Nifty
Sensex
:
:
18501.35
62304.12
-11.40 (-0.06%)
10.48 (0.02%)

Lubricants

Rating :
77/99

BSE: 524820 | NSE: PANAMAPET

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,456.95
  • 10.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,347.44
  • 1.97%
  • 2.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.36%
  • 0.69%
  • 21.49%
  • FII
  • DII
  • Others
  • 2.74%
  • 0.00%
  • 4.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.88
  • 9.96
  • 28.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.75
  • 22.42
  • 40.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.51
  • 30.45
  • 100.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.94
  • 10.26
  • 8.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.71
  • 1.93
  • 1.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.33
  • 7.20
  • 6.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
613.84
563.32
8.97%
551.79
551.38
0.07%
508.24
541.87
-6.21%
509.41
419.99
21.29%
Expenses
525.25
482.74
8.81%
465.44
474.61
-1.93%
438.76
461.13
-4.85%
444.30
346.49
28.23%
EBITDA
88.59
80.58
9.94%
86.35
76.77
12.48%
69.48
80.74
-13.95%
65.11
73.51
-11.43%
EBIDTM
14.43%
14.30%
15.65%
13.92%
13.67%
14.90%
12.78%
17.50%
Other Income
1.43
2.55
-43.92%
1.22
0.95
28.42%
2.68
1.13
137.17%
3.58
2.90
23.45%
Interest
2.54
2.41
5.39%
2.18
1.68
29.76%
1.30
1.88
-30.85%
1.68
1.97
-14.72%
Depreciation
2.40
2.06
16.50%
2.27
2.05
10.73%
2.17
1.94
11.86%
2.11
1.89
11.64%
PBT
85.08
78.66
8.16%
83.12
73.99
12.34%
68.70
78.05
-11.98%
64.90
72.55
-10.54%
Tax
17.65
16.74
5.44%
18.54
15.92
16.46%
12.48
18.04
-30.82%
10.78
19.43
-44.52%
PAT
67.43
61.92
8.90%
64.58
58.07
11.21%
56.22
60.01
-6.32%
54.12
53.12
1.88%
PATM
10.98%
10.99%
11.70%
10.53%
11.06%
11.07%
10.62%
12.65%
EPS
11.15
10.23
8.99%
10.67
9.60
11.15%
9.29
9.92
-6.35%
8.95
8.78
1.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,183.28
2,132.35
1,446.96
1,002.75
1,269.33
1,326.29
833.50
751.72
805.31
635.02
634.75
Net Sales Growth
5.14%
47.37%
44.30%
-21.00%
-4.29%
59.12%
10.88%
-6.65%
26.82%
0.04%
 
