Nifty

:

22648.20

Sensex

:

74611.11

43.35 (0.19%)
128.33 (0.17%)

Login

Nifty
Sensex

:
:

22648.20
74611.11

43.35 (0.19%)
128.33 (0.17%)

Power & Instrumentation (Gujarat) Ltd.

Engineering - Construction

Rating :

56/99

BSE: 543912 | NSE: PIGL

Watchlist

NSE BSE

75.80

02-May-2024

Open
High
Low
Previous Close

75.80
75.80
75.80
74.35

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

68151
51.66
93.45
36.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

95.25
25.87
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

127.04
0.27%
1.94

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.07
1.43
3.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.75
0.21
0.38

PAT CAGR (%)

10 Years
5 Years
3 Years

14.28
3.29
1.42

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 15.13 10.69 41.53% 24.33 25.49 -4.55% 21.95 13.42 63.56% 0.00 0.00 0
Expenses 13.31 8.52 56.22% 21.63 23.15 -6.57% 19.41 11.66 66.47% 0.00 0.00 0
EBITDA 1.82 2.17 -16.13% 2.71 2.34 15.81% 2.55 1.75 45.71% 0.00 0.00 0
EBIDTM 12.03% 20.31% 11.12% 9.17% 11.61% 13.08% 0.00% 0.00%
Other Income 0.37 0.04 825.00% 0.19 0.13 46.15% 0.15 0.07 114.29% 0.00 0.00 0
Interest 0.98 1.17 -16.24% 0.99 0.68 45.59% 1.29 1.00 29.00% 0.00 0.00 0
Depreciation 0.05 0.06 -16.67% 0.06 0.08 -25.00% 0.06 0.08 -25.00% 0.00 0.00 0
PBT 1.16 0.98 18.37% 1.84 1.71 7.60% 1.34 0.75 78.67% 0.00 0.00 0
Tax 0.34 0.33 3.03% 0.45 0.43 4.65% 0.34 0.16 112.50% 0.00 0.00 0
PAT 0.82 0.65 26.15% 1.39 1.29 7.75% 1.01 0.59 71.19% 0.00 0.00 0
PATM 5.43% 6.09% 5.71% 5.05% 4.58% 4.39% 0.00% 0.00%
EPS 0.65 0.52 25.00% 1.10 1.02 7.84% 0.80 0.47 70.21% 0.00 0.00 0

