Nifty
:
25239.10
Sensex
:
82380.69
169.90 (0.68%)
594.95 (0.73%)
Nifty
Sensex
:
:
25239.10
82380.69
169.90 (0.68%)
594.95 (0.73%)

Pilani Investment And Industries Corporation Ltd.

Finance - Investment

Rating :
56/99

BSE: 539883 | NSE: PILANIINVS

NSE BSE
5267.10
16-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  5201.2
  •  5275
  •  5201.2
  •  5242.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1589
  •  8359592.1
  •  8207.45
  •  3279.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,824.39
  • 94.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,740.71
  • 0.29%
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.95%
  • 28.64%
  • 11.47%
  • FII
  • DII
  • Others
  • 0.49%
  • 0.24%
  • 1.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.64
  • 8.74
  • 2.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.23
  • 8.53
  • 1.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.03
  • 7.31
  • -0.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.58
  • 12.19
  • 18.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.25
  • 0.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.82
  • 16.47
  • 17.55

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
88.95
P/E Ratio
59.21
Revenue
302.14
EBITDA
288.18
Net Income
98.48
ROA
0.55
P/B Ratio
0.36
ROE
0.64
FCFF
176.44
FCFF Yield
2.3
Net Debt
1916.32
BVPS
14432.6

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
49.69
61.75
-19.53%
56.63
63.27
-10.49%
60.94
61.66
-1.17%
122.83
106.64
15.18%
Expenses
3.56
1.71
108.19%
5.80
1.09
432.11%
4.51
4.78
-5.65%
1.95
2.38
-18.07%
EBITDA
46.12
60.04
-23.18%
50.83
62.19
-18.27%
56.42
56.88
-0.81%
120.88
104.26
15.94%
EBIDTM
92.83%
97.23%
89.77%
98.28%
92.59%
92.25%
98.41%
97.77%
Other Income
0.00
0.00
0
2.61
0.00
0
0.72
0.00
0
1.61
0.00
0
Interest
39.93
19.95
100.15%
28.99
21.75
33.29%
19.96
18.77
6.34%
19.50
17.46
11.68%
Depreciation
0.08
0.05
60.00%
0.09
0.06
50.00%
0.05
0.06
-16.67%
0.05
0.06
-16.67%
PBT
6.12
40.05
-84.72%
24.37
40.38
-39.65%
37.13
38.06
-2.44%
102.94
86.74
18.68%
Tax
1.70
10.12
-83.20%
6.07
10.12
-40.02%
10.33
10.12
2.08%
26.10
22.47
16.15%
PAT
4.41
29.93
-85.27%
18.30
30.26
-39.52%
26.80
27.94
-4.08%
76.84
64.28
19.54%
PATM
8.88%
48.47%
32.31%
47.83%
43.99%
45.32%
62.56%
60.28%
EPS
-3.63
29.36
-
-22.66
28.39
-
12.07
50.15
-75.93%
70.17
48.95
43.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
290.09
302.14
286.31
278.65
257.55
198.69
125.80
25.17
30.40
34.58
28.47
Net Sales Growth
-1.10%
5.53%
2.75%
8.19%
29.62%
57.94%
399.80%
-17.20%
-12.09%
21.46%
 
