Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Consumer Durables - Domestic Appliances

Rating :
72/99

BSE: 533581 | NSE: PGEL

3687.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3699.05
  •  3788.80
  •  3561.00
  •  3698.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  173234
  •  6339.64
  •  3788.80
  •  145.12

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,804.96
  • 72.68
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,983.10
  • 0.01%
  • 9.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.70%
  • 3.80%
  • 18.96%
  • FII
  • DII
  • Others
  • 11.02%
  • 4.71%
  • 7.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.83
  • 21.23
  • 45.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 23.57
  • 28.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 34.77
  • 88.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 44.27
  • 51.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.43
  • 3.81
  • 6.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.91
  • 24.59
  • 23.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,076.57
828.23
29.98%
531.88
459.44
15.77%
460.42
335.55
37.21%
677.62
536.73
26.25%
Expenses
960.12
752.47
27.60%
489.93
422.36
16.00%
422.85
308.69
36.98%
611.81
500.35
22.28%
EBITDA
116.45
75.75
53.73%
41.96
37.07
13.19%
37.57
26.86
39.87%
65.81
36.38
80.90%
EBIDTM
10.82%
9.15%
7.89%
8.07%
8.16%
8.00%
9.71%
6.78%
Other Income
3.39
1.14
197.37%
5.04
1.10
358.18%
3.29
0.86
282.56%
1.30
1.26
3.17%
Interest
15.76
17.59
-10.40%
9.73
12.12
-19.72%
12.21
8.87
37.66%
14.04
9.36
50.00%
Depreciation
13.57
10.46
29.73%
11.28
8.65
30.40%
11.05
8.11
36.25%
10.71
7.73
38.55%
PBT
90.52
48.85
85.30%
25.99
17.40
49.37%
17.60
10.74
63.87%
42.36
20.54
106.23%
Tax
18.93
8.69
117.84%
6.75
3.67
83.92%
5.21
3.57
45.94%
8.55
4.14
106.52%
PAT
71.59
40.17
78.22%
19.23
13.74
39.96%
12.38
7.18
72.42%
33.81
16.40
106.16%
PATM
6.65%
4.85%
3.62%
2.99%
2.69%
2.14%
4.99%
3.06%
EPS
2.67
1.77
50.85%
0.74
0.60
23.33%
0.48
0.34
41.18%
1.48
0.77
92.21%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 13
Mar 12
Mar 11
Net Sales
2,746.49
2,159.95
1,111.63
703.21
302.64
221.82
424.08
Net Sales Growth
27.16%
94.30%
58.08%
132.36%
36.43%
-47.69%
 
Cost Of Goods Sold
2,206.26
1,764.51
884.04
556.52
263.17
192.51
369.70
Gross Profit
540.23
395.44
227.60
146.69
39.46
29.32
54.37
GP Margin
19.67%
18.31%
20.47%
20.86%
13.04%
13.22%
12.82%
Total Expenditure
2,484.71
1,989.12
1,026.59
655.15
297.66
219.27
396.18
Power & Fuel Cost
-
28.68
20.62
16.13
7.03
5.23
4.09
% Of Sales
-
1.33%
1.85%
2.29%
2.32%
2.36%
0.96%
Employee Cost
-
122.85
77.85
55.00
15.87
11.61
8.75
% Of Sales
-
5.69%
7.00%
7.82%
5.24%
5.23%
2.06%
Manufacturing Exp.
-
43.79
23.36
16.50
3.94
3.81
8.77
% Of Sales
-
2.03%
2.10%
2.35%
1.30%
1.72%
2.07%
General & Admin Exp.
-
14.67
10.02
6.13
3.67
3.13
2.56
% Of Sales
-
0.68%
0.90%
0.87%
1.21%
1.41%
0.60%
Selling & Distn. Exp.
-
0.13
0.04
0.05
3.15
2.22
2.01
% Of Sales
-
0.01%
0.00%
0.01%
1.04%
1.00%
0.47%
Miscellaneous Exp.
-
14.49
10.66
4.83
0.81
0.75
0.31
% Of Sales
-
0.67%
0.96%
0.69%
0.27%
0.34%
0.07%
EBITDA
261.79
170.83
85.04
48.06
4.98
2.55
27.90
EBITDA Margin
9.53%
7.91%
7.65%
6.83%
1.65%
1.15%
6.58%
Other Income
13.02
9.60
8.30
4.33
6.58
4.13
3.00
Interest
51.74
47.93
23.13
18.44
11.12
10.64
5.56
Depreciation
46.61
34.95
22.11
18.01
9.23
4.51
2.07
PBT
176.47
97.54
48.11
15.93
-8.80
-8.46
23.27
Tax
39.44
20.07
11.63
3.50
-3.80
0.04
5.39
Tax Rate
22.35%
20.58%
23.72%
23.16%
43.18%
-0.47%
23.18%
PAT
137.01
77.47
37.42
11.61
-5.00
-8.62
17.86
PAT before Minority Interest
137.01
77.47
37.42
11.61
-5.00
-8.62
17.86
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.99%
3.59%
3.37%
1.65%
-1.65%
-3.89%
4.21%
PAT Growth
76.81%
107.03%
222.31%
-
-
-
 