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 15.13 10.69 41.53% 24.33 25.49 -4.55% 21.95 13.42 63.56% 0.00 0.00 0
Expenses 13.31 8.52 56.22% 21.63 23.15 -6.57% 19.41 11.66 66.47% 0.00 0.00 0
EBITDA 1.82 2.17 -16.13% 2.71 2.34 15.81% 2.55 1.75 45.71% 0.00 0.00 0
EBIDTM 12.03% 20.31% 11.12% 9.17% 11.61% 13.08% 0.00% 0.00%
Other Income 0.37 0.04 825.00% 0.19 0.13 46.15% 0.15 0.07 114.29% 0.00 0.00 0
Interest 0.98 1.17 -16.24% 0.99 0.68 45.59% 1.29 1.00 29.00% 0.00 0.00 0
Depreciation 0.05 0.06 -16.67% 0.06 0.08 -25.00% 0.06 0.08 -25.00% 0.00 0.00 0
PBT 1.16 0.98 18.37% 1.84 1.71 7.60% 1.34 0.75 78.67% 0.00 0.00 0
Tax 0.34 0.33 3.03% 0.45 0.43 4.65% 0.34 0.16 112.50% 0.00 0.00 0
PAT 0.82 0.65 26.15% 1.39 1.29 7.75% 1.01 0.59 71.19% 0.00 0.00 0
PATM 5.43% 6.09% 5.71% 5.05% 4.58% 4.39% 0.00% 0.00%
EPS 0.65 0.52 25.00% 1.10 1.37 -19.71% 0.79 0.69 14.49% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales - 94.27 91.29 85.44 89.01 87.82 72.62 60.15 51.19 45.21 36.10 Net Sales Growth - 3.26% 6.85% -4.01% 1.36% 20.93% 20.73% 17.50% 13.23% 25.24% Cost Of Goods Sold - 79.22 77.26 69.58 72.17 74.90 62.02 49.93 40.74 37.12 28.70 Gross Profit - 15.05 14.03 15.86 16.84 12.91 10.60 10.22 10.45 8.08 7.39 GP Margin - 15.96% 15.37% 18.56% 18.92% 14.70% 14.60% 16.99% 20.41% 17.87% 20.47% Total Expenditure - 86.72 84.46 78.03 80.55 80.35 66.64 54.86 47.02 41.83 33.38 Power & Fuel Cost - 0.13 0.14 0.18 0.30 0.18 0.10 0.24 0.05 0.07 0.04 % Of Sales - 0.14% 0.15% 0.21% 0.34% 0.20% 0.14% 0.40% 0.10% 0.15% 0.11% Employee Cost - 3.17 3.47 3.35 3.30 1.90 1.46 1.26 1.43 1.45 1.35 % Of Sales - 3.36% 3.80% 3.92% 3.71% 2.16% 2.01% 2.09% 2.79% 3.21% 3.74% Manufacturing Exp. - 0.46 0.31 1.19 1.68 0.66 0.66 1.18 2.82 1.29 1.31 % Of Sales - 0.49% 0.34% 1.39% 1.89% 0.75% 0.91% 1.96% 5.51% 2.85% 3.63% General & Admin Exp. - 2.83 2.43 3.14 1.74 2.28 1.90 1.72 1.61 1.40 1.61 % Of Sales - 3.00% 2.66% 3.68% 1.95% 2.60% 2.62% 2.86% 3.15% 3.10% 4.46% Selling & Distn. Exp. - 0.09 0.11 0.50 0.12 0.40 0.41 0.47 0.19 0.40 0.29 % Of Sales - 0.10% 0.12% 0.59% 0.13% 0.46% 0.56% 0.78% 0.37% 0.88% 0.80% Miscellaneous Exp. - 0.82 0.74 0.09 1.25 0.02 0.10 0.07 0.19 0.09 0.29 % Of Sales - 0.87% 0.81% 0.11% 1.40% 0.02% 0.14% 0.12% 0.37% 0.20% 0.22% EBITDA - 7.55 6.83 7.41 8.46 7.47 5.98 5.29 4.17 3.38 2.72 EBITDA Margin - 8.01% 7.48% 8.67% 9.50% 8.51% 8.23% 8.79% 8.15% 7.48% 7.53% Other Income - 1.01 0.47 0.81 1.15 0.43 0.54 0.58 0.47 0.26 0.23 Interest - 3.35 2.74 3.34 4.10 3.41 3.23 3.24 2.67 1.68 1.33 Depreciation - 0.29 0.40 0.23 0.31 0.36 0.35 0.31 0.16 0.36 0.20 PBT - 4.92 4.16 4.65 5.20 4.13 2.95 2.32 1.81 1.59 1.42 Tax - 1.31 1.28 1.19 1.19 1.06 0.97 0.76 0.59 0.52 0.47 Tax Rate - 26.63% 30.77% 25.59% 28.40% 25.67% 32.88% 32.76% 32.60% 32.70% 33.10% PAT - 3.61 2.88 3.46 3.00 3.07 1.98 1.56 1.22 1.07 0.95 PAT before Minority Interest - 3.61 2.88 3.46 3.00 3.07 1.98 1.56 1.22 1.07 0.95 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 3.83% 3.15% 4.05% 3.37% 3.50% 2.73% 2.59% 2.38% 2.37% 2.63% PAT Growth - 25.35% -16.76% 15.33% -2.28% 55.05% 26.92% 27.87% 14.02% 12.63% EPS - 2.87 2.29 2.75 2.38 2.44 1.57 1.24 0.97 0.85 0.75

