Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Lubricants

Rating :
82/99

BSE: 524820 | NSE: PANAMAPET

274.55
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  293.00
  •  293.00
  •  271.10
  •  291.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  380615
  •  1065.72
  •  309.80
  •  50.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,659.94
  • 8.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,650.33
  • 0.73%
  • 2.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.13%
  • 0.44%
  • 21.50%
  • FII
  • DII
  • Others
  • 3.35%
  • 0.00%
  • 2.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.49
  • 11.66
  • 4.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.85
  • 20.41
  • 13.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.02
  • 25.31
  • 37.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.99
  • 13.37
  • 10.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.48
  • 1.86
  • 1.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.19
  • 7.99
  • 6.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
551.38
159.80
245.04%
541.87
231.56
134.01%
419.99
241.31
74.05%
325.30
260.03
25.10%
Expenses
474.61
150.74
214.85%
461.13
221.34
108.34%
346.31
228.40
51.62%
300.41
247.14
21.55%
EBITDA
76.78
9.06
747.46%
80.74
10.21
690.79%
73.68
12.91
470.72%
24.89
12.89
93.10%
EBIDTM
13.92%
5.67%
14.90%
4.41%
17.54%
5.35%
7.65%
4.96%
Other Income
0.95
0.57
66.67%
1.13
1.83
-38.25%
2.73
0.65
320.00%
3.26
0.84
288.10%
Interest
1.68
2.98
-43.62%
1.88
2.49
-24.50%
1.97
4.11
-52.07%
2.11
5.74
-63.24%
Depreciation
2.06
1.91
7.85%
1.94
1.96
-1.02%
1.89
1.84
2.72%
1.87
1.75
6.86%
PBT
74.00
4.75
1,457.89%
78.05
7.58
929.68%
72.55
7.60
854.61%
24.17
6.24
287.34%
Tax
15.92
0.97
1,541.24%
18.04
1.22
1,378.69%
19.43
1.23
1,479.67%
5.72
-2.13
-
PAT
58.08
3.78
1,436.51%
60.01
6.37
842.07%
53.12
6.38
732.60%
18.45
8.37
120.43%
PATM
10.53%
2.36%
11.07%
2.75%
12.65%
2.64%
5.67%
3.22%
EPS
9.60
0.62
1,448.39%
9.92
1.05
844.76%
8.78
1.05
736.19%
3.05
1.38
121.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,838.54
1,446.96
1,002.75
1,269.33
1,326.29
833.50
751.72
805.31
635.02
634.75
584.22
Net Sales Growth
105.95%
44.30%
-21.00%
-4.29%
59.12%
10.88%
-6.65%
26.82%
0.04%
8.65%
 