Cost Of Goods Sold
1,681.21
1,630.86
1,090.60
836.07
1,043.83
1,122.53
686.32
629.23
711.07
555.61
568.99
Gross Profit
502.07
501.49
356.36
166.68
225.50
203.75
147.18
122.49
94.24
79.41
65.76
GP Margin
23.00%
23.52%
24.63%
16.62%
17.77%
15.36%
17.66%
16.29%
11.70%
12.51%
10.36%
Total Expenditure
1,873.75
1,836.36
1,257.21
949.51
1,169.41
1,218.65
758.52
703.99
773.45
604.40
614.48
Power & Fuel Cost
-
2.00
1.93
1.71
1.27
1.00
0.88
0.70
0.59
0.59
0.68
% Of Sales
-
0.09%
0.13%
0.17%
0.10%
0.08%
0.11%
0.09%
0.07%
0.09%
0.11%
Employee Cost
-
24.02
26.33
9.96
8.88
7.73
7.06
5.54
4.11
3.60
3.19
% Of Sales
-
1.13%
1.82%
0.99%
0.70%
0.58%
0.85%
0.74%
0.51%
0.57%
0.50%
Manufacturing Exp.
-
34.49
32.73
28.30
26.52
23.17
19.25
21.73
20.12
12.06
10.47
% Of Sales
-
1.62%
2.26%
2.82%
2.09%
1.75%
2.31%
2.89%
2.50%
1.90%
1.65%
General & Admin Exp.
-
10.52
8.52
9.68
11.59
8.87
6.54
7.15
6.20
4.65
4.61
% Of Sales
-
0.49%
0.59%
0.97%
0.91%
0.67%
0.78%
0.95%
0.77%
0.73%
0.73%
Selling & Distn. Exp.
-
126.64
88.53
54.23
60.01
48.61
29.91
28.65
26.37
18.33
18.26
% Of Sales
-
5.94%
6.12%
5.41%
4.73%
3.67%
3.59%
3.81%
3.27%
2.89%
2.88%
Miscellaneous Exp.
-
7.83
8.57
9.56
17.33
6.73
8.56
11.00
4.99
9.55
18.26
% Of Sales
-
0.37%
0.59%
0.95%
1.37%
0.51%
1.03%
1.46%
0.62%
1.50%
1.31%
EBITDA
309.53
295.99
189.75
53.24
99.92
107.64
74.98
47.73
31.86
30.62
20.27
EBITDA Margin
14.18%
13.88%
13.11%
5.31%
7.87%
8.12%
9.00%
6.35%
3.96%
4.82%
3.19%
Other Income
8.91
5.73
6.32
3.60
2.72
1.56
4.13
1.84
1.13
1.21
3.36
Interest
7.70
7.06
8.95
17.44
25.17
13.76
8.58
8.33
8.01
5.89
8.46
Depreciation
8.95
8.40
7.61
7.25
5.92
5.29
4.87
4.59
3.42
2.50
2.23
PBT
301.80
286.26
179.51
32.14
71.54
90.15
65.66
36.65
21.56
23.44
12.94
Tax
59.45
55.92
44.16
3.37
19.66
29.18
21.86
11.50
3.85
5.04
1.06
Tax Rate
19.70%
19.53%
24.60%
10.49%
27.48%
32.37%
33.29%
31.38%
17.86%
21.50%
8.19%
PAT
242.35
230.34
135.35
28.78
51.88
60.97
43.80
25.15
17.71
18.40
11.88
PAT before Minority Interest
242.35
230.34
135.35
28.78
51.88
60.97
43.80
25.15
17.71
18.40
11.88
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
11.10%
10.80%
9.35%
2.87%
4.09%
4.60%
5.25%
3.35%
2.20%
2.90%
1.87%
PAT Growth
3.96%
70.18%
370.29%
-44.53%
-14.91%
39.20%
74.16%
42.01%
-3.75%
54.88%
 
