Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Textile

Rating :
68/99

BSE: 532808 | NSE: PGIL

166.80
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  182.85
  •  182.85
  •  166.10
  •  183.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15799
  •  26.74
  •  202.80
  •  115.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 361.90
  • 5.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 583.22
  • 1.80%
  • 0.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.58%
  • 2.32%
  • 18.72%
  • FII
  • DII
  • Others
  • 2.33%
  • 0.00%
  • 10.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.41
  • 11.41
  • 4.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.08
  • 6.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.50
  • 21.83
  • 18.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 10.95
  • 9.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 1.05
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.59
  • 5.96
  • 5.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
380.75
406.08
-6.24%
502.54
435.40
15.42%
393.67
325.34
21.00%
455.21
334.70
36.01%
Expenses
364.59
387.47
-5.90%
482.93
426.83
13.14%
354.91
323.41
9.74%
445.50
336.45
32.41%
EBITDA
16.16
18.62
-13.21%
19.61
8.57
128.82%
38.76
1.93
1,908.29%
9.71
-1.75
-
EBIDTM
4.25%
4.58%
3.90%
1.97%
9.84%
0.59%
2.13%
-0.52%
Other Income
13.68
9.32
46.78%
14.31
27.36
-47.70%
0.28
4.58
-93.89%
10.03
7.10
41.27%
Interest
8.91
6.83
30.45%
8.11
6.77
19.79%
7.03
6.73
4.46%
6.75
5.96
13.26%
Depreciation
9.55
6.56
45.58%
5.90
5.59
5.55%
6.27
5.85
7.18%
7.44
5.84
27.40%
PBT
12.23
14.43
-15.25%
37.46
23.84
57.13%
25.75
-4.01
-
5.30
-6.70
-
Tax
2.08
0.61
240.98%
1.59
11.10
-85.68%
11.17
-1.05
-
2.46
-0.91
-
PAT
10.15
13.83
-26.61%
35.86
12.74
181.48%
14.57
-2.96
-
2.85
-5.79
-
PATM
2.67%
3.40%
7.14%
2.93%
3.70%
-0.91%
0.63%
-1.73%
EPS
4.36
6.27
-30.46%
16.55
5.96
177.68%
6.89
-1.04
-
1.34
-2.78
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,732.17
1,757.50
1,496.02
1,537.77
1,393.42
1,023.74
4,698.96
3,820.24
2,798.49
2,251.03
1,832.05
Net Sales Growth
15.36%
17.48%
-2.71%
10.36%
36.11%
-78.21%
23.00%
36.51%
24.32%
22.87%
 
