Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Lubricants

Rating :
69/99

BSE: 524820 | NSE: PANAMAPET

283.10
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 291.90
  • 291.90
  • 282.00
  • 291.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29393
  •  84.02
  •  425.00
  •  234.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,715.30
  • 7.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,605.79
  • 2.82%
  • 1.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.36%
  • 0.91%
  • 21.33%
  • FII
  • DII
  • Others
  • 3.25%
  • 0.00%
  • 4.15%

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
  • 11.52
  • 9.13
  • 8.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.77
  • 1.84
  • 1.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.33
  • 6.75
  • 6.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
572.69
509.41
12.42%
613.84
563.32
8.97%
551.79
551.38
0.07%
508.24
541.87
-6.21%
Expenses
504.78
444.30
13.61%
525.25
482.74
8.81%
465.44
474.61
-1.93%
438.76
461.13
-4.85%
EBITDA
67.91
65.11
4.30%
88.59
80.58
9.94%
86.35
76.77
12.48%
69.48
80.74
-13.95%
EBIDTM
11.86%
12.78%
14.43%
14.30%
15.65%
13.92%
13.67%
14.90%
Other Income
1.09
3.58
-69.55%
1.43
2.55
-43.92%
1.22
0.95
28.42%
2.68
1.13
137.17%
Interest
2.79
1.68
66.07%
2.54
2.41
5.39%
2.18
1.68
29.76%
1.30
1.88
-30.85%
Depreciation
2.43
2.11
15.17%
2.40
2.06
16.50%
2.27
2.05
10.73%
2.17
1.94
11.86%
PBT
63.78
64.90
-1.73%
85.08
78.66
8.16%
83.12
73.99
12.34%
68.70
78.05
-11.98%
Tax
13.63
10.78
26.44%
17.65
16.74
5.44%
18.54
15.92
16.46%
12.48
18.04
-30.82%
PAT
50.15
54.12
-7.34%
67.43
61.92
8.90%
64.58
58.07
11.21%
56.22
60.01
-6.32%
PATM
8.76%
10.62%
10.98%
10.99%
11.70%
10.53%
11.06%
11.07%
EPS
8.29
8.95
-7.37%
11.15
10.23
8.99%
10.67
9.60
11.15%
9.29
9.92
-6.35%

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
2,246.56
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
3.72%
47.37%
44.30%
-21.00%
-4.29%
59.12%
10.88%
-6.65%
26.82%
0.04%
 
Cost Of Goods Sold
1,742.83
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
503.73
501.49
356.36
166.68
225.50
203.75
147.18
122.49
94.24
79.41
65.76
GP Margin
22.42%
23.52%
24.63%
16.62%
17.77%
15.36%
17.66%
16.29%
11.70%
12.51%
10.36%
Total Expenditure
1,934.23
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
312.33
295.99
189.75
53.24
99.92
107.64
74.98
47.73
31.86
30.62
20.27
EBITDA Margin
13.90%
13.88%
13.11%
5.31%
7.87%
8.12%
9.00%
6.35%
3.96%
4.82%
3.19%
Other Income
6.42
5.73
6.32
3.60
2.72
1.56
4.13
1.84
1.13
1.21
3.36
Interest
8.81
7.06
8.95
17.44
25.17
13.76
8.58
8.33
8.01
5.89
8.46
Depreciation
9.27
8.40
7.61
7.25
5.92
5.29
4.87
4.59
3.42
2.50
2.23
PBT
300.68
286.26
179.51
32.14
71.54
90.15
65.66
36.65
21.56
23.44
12.94
Tax
62.30
55.92
44.16
3.37
19.66
29.18
21.86
11.50
3.85
5.04
1.06
Tax Rate
20.72%
19.53%
24.60%
10.49%
27.48%
32.37%
33.29%
31.38%
17.86%
21.50%
8.19%
PAT
238.38
230.34
135.35
28.78
51.88
60.97
43.80
25.15
17.71
18.40
11.88
PAT before Minority Interest
238.38
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
10.61%
10.80%
9.35%
2.87%
4.09%
4.60%
5.25%
3.35%
2.20%
2.90%
1.87%
PAT Growth
1.82%
70.18%
370.29%
-44.53%
-14.91%
39.20%
74.16%
42.01%
-3.75%
54.88%
 
EPS
47.77
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

News Update:


  • Panama Petrochem - Quarterly Results
    9th Feb 2023, 13:17 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.