EPS
48.57
46.16
27.12
5.77
10.40
12.22
8.78
5.04
3.55
3.69
2.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
768.21
560.97
433.02
413.77
371.52
312.78
272.39
249.09
238.96
232.09
Share Capital
12.10
12.10
12.10
12.10
12.10
8.07
8.07
8.07
8.07
8.61
Total Reserves
756.11
548.87
420.92
401.67
359.42
304.72
264.33
241.02
230.89
223.48
Non-Current Liabilities
9.20
10.38
8.84
9.75
8.04
6.79
3.85
2.98
2.51
2.21
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
1.14
0.72
0.88
0.73
0.57
0.16
0.00
0.00
0.00
0.00
Current Liabilities
608.20
515.21
387.58
563.32
658.15
380.94
232.28
256.26
234.45
187.82
Trade Payables
427.59
328.06
257.19
315.20
532.52
307.65
150.93
188.85
190.20
160.77
Other Current Liabilities
18.16
27.81
7.98
20.42
17.90
6.44
3.17
4.97
4.56
1.06
Short Term Borrowings
29.81
65.17
49.69
159.90
45.13
32.58
57.43
41.75
16.78
21.90
Short Term Provisions
132.64
94.18
72.72
67.81
62.60
34.27
20.75
20.69
22.91
4.09
Total Liabilities
1,385.61
1,086.56
829.44
986.84
1,037.71
700.51
508.52
508.33
475.92
422.12
Net Block
214.08
175.15
162.44
145.99
128.29
125.32
122.60
118.95
76.62
72.97
Gross Block
271.37
225.10
205.11
181.69
159.16
151.66
144.46
136.32
90.17
84.19
Accumulated Depreciation
57.30
49.95
42.66
35.69
30.87
26.35
21.86
17.37
13.55
11.22
Non Current Assets
241.59
208.41
191.15
177.06
159.99
146.86
134.53
125.79
116.83
82.22
Capital Work in Progress
4.97
22.40
17.24
11.05
14.40
4.29
0.20
0.00
39.67
5.63
Non Current Investment
20.96
9.98
10.16
10.41
5.39
1.02
2.45
0.03
0.03
0.03
Long Term Loans & Adv.
1.58
0.88
0.96
9.45
11.76
16.23
9.28
6.80
0.32
2.49
Other Non Current Assets
0.00
0.00
0.35
0.16
0.16
0.00
0.00
0.00
0.19
1.10
Current Assets
1,144.02
878.16
638.29
809.78
877.72
553.65
374.00
382.54
359.09
339.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
490.53
365.06
253.93
383.60
445.03
302.19
164.77
167.24
130.99
127.86
Sundry Debtors
317.49
323.19
251.06
313.90
280.24
182.67
153.50
173.94
166.51
119.03
Cash & Bank
139.31
74.78
40.88
15.71
34.25
22.80
15.27
12.05
24.53
54.51
Other Current Assets
196.69
2.42
4.39
3.39
118.20
45.99
40.46
29.31
37.05
38.48
Short Term Loans & Adv.
192.88
112.73
88.03
93.18
115.75
45.85
39.33
27.83
35.50
18.06
Net Current Assets
535.82
362.95
250.71
246.46
219.57
172.71
141.72
126.28
124.64
152.07
Total Assets
1,385.61
1,086.57
829.44
986.84
1,037.71
700.51
508.53
508.33
475.92
422.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
170.02
56.07
178.80
-78.31
33.87
58.56
18.31
-11.73
29.91
-83.96
PBT
286.26
179.51
32.14
71.54
90.15
65.66
36.65
21.56
23.44
12.94
Adjustment
15.67
12.14
26.13
20.45
25.84
9.90
13.27
15.78
6.27
23.52
Changes in Working Capital
-72.53
-96.41
126.81
-149.83
-52.09
2.39
-22.97
-45.23
2.84
-117.74
Cash after chg. in Working capital
229.40
95.25
185.09
-57.83
63.90
77.94
26.96
-7.88
32.55
-81.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-59.38
-39.18
-6.29
-20.48
-30.03
-19.38
-8.65
-3.85
-2.64
-2.69
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
-110.97
-14.47
-21.01
-21.60
-14.38
-20.85
-11.98
-13.59
-35.11
9.29
Net Fixed Assets
-27.67
-19.60
-15.40
-15.35
-15.04
-9.10
-6.10
-3.02
-5.98
-13.98
Net Investments
-10.98
0.17
0.25
-5.01
-4.37
1.43
-2.42
0.00
-24.82
-27.04
Others
-72.32
4.96
-5.86
-1.24
5.03
-13.18
-3.46
-10.57
-4.31
50.31
Cash from Financing Activity
-67.47
-1.29
-136.30
81.25
-6.14
-36.04
-2.13
11.29
-22.77
0.78
Net Cash Inflow / Outflow
-8.42
40.31
21.49
-18.66
13.36
1.67
4.19
-14.03
-27.98
-73.89
Opening Cash & Equivalents
70.42
30.45
7.48
26.95
13.34
11.68
7.82
21.53
50.51
133.43
Closing Cash & Equivalent
61.88
70.42
30.45
7.48
26.95
13.34
11.68
7.82
21.53
50.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
126.99
92.73
71.58
68.40
61.42
51.71
45.03
41.18
39.50
35.95
ROA
18.63%
14.13%
3.17%
5.13%
7.02%
7.25%
4.95%
3.60%
4.10%
2.60%
ROE
34.66%
27.23%
6.80%
13.21%
17.82%
14.97%
9.65%
7.26%
7.81%
5.21%
ROCE
41.19%
33.99%
9.39%
19.53%
27.27%
21.99%
14.49%
10.82%
11.51%
8.76%
Fixed Asset Turnover
8.59
6.73
5.18
7.45
8.66
6.07
5.76
7.66
7.90
9.19
Receivable days
54.83
72.43
102.82
85.42
62.77
68.22
73.89
71.63
75.62
58.65
Inventory Days
73.23
78.07
116.03
119.14
101.33
94.76
74.93
62.75
68.55
72.65
Payable days
84.56
97.93
116.77
132.03
128.85
104.20
87.67
88.99
107.10
123.62
Cash Conversion Cycle
43.50
52.56
102.08
72.53
35.25
58.77
61.15
45.40
37.07
7.68
Total Debt/Equity
0.04
0.12
0.11
0.39
0.12
0.10
0.21
0.17
0.07
0.09
Interest Cover
41.56
21.07
2.84
3.84
7.55
8.65
5.40
3.69
4.98
2.53

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.