Nifty
Sensex
:
:
15080.75
50846.08
-164.85 (-1.08%)
-598.57 (-1.16%)

Diversified

Rating :
64/99

BSE: 500302 | NSE: PEL

1956.75
04-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1964.00
  •  1988.00
  •  1942.00
  •  1993.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  951360
  •  18709.65
  •  2007.70
  •  606.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44,943.02
  • 222.90
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 82,226.44
  • 0.70%
  • 1.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.06%
  • 0.89%
  • 9.81%
  • FII
  • DII
  • Others
  • 28.59%
  • 9.98%
  • 4.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.04
  • 17.86
  • 10.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 29.26
  • 3.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -36.17
  • -31.99
  • -34.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.37
  • 27.86
  • 16.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.81
  • 1.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.92
  • 14.07
  • 11.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
3,168.61
3,269.97
-3.10%
3,301.84
3,270.50
0.96%
2,937.34
3,186.82
-7.83%
3,341.00
3,408.52
-1.98%
Expenses
1,277.68
1,151.42
10.97%
1,301.85
1,080.88
20.44%
1,141.88
1,130.03
1.05%
3,438.59
1,471.10
133.74%
EBITDA
1,890.93
2,118.55
-10.74%
1,999.99
2,189.62
-8.66%
1,795.46
2,056.79
-12.71%
-97.59
1,937.42
-
EBIDTM
59.68%
64.79%
60.57%
66.95%
61.13%
64.54%
-2.92%
56.84%
Other Income
96.21
141.37
-31.94%
37.55
45.90
-18.19%
65.46
64.29
1.82%
239.55
82.56
190.15%
Interest
1,011.73
1,359.86
-25.60%
1,155.75
1,336.94
-13.55%
1,104.56
1,328.55
-16.86%
1,295.27
1,236.54
4.75%
Depreciation
141.60
127.64
10.94%
139.36
128.37
8.56%
134.64
121.38
10.92%
142.91
104.96
36.16%
PBT
853.18
772.42
10.46%
781.92
770.21
1.52%
621.72
671.15
-7.36%
-1,296.22
678.48
-
Tax
201.19
227.35
-11.51%
203.85
258.12
-21.03%
161.09
215.51
-25.25%
1,259.45
221.20
469.37%
PAT
651.99
545.07
19.62%
578.07
512.09
12.88%
460.63
455.64
1.10%
-2,555.67
457.28
-
PATM
20.58%
16.67%
17.51%
15.66%
15.68%
14.30%
-76.49%
13.42%
EPS
34.57
36.40
-5.03%
27.86
27.10
2.80%
21.97
22.04
-0.32%
-75.46
24.10
-

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
Mar 11
Net Sales
12,748.79
14,423.08
13,214.79
10,631.03
8,503.65
6,341.51
5,122.61
4,502.74
3,520.19
2,158.87
1,673.08
Net Sales Growth
-2.95%
9.14%
24.30%
25.02%
34.10%
23.79%
13.77%
27.91%
63.06%
29.04%
 
