Nifty
:
25860.10
Sensex
:
84679.86
-167.20 (-0.64%)
-533.50 (-0.63%)
Nifty
Sensex
:
:
25860.10
84679.86
-167.20 (-0.64%)
-533.50 (-0.63%)

Pilani Investment And Industries Corporation Ltd.

Finance - Investment

Rating :
58/99

BSE: 539883 | NSE: PILANIINVS

NSE BSE
5181.00
16-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  5106
  •  5200
  •  5101
  •  5119.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1995
  •  10273297.5
  •  6038.95
  •  3279.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,731.49
  • 196.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,953.78
  • 0.29%
  • 0.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.12%
  • 28.39%
  • 11.62%
  • FII
  • DII
  • Others
  • 0.43%
  • 0.00%
  • 1.44%

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
  • 12.96
  • 25.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.50
  • 0.26
  • 0.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.48
  • 17.08
  • 18.97

Earnings Forecasts:

(Updated: 13-12-2025)
Description
2024
2025
2026
2027
Adj EPS
88.95
P/E Ratio
57.55
Revenue
302.14
EBITDA
288.18
Net Income
98.48
ROA
0.55
P/B Ratio
0.35
ROE
0.64
FCFF
176.44
FCFF Yield
2.32
Net Debt
1916.32
BVPS
14432.6

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
129.47
122.83
5.41%
49.69
61.75
-19.53%
56.63
63.27
-10.49%
60.94
61.66
-1.17%
Expenses
21.23
1.95
988.72%
3.56
1.71
108.19%
5.80
1.08
437.04%
4.51
4.78
-5.65%
EBITDA
108.25
120.88
-10.45%
46.12
60.04
-23.18%
50.83
62.19
-18.27%
56.42
56.88
-0.81%
EBIDTM
83.61%
98.41%
92.83%
97.23%
89.77%
98.29%
92.59%
92.25%
Other Income
0.00
1.61
-100.00%
0.00
0.00
0
2.61
0.00
0
0.72
0.00
0
Interest
38.86
19.50
99.28%
39.93
19.95
100.15%
28.99
21.76
33.23%
19.96
18.77
6.34%
Depreciation
0.08
0.05
60.00%
0.08
0.05
60.00%
0.09
0.06
50.00%
0.05
0.06
-16.67%
PBT
69.30
102.94
-32.68%
6.12
40.05
-84.72%
24.37
40.38
-39.65%
37.13
38.06
-2.44%
Tax
19.35
26.10
-25.86%
1.70
10.12
-83.20%
6.07
10.12
-40.02%
10.33
10.12
2.08%
PAT
49.95
76.84
-34.99%
4.41
29.93
-85.27%
18.30
30.26
-39.52%
26.80
27.94
-4.08%
PATM
38.58%
62.56%
8.88%
48.47%
32.31%
47.83%
43.99%
45.32%
EPS
40.39
70.17
-42.44%
-3.63
29.36
-
-22.66
28.39
-
12.07
50.15
-75.93%

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
296.73
302.14
286.31
278.65
257.55
198.69
125.80
25.17
30.40
34.58
28.47
Net Sales Growth
-4.13%
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
295.72
301.14
286.31
278.65
257.55
198.69
125.80
25.17
30.40
34.58
28.47
GP Margin
99.66%
99.67%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
35.10
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
261.62
288.17
276.12
271.89
250.45
191.36
115.09
21.87
26.33
31.00
22.19
EBITDA Margin
88.17%
95.38%
96.44%
97.57%
97.24%
96.31%
91.49%
86.89%
86.61%
89.65%
77.94%
Other Income
3.33
4.93
0.00
0.97
0.25
0.89
0.00
0.01
0.15
0.00
0.01
Interest
127.74
88.39
74.29
65.00
58.94
52.11
43.07
18.90
0.35
0.00
0.00
Depreciation
0.30
0.23
0.22
0.28
0.35
0.45
0.40
0.47
0.55
0.64
0.21
PBT
136.92
204.49
201.61
207.57
191.41
139.69
71.62
2.52
25.59
30.36
21.99
Tax
37.45
52.61
51.88
51.65
45.12
32.96
17.60
-7.41
2.86
2.65
1.25
Tax Rate
27.35%
25.73%
25.73%
24.88%
23.57%
23.60%
24.57%
-294.05%
12.46%
8.73%
5.68%
PAT
99.46
151.88
149.73
155.92
146.29
106.74
54.02
9.93
20.10
27.71
20.74
PAT before Minority Interest
99.46
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
33.52%
50.27%
52.30%
55.96%
56.80%
53.72%
42.94%
39.45%
66.12%
80.13%
72.85%
PAT Growth
-39.71%
1.44%
-3.97%
6.58%
37.05%
97.59%
444.01%
-50.60%
-27.46%
33.61%
 
EPS
89.60
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
    9th Nov 2025, 00:00 AM

    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.