Cost Of Goods Sold
1.01
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
289.08
301.14
286.31
278.65
257.55
198.69
125.80
25.17
30.40
34.58
28.47
GP Margin
99.65%
99.67%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
15.82
13.97
10.19
6.76
7.10
7.33
10.71
3.30
4.07
3.58
6.28
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
4.51
3.40
1.94
1.52
1.39
1.39
1.35
1.39
0.98
1.16
% Of Sales
-
1.49%
1.19%
0.70%
0.59%
0.70%
1.10%
5.36%
4.57%
2.83%
4.07%
Manufacturing Exp.
-
1.90
1.65
1.72
1.48
1.66
1.87
1.26
1.48
1.23
3.29
% Of Sales
-
0.63%
0.58%
0.62%
0.57%
0.84%
1.49%
5.01%
4.87%
3.56%
11.56%
General & Admin Exp.
-
0.36
0.26
0.25
0.26
0.22
0.20
0.17
0.14
0.16
0.14
% Of Sales
-
0.12%
0.09%
0.09%
0.10%
0.11%
0.16%
0.68%
0.46%
0.46%
0.49%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
6.19
4.88
2.86
3.84
4.06
7.25
0.51
1.07
1.20
0.00
% Of Sales
-
2.05%
1.70%
1.03%
1.49%
2.04%
5.76%
2.03%
3.52%
3.47%
5.94%
EBITDA
274.25
288.17
276.12
271.89
250.45
191.36
115.09
21.87
26.33
31.00
22.19
EBITDA Margin
94.54%
95.38%
96.44%
97.57%
97.24%
96.31%
91.49%
86.89%
86.61%
89.65%
77.94%
Other Income
4.94
4.93
0.00
0.97
0.25
0.89
0.00
0.01
0.15
0.00
0.01
Interest
108.38
88.39
74.29
65.00
58.94
52.11
43.07
18.90
0.35
0.00
0.00
Depreciation
0.27
0.23
0.22
0.28
0.35
0.45
0.40
0.47
0.55
0.64
0.21
PBT
170.56
204.49
201.61
207.57
191.41
139.69
71.62
2.52
25.59
30.36
21.99
Tax
44.20
52.61
51.88
51.65
45.12
32.96
17.60
-7.41
2.86
2.65
1.25
Tax Rate
25.91%
25.73%
25.73%
24.88%
23.57%
23.60%
24.57%
-294.05%
12.46%
8.73%
5.68%
PAT
126.35
151.88
149.73
155.92
146.29
106.74
54.02
9.93
20.10
27.71
20.74
PAT before Minority Interest
126.35
151.88
149.73
155.92
146.29
106.74
54.02
9.93
20.10
27.71
20.74
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
43.56%
50.27%
52.30%
55.96%
56.80%
53.72%
42.94%
39.45%
66.12%
80.13%
72.85%
PAT Growth
-17.10%
1.44%
-3.97%
6.58%
37.05%
97.59%
444.01%
-50.60%
-27.46%
33.61%
 
