Nifty
:
25377.55
Sensex
:
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)
Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Piccadily Agro Industries Ltd.

Breweries & Distilleries

Rating :
N/A

BSE: 530305 | NSE: Not Listed

NSE BSE
798.35
18-Sep-2024
  • Open
  • High
  • Low
  • Previous Close
  •  817.05
  •  820.95
  •  785
  •  781.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  133415
  •  106882556
  •  910.70
  •  101.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,531.58
  • 67.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,684.84
  • N/A
  • 21.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.97%
  • 0.91%
  • 21.30%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.00%
  • 6.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.52
  • 14.31
  • 10.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.25
  • 29.99
  • 16.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.60
  • 52.12
  • 55.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.41
  • 14.62
  • 21.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.71
  • 3.88
  • 6.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1138197.20
  • 1790304.61
  • 18.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
208.38
228.94
-8.98%
284.59
207.91
36.88%
191.91
123.10
55.90%
122.68
116.33
5.46%
Expenses
180.75
204.41
-11.57%
217.82
193.01
12.85%
157.58
105.56
49.28%
98.22
104.70
-6.19%
EBITDA
27.63
24.54
12.59%
66.77
14.90
348.12%
34.32
17.54
95.67%
24.47
11.63
110.40%
EBIDTM
13.26%
10.72%
23.46%
7.17%
17.88%
14.25%
19.94%
9.99%
Other Income
0.62
0.10
520.00%
0.61
0.23
165.22%
0.09
0.07
28.57%
0.02
0.20
-90.00%
Interest
4.00
3.74
6.95%
4.22
2.62
61.07%
3.23
4.19
-22.91%
4.53
3.25
39.38%
Depreciation
4.56
5.98
-23.75%
4.04
3.96
2.02%
3.70
3.88
-4.64%
4.49
3.89
15.42%
PBT
19.69
14.96
31.62%
59.11
8.55
591.35%
56.83
9.53
496.33%
15.47
4.69
229.85%
Tax
5.78
3.90
48.21%
16.09
3.57
350.70%
11.94
2.61
357.47%
4.07
0.80
408.75%
PAT
13.92
11.07
25.75%
43.02
4.97
765.59%
44.89
6.92
548.70%
11.39
3.89
192.80%
PATM
6.68%
4.83%
15.12%
2.39%
23.39%
5.62%
9.29%
3.34%
EPS
1.39
1.16
19.83%
4.59
0.50
818.00%
4.69
0.70
570.00%
1.17
0.36
225.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
807.56
779.43
608.89
573.52
489.34
399.41
371.35
334.30
329.40
271.42
344.16
Net Sales Growth
19.41%
28.01%
6.17%
17.20%
22.52%
7.56%
11.08%
1.49%
21.36%
-21.14%
 