Cost Of Goods Sold
833.87
872.22
825.49
846.60
793.12
536.39
3,718.04
2,941.21
2,109.99
1,630.41
1,294.45
Gross Profit
898.30
885.28
670.53
691.16
600.30
487.35
980.92
879.03
688.51
620.62
537.60
GP Margin
51.86%
50.37%
44.82%
44.95%
43.08%
47.60%
20.88%
23.01%
24.60%
27.57%
29.34%
Total Expenditure
1,647.93
1,657.27
1,458.89
1,464.91
1,332.83
974.09
4,639.85
3,727.27
2,712.88
2,209.40
1,835.42
Power & Fuel Cost
-
23.76
21.25
18.96
17.74
16.54
15.30
13.39
11.76
13.67
8.91
% Of Sales
-
1.35%
1.42%
1.23%
1.27%
1.62%
0.33%
0.35%
0.42%
0.61%
0.49%
Employee Cost
-
360.00
237.25
221.40
206.32
166.13
376.46
313.35
236.26
212.32
200.53
% Of Sales
-
20.48%
15.86%
14.40%
14.81%
16.23%
8.01%
8.20%
8.44%
9.43%
10.95%
Manufacturing Exp.
-
207.72
191.02
211.28
173.41
149.41
173.82
149.14
127.98
162.43
114.33
% Of Sales
-
11.82%
12.77%
13.74%
12.44%
14.59%
3.70%
3.90%
4.57%
7.22%
6.24%
General & Admin Exp.
-
98.64
86.24
57.86
38.82
29.14
305.11
99.21
63.40
50.12
121.31
% Of Sales
-
5.61%
5.76%
3.76%
2.79%
2.85%
6.49%
2.60%
2.27%
2.23%
6.62%
Selling & Distn. Exp.
-
67.40
58.91
58.48
60.44
41.63
51.11
40.08
33.28
17.45
64.95
% Of Sales
-
3.83%
3.94%
3.80%
4.34%
4.07%
1.09%
1.05%
1.19%
0.78%
3.55%
Miscellaneous Exp.
-
27.54
38.73
50.34
42.98
34.85
0.00
170.89
130.21
123.01
64.95
% Of Sales
-
1.57%
2.59%
3.27%
3.08%
3.40%
0%
4.47%
4.65%
5.46%
1.69%
EBITDA
84.24
100.23
37.13
72.86
60.59
49.65
59.11
92.97
85.61
41.63
-3.37
EBITDA Margin
4.86%
5.70%
2.48%
4.74%
4.35%
4.85%
1.26%
2.43%
3.06%
1.85%
-0.18%
Other Income
38.30
33.93
47.56
30.09
25.18
24.05
65.28
30.50
15.45
49.31
72.42
Interest
30.80
42.54
37.90
34.55
20.55
23.49
39.92
34.26
30.15
42.55
31.55
Depreciation
29.16
25.89
22.64
19.24
16.86
15.85
28.90
26.77
25.15
22.72
21.36
PBT
80.74
65.72
24.16
49.16
48.36
34.36
55.57
62.44
45.76
25.66
16.14
Tax
17.30
15.83
9.32
7.22
10.73
9.90
6.70
18.21
8.12
-1.21
2.00
Tax Rate
21.43%
19.09%
28.77%
14.67%
22.70%
28.93%
13.20%
37.51%
17.40%
-5.59%
12.39%
PAT
63.43
67.28
24.08
40.62
36.67
25.07
38.64
23.79
31.49
19.57
8.84
PAT before Minority Interest
63.14
67.11
23.09
41.99
36.54
24.31
44.06
30.33
38.55
22.88
14.14
Minority Interest
-0.29
0.17
0.99
-1.37
0.13
0.76
-5.42
-6.54
-7.06
-3.31
-5.30
PAT Margin
3.66%
3.83%
1.61%
2.64%
2.63%
2.45%
0.82%
0.62%
1.13%
0.87%
0.48%
PAT Growth
255.95%
179.40%
-40.72%
10.77%
46.27%
-35.12%
62.42%
-24.45%
60.91%
121.38%
 
