Nifty

:

18633.85

Sensex

:

62969.13

35.20 (0.19%)
122.75 (0.20%)

Login

Nifty
Sensex

:
:

18633.85
62969.13

35.20 (0.19%)
122.75 (0.20%)

Panasonic Carbon India Company Ltd.

Electrodes & Welding Equipment

Rating :

59/99

BSE: 508941 | NSE: PANCARBON

Watchlist

NSE BSE

356.00

29-May-2023

Day's Open
Day's High
Day's Low
Previous Close

353.00
358.85
353.00
353.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

60
2.16
436.00
285.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

170.88
13.32
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

168.61
3.37%
1.19

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.58
2.66
3.55

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.53
3.83
-0.82

PAT CAGR (%)

10 Years
5 Years
3 Years

8.91
4.53
-3.25

P:E (Median)

8 Years
5 Years
3 Years

13.52
12.29
12.22

P:BV (Average)

8 Years
5 Years
3 Years

1.57
1.57
1.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.88
5.61
6.24

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 8.04 12.57 -36.04% 13.46 12.07 11.52% 14.32 12.33 16.14% 14.30 12.98 10.17%
Expenses 6.88 8.93 -22.96% 10.30 9.00 14.44% 10.91 8.81 23.84% 11.19 8.46 32.27%
EBITDA 1.16 3.64 -68.13% 3.15 3.08 2.27% 3.41 3.52 -3.12% 3.11 4.53 -31.35%
EBIDTM 14.44% 28.96% 23.41% 25.49% 23.80% 28.56% 21.73% 34.85%
Other Income 2.01 1.21 66.12% 1.84 1.74 5.75% 1.77 1.82 -2.75% 1.82 1.92 -5.21%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.17 0.25 -32.00% 0.20 0.25 -20.00% 0.20 0.25 -20.00% 0.20 0.25 -20.00%
PBT 3.00 4.60 -34.78% 4.79 4.57 4.81% 4.98 5.09 -2.16% 4.72 6.20 -23.87%
Tax 0.94 1.01 -6.93% 1.23 1.20 2.50% 1.27 1.33 -4.51% 1.23 1.56 -21.15%
PAT 2.06 3.59 -42.62% 3.56 3.37 5.64% 3.71 3.76 -1.33% 3.49 4.63 -24.62%
PATM 25.64% 28.54% 26.47% 27.92% 25.89% 30.45% 24.43% 35.70%
EPS 4.30 7.48 -42.51% 7.42 7.02 5.70% 7.72 7.83 -1.40% 7.28 9.66 -24.64%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 50.12 49.97 48.91 45.00 45.27 43.82 48.86 49.02 41.32 34.89 35.16 Net Sales Growth 0.34% 2.17% 8.69% -0.60% 3.31% -10.32% -0.33% 18.64% 18.43% -0.77% Cost Of Goods Sold 18.99 15.97 11.69 11.55 14.67 12.90 12.80 14.83 13.85 12.02 12.95 Gross Profit 31.13 34.00 37.22 33.46 30.60 30.92 36.06 34.18 27.47 22.87 22.21 GP Margin 62.11% 68.04% 76.10% 74.36% 67.59% 70.56% 73.80% 69.73% 66.48% 65.55% 63.17% Total Expenditure 39.28 35.20 30.39 29.61 33.97 31.58 31.30 33.57 32.23 29.46 30.20 Power & Fuel Cost - 4.29 4.16 4.23 4.37 4.07 3.82 4.06 4.94 5.70 6.54 % Of Sales - 8.59% 8.51% 9.40% 9.65% 9.29% 7.82% 8.28% 11.96% 16.34% 18.60% Employee Cost - 8.74 8.35 8.19 7.89 7.59 7.12 6.77 6.66 5.98 5.28 % Of Sales - 17.49% 17.07% 18.20% 17.43% 17.32% 14.57% 13.81% 16.12% 17.14% 15.02% Manufacturing Exp. - 4.06 4.18 3.77 4.70 4.84 5.36 5.94 5.08 4.50 4.06 % Of Sales - 8.12% 8.55% 8.38% 10.38% 11.05% 10.97% 12.12% 12.29% 12.90% 11.55% General & Admin Exp. - 1.35 1.16 1.09 1.48 1.24 1.24 1.22 1.09 0.91 0.96 % Of Sales - 2.70% 2.37% 2.42% 3.27% 2.83% 2.54% 2.49% 2.64% 2.61% 2.73% Selling & Distn. Exp. - 0.28 0.25 0.27 0.31 0.36 0.42 0.42 0.40 0.35 0.40 % Of Sales - 0.56% 0.51% 0.60% 0.68% 0.82% 0.86% 0.86% 0.97% 1.00% 1.14% Miscellaneous Exp. - 0.53 0.59 0.52 0.55 0.57 0.54 0.33 0.20 0.02 0.40 % Of Sales - 1.06% 1.21% 1.16% 1.21% 1.30% 1.11% 0.67% 0.48% 0.06% 0.03% EBITDA 10.83 14.77 18.52 15.39 11.30 12.24 17.56 15.45 9.09 5.43 4.96 EBITDA Margin 21.61% 29.56% 37.87% 34.20% 24.96% 27.93% 35.94% 31.52% 22.00% 15.56% 14.11% Other Income 7.44 6.69 7.92 8.47 7.55 6.62 6.08 5.90 5.61 5.37 5.24 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.05 0.04 0.05 Depreciation 0.77 1.00 1.05 1.24 1.33 1.33 0.50 0.45 0.65 0.38 0.40 PBT 17.49 20.46 25.40 22.63 17.52 17.53 23.16 20.85 14.01 10.38 9.75 Tax 4.67 5.11 6.50 5.67 5.22 5.22 8.44 7.39 4.87 3.53 3.21 Tax Rate 26.70% 24.98% 25.59% 25.06% 29.79% 29.78% 34.41% 35.44% 34.76% 34.01% 32.92% PAT 12.82 15.35 18.90 16.95 12.30 12.30 16.09 13.46 9.14 6.85 6.54 PAT before Minority Interest 12.82 15.35 18.90 16.95 12.30 12.30 16.09 13.46 9.14 6.85 6.54 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 25.58% 30.72% 38.64% 37.67% 27.17% 28.07% 32.93% 27.46% 22.12% 19.63% 18.60% PAT Growth -16.48% -18.78% 11.50% 37.80% 0.00% -23.56% 19.54% 47.26% 33.43% 4.74% EPS 26.71 31.98 39.38 35.31 25.63 25.63 33.52 28.04 19.04 14.27 13.63