Cost Of Goods Sold
331.46
356.92
346.52
342.44
301.59
268.74
254.22
224.55
179.95
167.39
209.18
Gross Profit
476.10
422.51
262.36
231.07
187.75
130.67
117.12
109.75
149.46
104.03
134.98
GP Margin
58.96%
54.21%
43.09%
40.29%
38.37%
32.72%
31.54%
32.83%
45.37%
38.33%
39.22%
Total Expenditure
654.37
629.32
547.26
504.32
437.81
358.97
344.19
308.30
282.15
247.95
316.08
Power & Fuel Cost
-
35.60
43.00
30.13
17.07
17.95
17.84
13.98
14.30
6.06
11.06
% Of Sales
-
4.57%
7.06%
5.25%
3.49%
4.49%
4.80%
4.18%
4.34%
2.23%
3.21%
Employee Cost
-
31.81
27.99
22.07
18.20
14.76
11.77
10.49
9.65
8.21
8.30
% Of Sales
-
4.08%
4.60%
3.85%
3.72%
3.70%
3.17%
3.14%
2.93%
3.02%
2.41%
Manufacturing Exp.
-
112.62
89.83
86.07
73.84
44.17
44.22
45.91
56.17
46.29
66.27
% Of Sales
-
14.45%
14.75%
15.01%
15.09%
11.06%
11.91%
13.73%
17.05%
17.05%
19.26%
General & Admin Exp.
-
30.22
17.08
15.63
24.17
9.43
10.86
10.33
8.80
9.94
6.36
% Of Sales
-
3.88%
2.81%
2.73%
4.94%
2.36%
2.92%
3.09%
2.67%
3.66%
1.85%
Selling & Distn. Exp.
-
61.45
22.40
7.49
2.76
2.48
3.44
2.69
9.79
9.52
14.27
% Of Sales
-
7.88%
3.68%
1.31%
0.56%
0.62%
0.93%
0.80%
2.97%
3.51%
4.15%
Miscellaneous Exp.
-
0.70
0.43
0.48
0.18
1.44
1.84
0.37
3.50
0.54
14.27
% Of Sales
-
0.09%
0.07%
0.08%
0.04%
0.36%
0.50%
0.11%
1.06%
0.20%
0.19%
EBITDA
153.19
150.11
61.63
69.20
51.53
40.44
27.16
26.00
47.25
23.47
28.08
EBITDA Margin
18.97%
19.26%
10.12%
12.07%
10.53%
10.12%
7.31%
7.78%
14.34%
8.65%
8.16%
Other Income
1.34
0.82
0.52
0.78
2.51
0.29
8.72
4.82
1.49
6.93
6.40
Interest
15.98
15.74
13.31
14.11
15.85
14.85
16.59
16.24
17.35
14.51
8.96
Depreciation
16.79
18.21
15.59
14.52
13.49
13.15
12.55
12.73
13.02
10.93
10.66
PBT
151.10
116.98
33.26
41.35
24.70
12.73
6.73
1.85
18.37
4.96
14.86
Tax
37.88
36.00
9.96
12.11
7.07
-2.33
1.37
-2.73
10.50
3.42
5.94
Tax Rate
25.07%
24.60%
29.95%
29.29%
28.61%
-20.75%
20.36%
-147.57%
57.16%
68.95%
39.97%
PAT
113.22
110.38
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
8.92
PAT before Minority Interest
113.22
110.38
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
8.92
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
14.02%
14.16%
3.83%
5.10%
3.60%
3.39%
1.44%
1.37%
2.39%
0.57%
2.59%
PAT Growth
321.68%
373.73%
-20.31%
65.76%
30.18%
152.80%
17.29%
-41.93%
411.04%
-82.74%
 