Description TTM Mar 23 Mar 22
Net Sales - 94.27 91.29 Net Sales Growth - 3.26% Cost Of Goods Sold - 79.22 77.26 Gross Profit - 15.05 14.03 GP Margin - 15.96% 15.37% Total Expenditure - 86.72 84.46 Power & Fuel Cost - 0.13 0.14 % Of Sales - 0.14% 0.15% Employee Cost - 3.17 3.47 % Of Sales - 3.36% 3.80% Manufacturing Exp. - 0.46 0.31 % Of Sales - 0.49% 0.34% General & Admin Exp. - 2.83 2.43 % Of Sales - 3.00% 2.66% Selling & Distn. Exp. - 0.09 0.11 % Of Sales - 0.10% 0.12% Miscellaneous Exp. - 0.82 0.74 % Of Sales - 0.87% 0.81% EBITDA - 7.55 6.83 EBITDA Margin - 8.01% 7.48% Other Income - 1.01 0.47 Interest - 3.35 2.74 Depreciation - 0.29 0.40 PBT - 4.92 4.16 Tax - 1.31 1.28 Tax Rate - 26.63% 30.77% PAT - 3.61 2.88 PAT before Minority Interest - 3.61 2.88 Minority Interest - 0.00 0.00 PAT Margin - 3.83% 3.15% PAT Growth - 25.35% EPS - 2.87 2.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 45.30 36.42 29.76 26.31 23.66 14.61 12.13 10.47 9.17 7.67 Share Capital 12.63 8.58 7.04 7.04 7.04 5.18 0.98 0.98 0.98 0.53 Total Reserves 31.95 25.75 22.72 19.26 16.61 9.43 11.15 9.49 8.19 7.14 Non-Current Liabilities 4.73 5.20 4.05 0.59 1.86 2.75 2.50 -0.03 0.09 0.25 Secured Loans 4.25 4.60 3.88 0.19 0.51 0.43 0.68 0.07 0.16 0.27 Unsecured Loans 0.00 0.00 0.29 0.38 1.32 2.27 1.82 0.00 0.00 0.00 Long Term Provisions 0.28 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 56.48 54.87 29.94 30.27 47.96 32.21 36.04 32.07 21.89 20.58 Trade Payables 23.07 28.06 8.89 16.68 28.56 16.04 16.09 10.01 5.14 7.94 Other Current Liabilities 9.67 3.39 2.22 1.52 4.44 1.00 3.46 1.61 3.29 2.21 Short Term Borrowings 21.98 21.89 16.95 10.61 13.61 14.00 15.17 19.75 12.85 9.92 Short Term Provisions 1.76 1.53 1.88 1.46 1.35 1.16 1.32 0.70 0.62 0.52 Total Liabilities 106.51 96.49 63.75 57.17 73.48 49.57 50.67 42.51 31.15 28.50 Net Block 0.85 1.12 0.74 0.84 1.16 0.99 1.19 0.32 0.54 0.82 Gross Block 4.07 4.05 3.18 3.30 1.16 2.79 2.71 1.03 1.21 1.13 Accumulated Depreciation 3.22 2.93 2.44 2.46 0.00 1.80 1.52 0.71 0.67 0.31 Non Current Assets 20.58 15.83 9.77 7.50 5.17 2.72 3.08 2.07 2.01 2.11 Capital Work in Progress 0.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.28 0.27 0.47 0.27 0.27 0.26 0.27 0.26 0.27 0.26 Long Term Loans & Adv. 18.92 14.42 8.56 6.38 3.75 1.47 1.62 1.49 1.20 1.03 Other Non Current Assets 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 85.93 80.66 53.98 49.68 68.32 46.85 47.60 40.43 29.14 26.39 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 34.64 16.93 2.85 7.82 20.81 15.30 19.00 14.99 10.92 8.55 Sundry Debtors 38.41 55.20 36.99 23.99 31.92 22.36 16.96 17.78 12.92 13.41 Cash & Bank 0.24 0.07 6.26 5.60 6.63 3.95 4.71 3.75 2.61 2.26 Other Current Assets 12.64 5.77 0.39 0.41 8.96 5.24 6.92 3.91 2.69 2.17 Short Term Loans & Adv. 7.79 2.69 7.49 11.85 8.40 5.03 6.70 3.91 2.69 2.17 Net Current Assets 29.45 25.79 24.04 19.40 20.36 14.64 11.56 8.37 7.24 5.81 Total Assets 106.51 96.49 63.75 57.18 73.49 49.57 50.68 42.50 31.15 28.50