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 136.98 127.50 113.48 102.59 96.10 89.68 73.89 66.20 61.81 58.89 Share Capital 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 Total Reserves 132.18 122.70 108.68 97.79 91.30 84.88 69.09 61.40 57.01 54.09 Non-Current Liabilities 0.58 0.72 1.06 1.33 1.70 1.46 14.65 20.52 17.14 14.17 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 0.00 0.00 0.20 0.07 0.28 0.47 14.68 20.59 17.12 14.21 Current Liabilities 5.05 5.69 4.48 5.14 5.01 5.41 18.59 15.05 12.28 11.45 Trade Payables 2.62 3.27 2.24 3.41 3.52 3.78 3.10 3.70 3.57 3.38 Other Current Liabilities 1.79 1.71 1.64 1.47 1.29 1.36 2.37 1.83 1.31 1.23 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 0.64 0.70 0.60 0.26 0.21 0.26 13.13 9.52 7.40 6.84 Total Liabilities 142.61 133.91 119.02 109.06 102.81 96.55 107.13 101.77 91.23 84.51 Net Block 5.52 6.32 7.30 8.35 9.17 9.85 2.59 2.76 3.38 3.42 Gross Block 11.41 11.21 11.14 11.33 10.99 10.34 36.61 36.39 36.17 36.43 Accumulated Depreciation 5.88 4.88 3.84 2.98 1.82 0.50 34.02 33.63 32.79 33.01 Non Current Assets 7.82 24.45 27.23 14.33 11.83 10.78 18.02 24.09 21.22 18.35 Capital Work in Progress 0.00 0.00 0.00 0.00 0.16 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.35 0.33 0.33 0.45 0.49 0.43 15.43 21.32 17.84 14.93 Other Non Current Assets 1.95 17.79 19.59 5.52 2.00 0.50 0.00 0.00 0.00 0.00 Current Assets 134.79 109.45 91.79 94.73 90.98 85.78 89.11 77.69 70.01 66.17 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.76 2.36 2.45 2.34 3.21 2.15 2.54 2.41 2.38 2.47 Sundry Debtors 5.18 4.80 3.30 3.23 2.66 3.66 3.23 3.98 3.32 3.03 Cash & Bank 2.27 101.13 85.27 88.48 83.96 77.43 73.54 64.48 59.46 56.85 Other Current Assets 124.58 0.09 0.08 0.22 1.15 2.54 9.80 6.82 4.86 3.82 Short Term Loans & Adv. 121.67 1.08 0.69 0.47 0.42 1.00 7.19 4.87 3.45 2.74 Net Current Assets 129.74 103.77 87.31 89.60 85.97 80.37 70.52 62.63 57.73 54.72 Total Assets 142.61 133.90 119.02 109.06 102.81 96.56 107.13 101.78 91.23 84.52

