33
475.92
422.11
491.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
178.80
-78.31
33.87
58.56
18.31
-11.73
29.91
-83.96
79.62
PBT
32.14
71.54
90.15
65.66
36.65
21.56
23.44
12.94
39.33
Adjustment
23.21
20.45
25.84
9.90
13.27
15.78
6.27
23.52
-6.69
Changes in Working Capital
129.73
-149.83
-52.09
2.39
-22.97
-45.23
2.84
-117.74
56.88
Cash after chg. in Working capital
185.09
-57.83
63.90
77.94
26.96
-7.88
32.55
-81.27
89.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.29
-20.48
-30.03
-19.38
-8.65
-3.85
-2.64
-2.69
-9.89
Other Direct Exp. Paid
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
Cash From Investing Activity
-20.74
-21.60
-14.38
-20.85
-11.98
-13.59
-35.11
9.29
-21.82
Net Fixed Assets
-15.40
-15.35
-15.04
-9.10
-6.10
-3.02
-5.98
-13.98
Net Investments
0.25
-5.01
-4.37
1.43
-2.42
0.00
-24.82
-27.04
Others
-5.59
-1.24
5.03
-13.18
-3.46
-10.57
-4.31
50.31
Cash from Financing Activity
-136.30
81.25
-6.14
-36.04
-2.13
11.29
-22.77
0.78
48.99
Net Cash Inflow / Outflow
21.76
-18.66
13.36
1.67
4.19
-14.03
-27.98
-73.89
106.79
Opening Cash & Equivalents
7.48
26.95
13.34
11.68
7.82
21.53
50.51
133.43
16.78
Closing Cash & Equivalent
30.72
7.48
26.95
13.34
11.68
7.82
21.53
50.51
133.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
71.58
68.40
61.42
51.71
45.03
41.18
39.50
35.95
34.69
ROA
3.17%
5.13%
7.02%
7.25%
4.95%
3.60%
4.10%
2.60%
6.23%
ROE
6.80%
13.21%
17.82%
14.97%
9.65%
7.26%
7.81%
5.21%
13.66%
ROCE
9.39%
19.53%
27.27%
21.99%
14.49%
10.82%
11.51%
8.76%
20.12%
Fixed Asset Turnover
5.18
7.45
8.66
6.07
5.76
7.66
7.90
9.19
9.44
Receivable days
102.82
85.42
62.77
68.22
73.89
71.63
75.62
58.65
60.18
Inventory Days
116.03
119.14
101.33
94.76
74.93
62.75
68.55
72.65
85.89
Payable days
116.77
132.03
128.85
104.20
87.67
88.99
107.10
123.62
169.94
Cash Conversion Cycle
102.08
72.53
35.25
58.77
61.15
45.40
37.07
7.68
-23.86
Total Debt/Equity
0.11
0.39
0.12
0.10
0.21
0.17
0.07
0.09
0.05
Interest Cover
2.84
3.84
7.55
8.65
5.40
3.69
4.98
2.53
5.98

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.