Description Mar 23 Mar 22
Shareholder's Funds 45.35 36.44 Share Capital 12.63 8.58 Total Reserves 32.00 25.77 Non-Current Liabilities 4.73 5.20 Secured Loans 4.25 4.60 Unsecured Loans 0.00 0.00 Long Term Provisions 0.28 0.34 Current Liabilities 56.47 54.87 Trade Payables 23.07 28.06 Other Current Liabilities 9.66 3.39 Short Term Borrowings 21.98 21.89 Short Term Provisions 1.76 1.53 Total Liabilities 106.55 96.51 Net Block 0.85 1.12 Gross Block 4.07 4.05 Accumulated Depreciation 3.22 2.93 Non Current Assets 20.62 15.85 Capital Work in Progress 0.53 0.00 Non Current Investment 0.32 0.29 Long Term Loans & Adv. 18.92 14.42 Other Non Current Assets 0.00 0.02 Current Assets 85.93 80.66 Current Investments 0.00 0.00 Inventories 34.64 16.93 Sundry Debtors 38.41 55.20 Cash & Bank 0.24 0.07 Other Current Assets 12.64 5.77 Short Term Loans & Adv. 7.79 2.69 Net Current Assets 29.46 25.79 Total Assets 106.55 96.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.26 -2.62 -0.78 2.76 0.01 -1.83 -1.10 -2.90 -1.17 -1.10 PBT 4.92 4.16 4.65 4.19 4.13 2.95 2.32 1.81 1.59 1.42 Adjustment 0.29 1.71 3.23 3.96 1.94 2.04 1.79 2.75 1.85 1.37 Changes in Working Capital -3.95 -8.49 -3.98 -0.10 -3.04 -3.84 -2.60 -6.85 -4.09 -3.40 Cash after chg. in Working capital 1.26 -2.62 3.90 8.05 3.03 1.14 1.52 -2.29 -0.65 -0.61 Interest Paid 0.00 0.00 -3.34 -4.10 -1.97 -1.99 -1.80 0.00 0.00 0.00 Tax Paid 0.00 0.00 -1.34 -1.19 -1.06 -0.93 -0.76 -0.61 -0.52 -0.49 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 -0.05 -0.05 0.00 0.00 0.00 Cash From Investing Activity -4.75 0.53 0.01 0.45 -0.14 0.16 -0.60 -0.15 -0.06 -0.82 Net Fixed Assets -0.55 -0.87 0.12 -2.14 1.63 -0.08 -1.68 0.18 -0.08 -0.19 Net Investments -0.01 0.20 -0.20 0.00 -0.01 0.01 -0.01 0.01 -0.01 0.01 Others -4.19 1.20 0.09 2.59 -1.76 0.23 1.09 -0.34 0.03 -0.64 Cash from Financing Activity 3.66 2.08 1.43 -4.24 2.81 0.91 2.66 4.19 1.57 1.97 Net Cash Inflow / Outflow 0.17 -0.01 0.66 -1.03 2.68 -0.76 0.96 1.14 0.35 0.05 Opening Cash & Equivalents 0.07 0.08 5.60 6.63 3.95 4.71 3.75 2.61 2.26 2.21 Closing Cash & Equivalent 0.24 0.07 6.26 5.60 6.63 3.95 4.71 3.75 2.61 2.26

Description Mar 23 Mar 22
Cash From Operating Activity 1.26 -2.62 PBT 4.92 4.16 Adjustment 0.29 1.71 Changes in Working Capital -3.95 -8.49 Cash after chg. in Working capital 1.26 -2.62 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -4.75 0.53 Net Fixed Assets -0.55 Net Investments -0.01 Others -4.19 Cash from Financing Activity 3.66 2.08 Net Cash Inflow / Outflow 0.17 -0.01 Opening Cash & Equivalents 0.07 0.08 Closing Cash & Equivalent 0.24 0.07

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 35.30 40.01 42.27 37.35 33.59 28.21 123.74 106.79 93.51 144.60 ROA 3.56% 3.59% 5.72% 4.60% 5.00% 3.95% 3.34% 3.32% 3.59% 3.58% ROE 9.15% 8.99% 12.34% 12.02% 16.07% 14.80% 13.78% 12.47% 12.73% 13.16% ROCE 11.70% 11.84% 17.88% 21.67% 21.41% 20.21% 18.47% 16.98% 16.26% 17.36% Fixed Asset Turnover 23.22 25.25 26.35 39.91 44.49 26.41 32.21 45.79 38.72 34.91 Receivable days 181.22 184.30 130.25 114.63 112.80 98.82 105.42 109.44 106.27 131.15 Inventory Days 99.84 39.54 22.80 58.70 75.03 86.20 103.13 92.37 78.62 74.13 Payable days 117.79 87.28 67.08 126.35 96.48 95.09 82.39 55.78 55.18 70.69 Cash Conversion Cycle 163.27 136.56 85.97 46.98 91.36 89.93 126.16 146.04 129.71 134.59 Total Debt/Equity 0.71 0.82 0.74 0.43 0.65 1.14 1.46 1.91 1.44 1.35 Interest Cover 2.47 2.52 2.39 2.02 2.21 1.91 1.72 1.68 1.95 2.07

Description Mar 23 Mar 22
Book Value (Rs.) 35.34 40.03 ROA 3.56% 2.98% ROE 9.14% 8.38% ROCE 11.69% 10.67% Fixed Asset Turnover 23.22 22.54 Receivable days 181.22 220.70 Inventory Days 99.84 67.69 Payable days 117.79 132.56 Cash Conversion Cycle 163.27 155.83 Total Debt/Equity 0.71 0.82 Interest Cover 2.47 2.52

Top Investors:

smk impex services private limited

sumitkumar ramesh gupta

shalaka infra tech india private limited

pranjal bhandari

Annual Reports:

News Update:

Power & Inst. (Guj) - Quarterly Results
13th Feb 2024, 21:27 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.

Feedback