Cost Of Goods Sold
1,410.61
1,090.60
836.07
1,043.83
1,122.53
686.32
629.23
711.07
555.61
568.99
504.59
Gross Profit
427.93
356.36
166.68
225.50
203.75
147.18
122.49
94.24
79.41
65.76
79.63
GP Margin
23.28%
24.63%
16.62%
17.77%
15.36%
17.66%
16.29%
11.70%
12.51%
10.36%
13.63%
Total Expenditure
1,582.46
1,257.21
949.51
1,169.41
1,218.65
758.52
703.99
773.45
604.40
614.48
540.64
Power & Fuel Cost
-
1.93
1.71
1.27
1.00
0.88
0.70
0.59
0.59
0.68
0.74
% Of Sales
-
0.13%
0.17%
0.10%
0.08%
0.11%
0.09%
0.07%
0.09%
0.11%
0.13%
Employee Cost
-
26.33
9.96
8.88
7.73
7.06
5.54
4.11
3.60
3.19
3.19
% Of Sales
-
1.82%
0.99%
0.70%
0.58%
0.85%
0.74%
0.51%
0.57%
0.50%
0.55%
Manufacturing Exp.
-
32.73
28.30
26.52
23.17
19.25
21.73
20.12
12.06
10.47
8.02
% Of Sales
-
2.26%
2.82%
2.09%
1.75%
2.31%
2.89%
2.50%
1.90%
1.65%
1.37%
General & Admin Exp.
-
8.52
9.68
11.59
8.87
6.54
7.15
6.20
4.65
4.61
4.54
% Of Sales
-
0.59%
0.97%
0.91%
0.67%
0.78%
0.95%
0.77%
0.73%
0.73%
0.78%
Selling & Distn. Exp.
-
88.53
54.23
60.01
48.61
29.91
28.65
26.37
18.33
18.26
16.02
% Of Sales
-
6.12%
5.41%
4.73%
3.67%
3.59%
3.81%
3.27%
2.89%
2.88%
2.74%
Miscellaneous Exp.
-
8.57
9.56
17.33
6.73
8.56
11.00
4.99
9.55
8.29
16.02
% Of Sales
-
0.59%
0.95%
1.37%
0.51%
1.03%
1.46%
0.62%
1.50%
1.31%
0.61%
EBITDA
256.09
189.75
53.24
99.92
107.64
74.98
47.73
31.86
30.62
20.27
43.58
EBITDA Margin
13.93%
13.11%
5.31%
7.87%
8.12%
9.00%
6.35%
3.96%
4.82%
3.19%
7.46%
Other Income
8.07
6.32
3.60
2.72
1.56
4.13
1.84
1.13
1.21
3.36
4.71
Interest
7.64
8.95
17.44
25.17
13.76
8.58
8.33
8.01
5.89
8.46
7.90
Depreciation
7.76
7.61
7.25
5.92
5.29
4.87
4.59
3.42
2.50
2.23
1.07
PBT
248.77
179.51
32.14
71.54
90.15
65.66
36.65
21.56
23.44
12.94
39.33
Tax
59.11
44.16
3.37
19.66
29.18
21.86
11.50
3.85
5.04
1.06
8.69
Tax Rate
23.76%
24.60%
10.49%
27.48%
32.37%
33.29%
31.38%
17.86%
21.50%
8.19%
22.10%
PAT
189.66
135.35
28.78
51.88
60.97
43.80
25.15
17.71
18.40
11.88
30.63
PAT before Minority Interest
189.66
135.35
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
0.00
PAT Margin
10.32%
9.35%
2.87%
4.09%
4.60%
5.25%
3.35%
2.20%
2.90%
1.87%
5.24%
PAT Growth
661.69%
370.29%
-44.53%
-14.91%
39.20%
74.16%
42.01%
-3.75%
54.88%
-61.21%
 