Cost Of Goods Sold
1,770.00
1,676.82
1,510.45
1,518.35
1,401.10
1,305.94
1,314.40
1,195.02
1,113.57
927.24
694.03
Gross Profit
10,978.79
12,746.26
11,704.34
9,112.68
7,102.55
5,035.57
3,808.21
3,307.72
2,406.62
1,231.63
979.05
GP Margin
86.12%
88.37%
88.57%
85.72%
83.52%
79.41%
74.34%
73.46%
68.37%
57.05%
58.52%
Total Expenditure
7,160.00
8,317.47
6,573.25
5,475.73
5,004.50
4,649.26
4,237.69
3,867.83
3,105.38
2,159.80
2,465.72
Power & Fuel Cost
-
124.33
111.68
106.48
101.03
98.73
92.15
89.35
82.12
65.82
59.82
% Of Sales
-
0.86%
0.85%
1.00%
1.19%
1.56%
1.80%
1.98%
2.33%
3.05%
3.58%
Employee Cost
-
2,385.84
2,269.39
1,988.14
1,793.87
1,683.05
1,294.76
1,136.95
796.53
436.42
411.65
% Of Sales
-
16.54%
17.17%
18.70%
21.10%
26.54%
25.28%
25.25%
22.63%
20.22%
24.60%
Manufacturing Exp.
-
480.43
500.62
552.87
506.60
514.80
583.17
557.39
520.26
317.34
145.94
% Of Sales
-
3.33%
3.79%
5.20%
5.96%
8.12%
11.38%
12.38%
14.78%
14.70%
8.72%
General & Admin Exp.
-
517.80
572.13
648.69
628.30
567.54
524.38
473.46
306.39
201.10
202.80
% Of Sales
-
3.59%
4.33%
6.10%
7.39%
8.95%
10.24%
10.51%
8.70%
9.32%
12.12%
Selling & Distn. Exp.
-
141.79
128.90
265.52
280.64
205.77
269.81
245.82
194.24
121.27
110.50
% Of Sales
-
0.98%
0.98%
2.50%
3.30%
3.24%
5.27%
5.46%
5.52%
5.62%
6.60%
Miscellaneous Exp.
-
2,990.46
1,480.08
395.68
292.96
273.43
159.02
169.84
92.27
90.61
110.50
% Of Sales
-
20.73%
11.20%
3.72%
3.45%
4.31%
3.10%
3.77%
2.62%
4.20%
50.27%
EBITDA
5,588.79
6,105.61
6,641.54
5,155.30
3,499.15
1,692.25
884.92
634.91
414.81
-0.93
-792.64
EBITDA Margin
43.84%
42.33%
50.26%
48.49%
41.15%
26.69%
17.27%
14.10%
11.78%
-0.04%
-47.38%
Other Income
438.77
521.13
317.33
264.10
233.75
251.66
254.75
225.43
196.17
472.23
1,317.52
Interest
4,567.31
5,320.62
4,100.26
2,978.30
2,030.98
974.08
510.60
1,049.58
575.01
215.46
88.83
Depreciation
558.51
520.30
400.52
477.33
381.70
255.45
289.87
246.90
209.56
129.29
95.86
PBT
960.60
785.82
2,458.09
1,963.77
1,320.22
714.38
339.20
-436.14
-173.59
126.55
340.19
Tax
1,825.58
2,011.72
861.13
-2,876.42
228.12
49.51
344.96
62.75
24.76
5.63
3,679.71
Tax Rate
190.05%
130.35%
42.93%
-146.47%
17.41%
6.51%
11.36%
-14.43%
-12.85%
4.66%
22.22%
PAT
-864.98
-465.53
1,147.68
4,841.40
1,082.43
710.53
2,690.68
-498.28
-223.06
111.50
12,883.36
PAT before Minority Interest
-884.02
-468.42
1,144.71
4,840.19
1,082.14
710.53
2,690.39
-497.52
-217.48
115.26
12,883.67
Minority Interest
-19.04
2.89
2.97
1.21
0.29
0.00
0.29
-0.76
-5.58
-3.76
-0.31
PAT Margin
-6.78%
-3.23%
8.68%
45.54%
12.73%
11.20%
52.53%
-11.07%
-6.34%
5.16%
770.04%
PAT Growth
-143.91%
-
-76.29%
347.27%
52.34%
-73.59%
-
-
-
-99.13%
 