EPS
12.01
11.71
2.47
3.10
1.87
1.44
0.57
0.48
0.83
0.16
0.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
339.71
231.51
206.66
185.34
169.27
150.15
158.40
152.09
133.43
133.84
Share Capital
94.34
94.66
94.66
94.66
94.66
94.66
94.66
94.66
47.49
23.91
Total Reserves
245.37
136.84
112.00
90.68
74.61
55.49
63.74
57.43
85.94
109.94
Non-Current Liabilities
93.71
75.04
50.97
45.25
35.76
31.34
49.00
66.38
105.26
34.81
Secured Loans
59.44
52.10
25.90
29.13
19.93
4.63
16.89
19.62
57.80
16.30
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
4.00
8.51
19.32
26.22
0.00
Long Term Provisions
1.06
0.99
0.81
0.75
0.45
0.39
0.33
0.00
0.00
0.00
Current Liabilities
312.47
288.03
275.82
280.63
256.04
288.28
250.66
202.72
152.07
180.46
Trade Payables
110.82
132.78
115.86
144.18
126.60
149.34
107.92
75.16
61.15
91.47
Other Current Liabilities
75.10
52.21
54.58
52.04
35.46
39.35
46.50
52.62
34.09
17.80
Short Term Borrowings
93.28
93.63
94.03
77.16
90.06
97.06
95.30
70.61
55.54
66.33
Short Term Provisions
33.28
9.41
11.34
7.25
3.92
2.53
0.93
4.33
1.29
4.86
Total Liabilities
745.89
594.58
533.45
511.22
461.07
469.77
458.06
421.19
390.76
349.11
Net Block
217.99
194.59
144.30
135.41
140.82
148.46
151.90
155.78
162.41
148.56
Gross Block
426.41
385.87
320.00
296.77
288.69
283.29
274.18
265.41
259.39
234.61
Accumulated Depreciation
208.42
191.29
175.70
161.36
147.87
134.83
122.27
109.63
96.98
86.05
Non Current Assets
338.37
297.13
256.80
247.82
261.59
266.32
279.76
280.63
250.04
210.37
Capital Work in Progress
41.88
32.14
52.32
45.81
46.08
45.80
50.33
47.20
29.78
3.86
Non Current Investment
60.61
61.22
59.01
62.45
68.89
64.87
64.45
62.84
53.02
52.12
Long Term Loans & Adv.
17.90
9.18
1.16
4.15
5.81
7.14
12.89
14.80
4.83
5.84
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.05
0.19
0.00
0.00
0.00
Current Assets
407.51
297.45
276.64
263.40
199.48
203.44
178.30
140.57
140.71
138.74
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
196.04
190.67
173.63
177.89
147.68
126.50
132.13
115.06
101.20
108.26
Sundry Debtors
136.55
69.43
50.18
50.72
32.26
42.15
22.02
13.60
10.88
3.26
Cash & Bank
18.54
6.14
8.63
19.80
5.07
18.11
2.71
1.80
1.57
3.19
Other Current Assets
56.38
20.60
17.37
2.33
14.48
16.68
21.45
10.11
27.06
24.02
Short Term Loans & Adv.
31.13
10.61
26.82
12.65
13.55
11.71
18.59
10.11
27.06
24.02
Net Current Assets
95.04
9.42
0.82
-17.23
-56.56
-84.84
-72.36
-62.15
-11.36
-41.72
Total Assets
745.88
594.58
533.44
511.22
461.07
469.76
458.06
421.20
390.75
349.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
51.03
37.44
44.91
22.03
-0.16
57.93
40.88
97.92
-5.71
42.33
PBT
109.76
22.33
29.24
17.95
19.13
2.13
4.57
7.87
1.54
8.92
Adjustment
40.74
38.75
40.64
36.35
25.60
30.45
26.20
51.40
21.93
20.60
Changes in Working Capital
-84.36
-13.83
-13.32
-25.77
-41.64
26.08
14.56
38.64
-24.87
24.08
Cash after chg. in Working capital
66.14
47.26
56.56
28.54
3.08
58.65
45.33
97.92
-1.41
53.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.11
-9.81
-11.65
-6.50
-3.24
-0.72
-4.46
0.00
-4.30
-11.28
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
-29.96
-52.11
-34.75
0.19
-8.30
0.86
-9.97
9.25
-49.92
-21.72
Net Fixed Assets
-45.82
-34.32
-29.74
-7.86
-5.77
-7.82
-11.84
-23.62
-57.90
-17.20
Net Investments
-7.56
-9.45
-0.52
6.80
1.85
0.00
0.00
-9.80
6.10
-4.30
Others
23.42
-8.34
-4.49
1.25
-4.38
8.68
1.87
42.67
1.88
-0.22
Cash from Financing Activity
-10.27
11.96
-22.06
-8.54
-3.53
-44.17
-29.93
-106.93
54.01
-22.27
Net Cash Inflow / Outflow
10.80
-2.71
-11.90
13.68
-11.99
14.62
0.98
0.23
-1.62
-1.66
Opening Cash & Equivalents
3.35
6.07
17.97
4.29
16.28
1.66
0.67
1.57
3.19
4.85
Closing Cash & Equivalent
14.15
3.35
6.07
17.97
4.29
16.28
1.66
1.80
1.57
3.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
36.01
24.51
21.87
19.61
17.91
15.88
16.76
16.09
14.11
14.15
ROA
16.47%
4.13%
5.60%
3.63%
2.91%
1.15%
1.04%
1.94%
0.42%
2.69%
ROE
38.67%
10.65%
14.94%
9.97%
8.50%
3.48%
2.95%
5.53%
1.15%
6.89%
ROCE
36.15%
12.80%
17.00%
13.39%
9.05%
7.99%
6.21%
12.56%
7.66%
10.96%
Fixed Asset Turnover
2.04
1.80
1.87
1.68
1.40
1.34
1.26
1.29
1.13
1.57
Receivable days
45.39
34.33
32.01
30.88
33.99
31.47
19.11
13.15
9.27
1.91
Inventory Days
85.22
104.57
111.51
121.18
125.24
126.83
132.66
116.20
137.34
106.78
Payable days
124.56
130.95
138.58
163.85
187.39
133.19
101.24
89.99
115.53
82.58
Cash Conversion Cycle
6.06
7.95
4.93
-11.79
-28.16
25.11
50.54
39.37
31.08
26.11
Total Debt/Equity
0.51
0.67
0.65
0.68
0.74
0.87
0.91
0.84
1.17
0.64
Interest Cover
10.30
3.50
3.93
2.56
1.76
1.41
1.11
2.06
1.34
2.66

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Piccadily Agro Inds - Quarterly Results
    12th Aug 2024, 19:59 PM

    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.