EPS
39.76
28.38
6.03
10.88
12.78
9.18
5.27
3.71
3.86
2.49
6.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
560.97
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
12.10
8.07
8.07
8.07
8.07
8.61
8.62
Total Reserves
548.87
420.92
401.67
359.42
304.72
264.33
241.02
230.89
223.48
215.65
Non-Current Liabilities
10.38
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
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
0.72
0.88
0.73
0.57
0.16
0.00
0.00
0.00
0.00
0.00
Current Liabilities
515.21
387.58
563.32
658.15
380.94
232.28
256.26
234.45
187.82
266.81
Trade Payables
328.06
257.19
315.20
532.52
307.65
150.93
188.85
190.20
160.77
248.20
Other Current Liabilities
27.81
7.98
20.42
17.90
6.44
3.17
4.97
4.56
1.06
6.08
Short Term Borrowings
65.17
49.69
159.90
45.13
32.58
57.43
41.75
16.78
21.90
10.49
Short Term Provisions
94.18
72.72
67.81
62.60
34.27
20.75
20.69
22.91
4.09
2.04
Total Liabilities
1,086.56
829.44
986.84
1,037.71
700.51
508.52
508.33
475.92
422.12
491.63
Net Block
175.15
162.44
145.99
128.29
125.32
122.60
118.95
76.62
72.97
57.77
Gross Block
225.10
205.11
181.69
159.16
151.66
144.46
136.32
90.17
84.19
66.76
Accumulated Depreciation
49.95
42.66
35.69
30.87
26.35
21.86
17.37
13.55
11.22
8.98
Non Current Assets
208.41
191.15
177.06
159.99
146.86
134.53
125.79
116.83
82.22
72.20
Capital Work in Progress
22.40
17.24
11.05
14.40
4.29
0.20
0.00
39.67
5.63
3.45
Non Current Investment
9.98
10.16
10.41
5.39
1.02
2.45
0.03
0.03
0.03
0.03
Long Term Loans & Adv.
0.88
0.96
9.45
11.76
16.23
9.28
6.80
0.32
2.49
10.07
Other Non Current Assets
0.00
0.35
0.16
0.16
0.00
0.00
0.00
0.19
1.10
0.88
Current Assets
878.16
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
0.00
Inventories
365.06
253.93
383.60
445.03
302.19
164.77
167.24
130.99
127.86
148.28
Sundry Debtors
323.19
251.06
313.90
280.24
182.67
153.50
173.94
166.51
119.03
103.89
Cash & Bank
74.78
40.88
15.71
34.25
22.80
15.27
12.05
24.53
54.51
154.49
Other Current Assets
115.15
4.39
3.39
2.45
45.99
40.46
29.31
37.05
38.48
12.78
Short Term Loans & Adv.
112.73
88.03
93.18
115.75
45.85
39.33
27.83
35.50
18.06
10.49
Net Current Assets
362.95
250.71
246.46
219.57
172.71
141.72
126.28
124.64
152.07
152.63
Total Assets
1,086.57
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
55.21
178.80
-78.31
33.87
58.56
18.31
-11.73
29.91
-83.96
79.62
PBT
179.51
32.14
71.54
90.15
65.66
36.65
21.56
23.44
12.94
39.33
Adjustment
12.14
26.13
20.45
25.84
9.90
13.27
15.78
6.27
23.52
-6.69
Changes in Working Capital
-97.27
126.81
-149.83
-52.09
2.39
-22.97
-45.23
2.84
-117.74
56.88
Cash after chg. in Working capital
94.39
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
0.00
Tax Paid
-39.18
-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
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
-14.20
-21.01
-21.60
-14.38
-20.85
-11.98
-13.59
-35.11
9.29
-21.82
Net Fixed Assets
-19.60
-15.40
-15.35
-15.04
-9.10
-6.10
-3.02
-5.98
-13.98
Net Investments
0.17
0.25
-5.01
-4.37
1.43
-2.42
0.00
-24.82
-27.04
Others
5.23
-5.86
-1.24
5.03
-13.18
-3.46
-10.57
-4.31
50.31
Cash from Financing Activity
-0.70
-136.30
81.25
-6.14
-36.04
-2.13
11.29
-22.77
0.78
48.99
Net Cash Inflow / Outflow
40.31
21.49
-18.66
13.36
1.67
4.19
-14.03
-27.98
-73.89
106.79
Opening Cash & Equivalents
30.45
7.48
26.95
13.34
11.68
7.82
21.53
50.51
133.43
16.78
Closing Cash & Equivalent
70.42
30.45
7.48
26.95
13.34
11.68
7.82
21.53
50.51
133.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
92.73
71.58
68.40
61.42
51.71
45.03
41.18
39.50
35.95
34.69
ROA
14.13%
3.17%
5.13%
7.02%
7.25%
4.95%
3.60%
4.10%
2.60%
6.23%
ROE
27.23%
6.80%
13.21%
17.82%
14.97%
9.65%
7.26%
7.81%
5.21%
13.66%
ROCE
33.99%
9.39%
19.53%
27.27%
21.99%
14.49%
10.82%
11.51%
8.76%
20.12%
Fixed Asset Turnover
6.73
5.18
7.45
8.66
6.07
5.76
7.66
7.90
9.19
9.44
Receivable days
72.43
102.82
85.42
62.77
68.22
73.89
71.63
75.62
58.65
60.18
Inventory Days
78.07
116.03
119.14
101.33
94.76
74.93
62.75
68.55
72.65
85.89
Payable days
85.30
116.77
132.03
128.85
104.20
87.67
88.99
107.10
123.62
169.94
Cash Conversion Cycle
65.20
102.08
72.53
35.25
58.77
61.15
45.40
37.07
7.68
-23.86
Total Debt/Equity
0.12
0.11
0.39
0.12
0.10
0.21
0.17
0.07
0.09
0.05
Interest Cover
21.07
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.