EPS
113.83
136.83
134.89
140.47
131.79
96.16
48.67
8.95
18.11
24.96
18.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
15,980.09
14,607.24
11,169.47
11,102.27
9,849.02
5,110.95
5,107.98
5,882.90
1,218.60
1,179.70
Share Capital
11.07
11.07
11.07
11.07
11.07
7.91
7.91
7.91
7.91
7.91
Total Reserves
15,965.32
14,592.48
11,158.40
11,091.20
9,837.95
5,103.04
5,100.07
5,875.00
1,210.69
1,171.79
Non-Current Liabilities
1,390.98
892.63
904.37
1,196.31
790.61
507.51
-4.40
5.84
2.21
37.32
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
410.74
671.30
415.03
420.00
0.00
0.00
2.19
2.19
Long Term Provisions
7.98
9.75
0.00
0.00
0.00
0.00
0.00
0.02
0.02
35.13
Current Liabilities
1,946.23
949.37
342.39
412.04
410.62
27.13
266.57
8.22
37.82
63.81
Trade Payables
0.03
0.03
0.12
0.06
0.14
1.33
0.16
0.61
0.45
0.03
Other Current Liabilities
9.05
0.57
8.42
7.38
7.15
18.87
7.00
5.84
0.56
1.90
Short Term Borrowings
1,936.90
948.56
325.00
395.00
395.00
0.00
245.00
0.00
0.00
0.00
Short Term Provisions
0.25
0.21
8.84
9.60
8.32
6.93
14.41
1.77
36.81
61.88
Total Liabilities
19,317.30
16,449.24
12,416.23
12,710.62
11,050.25
5,645.59
5,370.15
5,896.96
1,258.63
1,280.83
Net Block
0.56
0.20
0.25
0.34
0.46
0.63
0.01
0.00
2.65
2.67
Gross Block
1.19
0.74
0.72
0.72
0.72
0.71
0.04
0.03
2.85
2.92
Accumulated Depreciation
0.63
0.53
0.47
0.38
0.26
0.09
0.03
0.02
0.20
0.25
Non Current Assets
17,362.12
15,493.83
10,250.22
10,354.85
9,010.18
4,192.77
5,356.36
5,732.66
1,085.42
1,008.34
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
17,358.13
14,013.07
10,241.08
10,344.66
9,004.17
4,187.14
5,355.57
5,727.88
1,078.35
966.47
Long Term Loans & Adv.
0.18
1,477.18
5.34
6.13
5.54
5.00
0.79
4.77
4.43
39.20
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,955.18
955.41
2,166.02
2,355.76
2,040.08
1,452.81
13.78
164.30
173.21
272.49
Current Investments
28.09
2.09
33.12
31.03
0.95
3.11
11.94
163.32
133.75
224.33
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.54
0.37
0.43
0.30
0.45
0.84
0.52
0.25
0.27
0.44
Cash & Bank
20.58
47.46
9.41
5.90
23.67
4.64
1.31
0.72
3.57
11.69
Other Current Assets
1,905.96
0.28
0.06
0.03
2,015.00
1,444.22
0.01
0.01
35.61
36.03
Short Term Loans & Adv.
1,905.63
905.20
2,123.00
2,318.50
2,015.00
1,410.50
0.00
0.00
35.45
35.65
Net Current Assets
8.95
6.04
1,823.63
1,943.72
1,629.45
1,425.69
-252.79
156.08
135.39
208.68
Total Assets
19,317.30
16,449.24
12,416.24
12,710.61
11,050.26
5,645.58
5,370.14
5,896.96
1,258.63
1,280.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
649.90
-86.73
417.43
-100.37
-442.21
-1,387.74
16.96
18.55
15.65
26.03
PBT
204.49
201.61
207.57
191.41
139.69
71.62
2.52
22.96
30.36
21.99
Adjustment
18.58
18.57
65.03
59.22
52.47
43.49
19.20
-6.88
0.64
0.21
Changes in Working Capital
479.34
-254.69
195.77
-302.07
-581.84
-1,426.27
4.81
3.13
-12.31
5.13
Cash after chg. in Working capital
702.42
-34.50
468.38
-51.44
-389.67
-1,311.15
26.53
19.21
18.69
27.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.52
-52.23
-50.95
-48.93
-52.54
-76.59
-9.57
-0.66
-3.03
-1.31
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
-1,648.47
-72.45
-8.48
-76.08
121.11
1,283.45
-214.30
2.55
7.92
-5.60
Net Fixed Assets
-0.45
-0.02
0.00
0.00
-0.01
-0.67
-0.01
-0.01
0.08
0.00
Net Investments
-3,416.38
-3,698.24
148.85
-1,289.59
-4,793.97
1,235.94
519.05
-4,270.97
-29.07
-78.31
Others
1,768.36
3,625.81
-157.33
1,213.51
4,915.09
48.18
-733.34
4,273.53
36.91
72.71
Cash from Financing Activity
971.73
196.22
-412.16
180.72
318.16
108.06
197.50
-21.25
-23.79
-23.78
Net Cash Inflow / Outflow
-26.85
37.03
-3.22
4.27
-2.94
3.77
0.16
-0.15
-0.22
-3.35
Opening Cash & Equivalents
47.12
7.44
4.65
1.28
4.22
0.45
0.29
0.45
1.09
4.44
Closing Cash & Equivalent
20.28
44.47
1.44
5.55
1.28
4.22
0.45
0.29
0.87
1.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
14429.15
13189.26
10087.76
10027.07
8895.19
4615.97
4613.29
5313.16
1100.05
1064.89
ROA
0.85%
1.04%
1.24%
1.23%
1.28%
0.98%
0.18%
0.56%
2.18%
1.63%
ROE
0.99%
1.16%
1.40%
1.40%
1.43%
1.06%
0.18%
0.57%
2.31%
1.75%
ROCE
1.75%
2.01%
2.26%
2.19%
2.37%
2.11%
0.38%
0.66%
2.53%
1.85%
Fixed Asset Turnover
314.08
394.20
389.07
359.60
277.89
335.46
768.61
21.13
11.98
9.73
Receivable days
0.55
0.51
0.48
0.53
1.19
1.97
5.55
3.11
3.74
6.45
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
10.74
0.00
0.00
0.00
0.00
72.43
44.29
55.82
30.38
22.49
Cash Conversion Cycle
-10.19
0.51
0.48
0.53
1.19
-70.46
-38.74
-52.70
-26.63
-16.04
Total Debt/Equity
0.12
0.07
0.07
0.10
0.08
0.08
0.05
0.00
0.00
0.00
Interest Cover
3.31
3.71
4.19
4.25
3.68
2.66
1.13
67.18
0.00
0.00

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Pilani Investment - Quarterly Results
    8th Aug 2025, 18:53 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.