EPS
-38.36
-20.64
50.89
214.70
48.00
31.51
119.32
-22.10
-9.89
4.94
571.32

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
Mar 11
Shareholder's Funds
30,571.59
27,224.27
26,562.39
14,882.57
12,948.35
11,735.93
9,321.06
10,723.56
11,242.03
11,836.42
Share Capital
45.11
36.89
36.05
34.51
34.51
34.51
34.51
34.51
34.51
33.58
Total Reserves
30,526.48
27,183.14
26,526.34
14,848.06
12,913.84
11,701.42
9,286.55
10,689.05
11,207.52
11,802.84
Non-Current Liabilities
24,454.43
29,033.23
25,355.41
18,775.97
11,759.51
7,817.04
6,709.95
1,598.43
1,180.37
1,155.32
Secured Loans
19,670.63
26,196.03
23,420.22
11,714.16
3,099.39
1,539.08
504.42
609.44
208.81
232.25
Unsecured Loans
635.62
837.04
800.39
2,781.53
4,374.61
2,248.40
2,175.18
551.60
439.41
424.30
Long Term Provisions
6,227.97
5,856.15
5,144.43
4,689.03
4,497.72
4,048.77
4,026.55
346.63
346.81
258.89
Current Liabilities
24,107.63
31,212.97
22,478.73
18,962.28
10,542.27
5,694.05
9,490.09
11,764.78
6,111.55
4,693.23
Trade Payables
989.83
960.87
874.29
764.29
702.56
509.57
485.11
539.18
412.97
339.97
Other Current Liabilities
14,276.00
14,247.27
6,037.87
5,563.12
2,706.14
1,400.84
1,369.74
1,223.68
764.05
407.35
Short Term Borrowings
7,949.91
15,578.42
14,665.88
12,079.48
6,828.93
2,829.32
6,400.74
6,018.77
1,014.45
69.32
Short Term Provisions
891.89
426.41
900.69
555.39
304.64
954.32
1,234.50
3,983.15
3,920.08
3,876.59
Total Liabilities
79,133.65
87,479.50
74,408.53
52,634.03
35,250.25
25,276.13
25,521.10
24,098.57
18,544.29
17,690.73
Net Block
6,415.47
11,196.97
10,725.53
9,972.70
7,525.28
7,065.23
6,191.00
5,709.41
1,827.78
1,443.72
Gross Block
8,164.75
12,619.78
11,782.37
10,552.42
7,779.80
8,876.19
7,671.41
6,889.36
2,489.08
1,903.21
Accumulated Depreciation
1,749.28
1,422.81
1,056.84
579.72
254.52
1,810.96
1,480.41
1,179.95
661.30
459.49
Non Current Assets
62,585.94
75,089.17
61,842.87
43,470.62
30,595.31
19,911.89
21,149.44
16,397.63
13,307.38
8,036.06
Capital Work in Progress
517.11
493.72
647.18
879.63
355.02
277.14
491.07
371.96
260.77
138.45
Non Current Investment
16,492.40
23,299.47
23,643.62
21,716.66
15,682.30
6,820.88
9,249.93
6,969.82
6,577.86
380.86
Long Term Loans & Adv.
39,082.72
40,045.25
26,794.43
10,865.75
6,937.04
5,469.79
5,000.80
1,109.37
441.64
269.44
Other Non Current Assets
78.24
53.76
32.11
35.88
95.67
278.85
216.64
2,237.07
4,199.33
5,803.59
Current Assets
16,547.71
12,390.33
12,565.66
9,163.41
4,654.94
5,364.24
4,371.66
7,700.94
5,236.91
9,654.67
Current Investments
2,950.39
2,447.65
5,198.53
3,463.95
634.40
947.01
195.85
906.94
386.22
1,100.72
Inventories
1,061.17
831.33
774.02
723.07
723.77
674.94
652.30
541.82
465.60
382.56
Sundry Debtors
1,324.39
1,403.33
1,355.45
1,107.74
970.81
831.73
719.77
597.57
436.65
374.74
Cash & Bank
4,771.12
918.57
2,467.01
1,540.90
365.94
460.08
333.60
287.52
57.82
1,770.26
Other Current Assets
6,440.64
324.34
251.88
250.69
1,960.02
2,450.48
2,470.14
5,367.09
3,890.62
6,026.39
Short Term Loans & Adv.
5,585.87
6,465.11
2,518.77
2,077.06
1,804.65
2,374.85
1,636.43
4,048.46
3,785.30
4,114.27
Net Current Assets
-7,559.92
-18,822.64
-9,913.07
-9,798.87
-5,887.33
-329.81
-5,118.43
-4,063.84
-874.64
4,961.44
Total Assets
79,133.65
87,479.50
74,408.53
52,634.03
35,250.25
25,276.13
25,521.10
24,098.57
18,544.29
17,690.73