Unadjusted EPS
29.14
31.06
11.12
18.75
16.92
11.57
17.84
10.98
14.54
10.03
4.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
469.87
395.13
380.49
344.58
317.43
695.34
613.99
548.08
471.30
454.36
Share Capital
21.66
21.66
21.66
21.66
21.66
21.66
21.66
21.66
19.50
19.50
Total Reserves
448.20
373.47
358.82
322.91
295.76
647.68
592.32
526.42
451.80
434.86
Non-Current Liabilities
150.20
118.79
99.36
90.87
66.58
87.90
72.68
60.41
40.58
249.90
Secured Loans
79.75
48.99
36.87
19.32
13.89
65.74
54.18
53.35
39.48
246.86
Unsecured Loans
1.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.20
Long Term Provisions
31.45
35.20
27.06
37.28
14.09
2.65
2.55
1.13
2.04
0.00
Current Liabilities
489.76
426.33
436.75
400.89
347.08
1,076.54
1,002.23
732.08
650.00
268.35
Trade Payables
181.06
109.25
117.60
178.59
165.82
466.88
457.76
262.06
197.77
200.73
Other Current Liabilities
60.24
86.38
99.62
32.01
29.21
54.43
84.04
75.05
51.67
66.21
Short Term Borrowings
234.86
213.54
203.66
188.70
145.99
535.34
444.48
389.95
399.05
0.00
Short Term Provisions
13.60
17.16
15.86
1.58
6.06
19.88
15.93
5.02
1.50
1.40
Total Liabilities
1,121.36
949.90
927.33
845.78
740.93
1,905.56
1,727.70
1,369.29
1,213.49
1,020.48
Net Block
263.68
198.55
179.99
209.59
212.95
372.16
327.63
322.14
311.17
236.54
Gross Block
333.77
243.34
196.45
342.46
329.10
554.73
474.12
446.14
406.39
320.17
Accumulated Depreciation
70.08
44.80
16.46
132.87
116.15
182.57
146.50
124.00
95.22
83.63
Non Current Assets
443.88
400.42
349.61
273.19
273.76
454.83
376.16
384.86
379.44
263.53
Capital Work in Progress
7.79
8.40
15.98
11.04
3.00
15.38
3.39
11.49
4.73
25.87
Non Current Investment
107.06
106.24
77.16
0.06
0.05
21.34
9.40
8.64
4.66
1.12
Long Term Loans & Adv.
50.60
48.59
46.43
49.92
54.14
43.09
33.36
40.59
57.40
0.00
Other Non Current Assets
14.76
38.63
30.05
2.58
3.62
2.85
2.38
2.00
1.48
0.00
Current Assets
677.48
549.49
577.72
572.58
467.17
1,450.74
1,351.53
984.43
834.06
756.95
Current Investments
0.00
6.33
12.53
19.22
11.18
20.16
16.77
1.29
3.68
3.79
Inventories
236.32
210.04
215.58
173.79
174.77
294.29
281.77
249.59
242.51
168.00
Sundry Debtors
221.78
141.97
159.42
191.24
119.32
672.38
768.64
508.86
351.58
328.09
Cash & Bank
111.42
96.67
106.46
130.75
94.40
286.18
180.46
155.76
171.14
132.05
Other Current Assets
107.96
46.33
61.03
18.87
67.50
177.73
103.89
68.93
65.15
125.01
Short Term Loans & Adv.
63.65
48.15
22.70
38.70
38.92
153.65
90.15
57.29
55.11
118.71
Net Current Assets
187.72
123.16
140.97
171.70
120.09
374.20
349.30
252.35
184.05
488.60
Total Assets
1,121.36
949.91
927.33
845.77
740.93
1,905.57
1,727.69
1,369.29
1,213.50
1,020.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
74.78
33.48
15.05
25.28
32.24
83.90
-5.38
0.12
-66.25
-38.23
PBT
82.94
32.40
49.21
47.27
34.21
50.77
62.88
48.20
28.22
16.24
Adjustment
51.51
42.56
14.27
11.59
22.70
60.31
39.86
42.36
23.16
-21.67
Changes in Working Capital
-13.76
-28.01
-42.70
-27.69
-18.26
-18.75
-89.94
-82.00
-109.40
-32.16
Cash after chg. in Working capital
120.69
46.95
20.78
31.16
38.65
92.32
12.81
8.56
-58.02
-37.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.69
-5.22
-5.68
-5.89
-6.42
-8.12
-3.49
-6.94
-1.67
-0.54
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
-17.22
-8.24
-0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-58.59
-58.47
-48.88
-22.17
-54.55
-92.22
-41.24
-24.99
-75.90
9.46
Net Fixed Assets
-18.34
-2.45
104.62
-11.79
-21.60
-26.56
-3.11
-166.97
-0.47
-4.30
Net Investments
19.91
-7.74
-97.87
-42.19
-8.68
97.00
-5.21
18.97
2.01
-0.61
Others
-60.16
-48.28
-55.63
31.81
-24.27
-162.66
-32.92
123.01
-77.44
14.37
Cash from Financing Activity
-14.11
30.84
11.32
23.50
2.11
69.02
40.19
-8.72
160.29
42.64
Net Cash Inflow / Outflow
2.08
5.85
-22.51
26.60
-20.21
60.70
-6.43
-33.59
18.15
13.88
Opening Cash & Equivalents
92.26
86.41
108.91
30.59
50.79
68.91
68.40
98.46
132.05
90.20
Closing Cash & Equivalent
94.34
92.26
86.41
57.19
30.59
140.28
68.91
68.40
171.14
132.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
216.89
182.39
175.63
156.29
143.60
307.15
281.60
251.18
240.47
231.78
ROA
6.48%
2.46%
4.74%
4.61%
1.84%
2.43%
1.96%
2.99%
2.05%
1.44%
ROE
15.52%
5.95%
11.68%
11.25%
4.98%
6.91%
5.26%
7.61%
4.97%
3.08%
ROCE
16.59%
10.46%
14.09%
13.13%
6.50%
7.52%
7.84%
8.03%
7.92%
6.95%
Fixed Asset Turnover
6.09
6.80
5.71
4.15
2.32
9.13
8.30
6.57
6.20
5.70
Receivable days
37.77
36.77
41.61
40.68
141.14
55.97
61.03
56.11
55.10
62.89
Inventory Days
46.35
51.92
46.20
45.65
83.62
22.37
25.38
32.09
33.28
30.37
Payable days
34.02
30.48
39.03
50.12
127.01
39.02
37.63
33.07
35.05
37.71
Cash Conversion Cycle
50.11
58.21
48.78
36.21
97.75
39.32
48.79
55.14
53.34
55.56
Total Debt/Equity
0.71
0.80
0.66
0.64
0.54
0.91
0.83
0.83
0.96
0.56
Interest Cover
2.95
1.86
2.42
3.30
2.46
2.27
2.42
2.55
1.51
1.51

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.