EPS
52.70
29.80
14.39
4.47
-1.92
-3.32
6.87

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 13
Mar 12
Mar 11
Shareholder's Funds
395.93
312.30
192.47
142.51
147.43
45.41
Share Capital
22.74
21.22
19.69
16.41
16.41
10.67
Total Reserves
368.49
288.63
171.14
126.09
131.02
34.75
Non-Current Liabilities
298.60
208.00
100.58
28.15
32.73
31.82
Secured Loans
219.08
167.53
84.65
10.65
22.56
28.20
Unsecured Loans
5.88
4.26
2.44
17.36
6.32
0.14
Long Term Provisions
5.62
4.48
5.60
0.94
0.85
0.48
Current Liabilities
813.64
548.23
286.33
116.58
107.42
82.56
Trade Payables
389.95
269.21
153.35
45.47
35.31
33.59
Other Current Liabilities
154.60
103.39
66.95
18.86
23.27
15.88
Short Term Borrowings
259.70
174.72
65.63
52.08
48.77
32.71
Short Term Provisions
9.39
0.91
0.41
0.17
0.06
0.38
Total Liabilities
1,508.17
1,068.53
579.38
287.24
287.58
159.79
Net Block
577.79
440.96
273.13
144.02
121.88
61.98
Gross Block
696.16
527.48
340.22
165.09
133.58
69.20
Accumulated Depreciation
118.37
86.52
67.09
21.07
11.70
7.22
Non Current Assets
599.72
460.45
296.35
163.53
174.96
87.99
Capital Work in Progress
1.98
4.89
6.01
0.68
20.91
17.47
Non Current Investment
2.18
0.69
0.15
0.00
0.00
0.35
Long Term Loans & Adv.
11.94
8.11
15.88
13.79
32.03
8.19
Other Non Current Assets
5.84
5.81
1.17
5.04
0.14
0.00
Current Assets
908.44
608.07
283.03
123.71
112.62
71.12
Current Investments
0.00
0.00
0.00
26.16
29.50
0.00
Inventories
353.38
286.03
92.61
27.86
23.88
16.66
Sundry Debtors
437.87
213.33
147.26
35.36
17.73
32.91
Cash & Bank
39.63
39.18
17.41
4.57
11.86
6.03
Other Current Assets
77.56
21.78
5.25
8.20
29.64
15.51
Short Term Loans & Adv.
47.39
47.75
20.51
21.55
26.32
14.81
Net Current Assets
94.81
59.85
-3.30
7.13
5.20
-11.44
Total Assets
1,508.16
1,068.52
579.38
287.24
287.58
159.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
45.74
-78.80
57.30
15.68
-23.31
23.13
PBT
97.54
49.04
15.12
-8.80
-8.58
23.24
Adjustment
85.61
49.63
38.95
16.34
12.07
7.29
Changes in Working Capital
-128.06
-174.93
2.02
9.70
-326.92
-2.81
Cash after chg. in Working capital
55.10
-76.26
56.09
17.25
-323.42
27.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.36
-2.54
1.21
-1.57
-2.11
-4.60
Other Direct Exp. Paid
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
Cash From Investing Activity
-172.97
-161.00
-43.74
-5.67
-96.55
-50.21
Net Fixed Assets
-36.14
-13.14
-180.46
-11.58
-67.90
Net Investments
-2.41
-75.72
26.00
3.63
-29.15
Others
-134.42
-72.14
110.72
2.28
0.50
Cash from Financing Activity
112.05
256.24
-17.43
-17.30
125.84
22.24
Net Cash Inflow / Outflow
-15.18
16.43
-3.87
-7.29
5.97
-4.84
Opening Cash & Equivalents
23.85
7.42
11.29
11.86
6.03
10.81
Closing Cash & Equivalent
8.67
23.85
7.42
4.57
12.00
5.97

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
17.20
145.99
96.90
86.82
89.82
41.93
ROA
6.01%
4.54%
2.68%
-1.74%
-3.85%
11.18%
ROE
22.10%
14.95%
6.97%
-3.45%
-8.97%
39.93%
ROCE
17.80%
13.47%
11.00%
0.98%
1.16%
25.51%
Fixed Asset Turnover
3.54
2.56
2.78
2.14
2.28
6.48
Receivable days
54.89
59.17
47.39
30.28
39.90
26.80
Inventory Days
53.90
62.13
31.26
29.51
31.94
13.57
Payable days
52.76
63.48
49.25
29.63
35.57
20.40
Cash Conversion Cycle
56.03
57.82
29.41
30.17
36.27
19.96
Total Debt/Equity
1.39
1.24
0.96
0.65
0.63
1.52
Interest Cover
3.04
3.12
1.82
0.21
0.19
5.18

News Update:


  • PG Electroplast - Quarterly Results
    22nd May 2024, 21:15 PM

    Read More
  • PG Electroplast’s arm unveils marquee air conditioning manufacturing facility in Rajasthan
    26th Apr 2024, 09:25 AM

    This unit will create additional employment for over 1,000 people

    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.