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
Mar 11
Cash From Operating Activity
7,516.34
-11,611.16
-15,966.59
-10,056.65
-6,956.19
-2,206.85
-1,604.43
-1,570.46
-684.78
-4,537.14
PBT
811.19
2,428.35
1,963.77
1,310.26
714.38
339.20
-436.14
-173.59
120.89
16,414.55
Adjustment
3,116.52
1,407.12
1,285.23
812.70
679.55
342.03
1,092.38
632.39
-140.32
-16,451.69
Changes in Working Capital
4,433.63
-14,570.59
-18,374.37
-11,723.56
-7,977.81
-2,495.18
-2,132.96
-1,880.13
-585.24
-314.67
Cash after chg. in Working capital
8,361.34
-10,735.12
-15,125.37
-9,600.60
-6,583.88
-1,813.95
-1,476.72
-1,421.33
-604.67
-351.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-845.00
-876.04
-841.22
-456.05
-329.63
-344.27
-125.70
-130.00
-74.45
-3,540.60
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
-42.68
-48.63
0.00
0.00
0.00
0.00
Cash From Investing Activity
7,468.69
-826.51
-1,767.73
-2,402.84
-604.04
6,177.07
1,482.91
-1,664.46
-1,581.80
9,157.64
Net Fixed Assets
-160.59
-133.10
-350.07
-713.28
387.94
4.99
-74.35
-89.52
-357.29
614.10
Net Investments
3,575.21
716.45
-6,456.37
779.61
-7,831.14
1,363.48
-1,963.06
-2,512.81
-5,527.04
-1,390.60
Others
4,054.07
-1,409.86
5,038.71
-2,469.17
6,839.16
4,808.60
3,520.32
937.87
4,302.53
9,934.14
Cash from Financing Activity
-13,018.56
10,751.82
18,650.25
13,570.46
7,543.90
-3,864.63
125.84
3,280.68
640.17
-2,984.62
Net Cash Inflow / Outflow
1,966.47
-1,685.85
915.93
1,110.97
-16.33
105.59
4.32
45.76
-1,626.41
1,635.88
Opening Cash & Equivalents
623.24
2,302.62
1,364.21
226.57
233.35
325.18
268.65
52.98
1,678.88
38.12
Closing Cash & Equivalent
2,611.58
623.24
2,300.64
1,364.21
226.57
447.01
325.18
268.65
52.98
1,678.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
1355.42
1440.68
1438.63
837.12
728.33
660.13
524.30
603.18
632.35
684.22
ROA
-0.56%
1.41%
7.62%
2.46%
2.35%
10.59%
-2.01%
-1.02%
0.64%
118.37%
ROE
-1.62%
4.26%
23.36%
7.78%
5.76%
25.55%
-4.96%
-1.98%
1.00%
190.57%
ROCE
8.81%
7.93%
8.52%
8.96%
7.19%
18.70%
3.30%
2.41%
2.60%
213.86%
Fixed Asset Turnover
1.39
1.08
0.95
0.93
0.77
0.62
0.62
0.76
0.99
0.72
Receivable days
34.51
38.10
42.25
44.38
51.55
54.96
53.08
53.19
67.98
88.00
Inventory Days
23.95
22.17
25.68
30.89
40.00
47.02
48.12
51.81
71.06
92.29
Payable days
65.19
67.51
60.32
59.62
53.66
46.87
53.98
57.39
67.88
92.24
Cash Conversion Cycle
-6.72
-7.24
7.62
15.66
37.89
55.11
47.22
47.60
71.16
88.05
Total Debt/Equity
1.38
2.06
1.66
2.05
1.26
0.62
1.02
0.72
0.18
0.06
Interest Cover
1.29
1.49
1.66
1.65
1.78
6.94
0.59
0.66
1.56
187.46

News Update:


  • Piramal Group’s real estate arm introduces zero percent interest on home loan scheme
    22nd Dec 2020, 11:50 AM

    Under the current scheme consumers will be able to finance their dreams homes without any interest burden until March 2022

    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.