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 7.89 12.07 9.65 7.92 9.09 10.46 8.45 3.70 1.76 2.60 PBT 20.46 25.40 22.63 17.52 17.53 24.52 20.85 14.01 10.38 9.75 Adjustment -5.10 -5.84 -5.94 -5.02 -4.20 -5.33 -5.36 -4.95 -4.90 -4.81 Changes in Working Capital -2.10 -0.99 -1.26 0.70 0.65 -1.07 -0.12 -0.66 -0.24 0.35 Cash after chg. in Working capital 13.25 18.58 15.42 13.20 13.98 18.12 15.37 8.40 5.24 5.28 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.36 -6.50 -5.77 -5.28 -4.89 -7.66 -6.92 -4.69 -3.49 -2.68 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 -1.54 -6.76 -4.45 -2.08 -4.23 -3.50 5.26 5.24 4.77 5.32 Net Fixed Assets -0.20 -0.07 0.19 -0.18 -0.81 26.27 -0.22 -0.22 0.26 0.56 Net Investments 0.00 0.00 0.00 0.01 -0.01 0.00 0.00 0.00 0.00 0.00 Others -1.34 -6.69 -4.64 -1.91 -3.41 -29.77 5.48 5.46 4.51 4.76 Cash from Financing Activity -5.71 -4.81 -5.79 -5.79 -5.77 -5.77 -4.62 -3.93 -3.93 -3.91 Net Cash Inflow / Outflow 0.64 0.50 -0.59 0.05 -0.91 1.19 9.08 5.01 2.59 4.02 Opening Cash & Equivalents 1.27 0.77 1.36 1.31 2.23 1.03 64.15 59.14 56.55 52.53 Closing Cash & Equivalent 1.91 1.27 0.77 1.36 1.31 2.23 73.23 64.15 59.14 56.55

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.) 285.38 265.61 236.42 213.74 200.22 186.84 153.94 137.93 128.77 122.69 ROA 11.10% 14.94% 14.87% 11.61% 12.34% 15.80% 12.89% 9.47% 7.79% 8.06% ROE 11.61% 15.69% 15.69% 12.38% 13.25% 19.67% 19.22% 14.28% 11.34% 11.35% ROCE 15.47% 21.08% 20.94% 17.63% 18.87% 29.99% 29.84% 21.96% 17.25% 17.02% Fixed Asset Turnover 4.42 4.38 4.01 4.06 4.17 2.17 1.40 1.19 1.02 1.02 Receivable days 36.45 30.20 26.46 23.73 25.92 24.74 25.68 30.90 31.34 25.93 Inventory Days 18.70 17.95 19.40 22.36 21.99 16.84 17.63 20.27 23.90 25.12 Payable days 67.40 86.05 89.25 37.68 42.46 41.37 37.84 41.91 43.57 34.95 Cash Conversion Cycle -12.24 -37.90 -43.39 8.40 5.45 0.21 5.47 9.26 11.67 16.10 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 0.00 0.00 0.00 0.00 0.00 0.00 394.07 307.05 296.94 189.51

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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