Nifty
:
25453.40
Sensex
:
83409.69
-88.40 (-0.35%)
-287.60 (-0.34%)
Nifty
Sensex
:
:
25453.40
83409.69
-88.40 (-0.35%)
-287.60 (-0.34%)

Pilani Investment And Industries Corporation Ltd.

Finance - Investment

Rating :
57/99

BSE: 539883 | NSE: PILANIINVS

NSE BSE
5506.50
02-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  5482
  •  5540
  •  5431
  •  5482.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7716
  •  42242305.5
  •  8207.45
  •  3279.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,100.64
  • 61.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,016.96
  • 0.27%
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.55%
  • 28.97%
  • 11.72%
  • FII
  • DII
  • Others
  • 0.38%
  • 0.00%
  • 1.38%

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
  • 12.50
  • 11.93
  • 17.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.25
  • 0.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.57
  • 17.68
  • 16.46

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
150.89
153
P/E Ratio
36.49
35.99
Revenue
303
318
EBITDA
293
Net Income
167
169
ROA
1.2
P/B Ratio
0.45
ROE
1.4
FCFF
241
FCFF Yield
3.92
Net Debt
904
BVPS
12336.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
56.63
63.27
-10.49%
60.94
61.66
-1.17%
122.83
106.64
15.18%
61.75
54.74
12.81%
Expenses
5.80
1.09
432.11%
4.51
4.78
-5.65%
1.95
2.38
-18.07%
1.71
1.93
-11.40%
EBITDA
50.83
62.19
-18.27%
56.42
56.88
-0.81%
120.88
104.26
15.94%
60.04
52.80
13.71%
EBIDTM
89.77%
98.28%
92.59%
92.25%
98.41%
97.77%
97.23%
96.47%
Other Income
2.61
0.00
0
0.72
0.00
0
1.61
0.00
0
0.00
0.00
0
Interest
28.99
21.75
33.29%
19.96
18.77
6.34%
19.50
17.46
11.68%
19.95
16.32
22.24%
Depreciation
0.09
0.06
50.00%
0.05
0.06
-16.67%
0.05
0.06
-16.67%
0.05
0.06
-16.67%
PBT
24.37
40.38
-39.65%
37.13
38.06
-2.44%
102.94
86.74
18.68%
40.05
36.43
9.94%
Tax
6.07
10.12
-40.02%
10.33
10.12
2.08%
26.10
22.47
16.15%
10.12
9.18
10.24%
PAT
18.30
30.26
-39.52%
26.80
27.94
-4.08%
76.84
64.28
19.54%
29.93
27.25
9.83%
PATM
32.31%
47.83%
43.99%
45.32%
62.56%
60.28%
48.47%
49.78%
EPS
-22.66
28.39
-
12.07
50.15
-75.93%
70.17
48.95
43.35%
29.36
22.85
28.49%

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
-
302.14
286.31
278.65
257.55
198.69
125.80
25.17
30.40
34.58
28.47
Net Sales Growth
-
5.53%
2.75%
8.19%
29.62%
57.94%
399.80%
-17.20%
-12.09%
21.46%
 
Cost Of Goods Sold
-
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
301.14
286.31
278.65
257.55
198.69
125.80
25.17
30.40
34.58
28.47
GP Margin
-
99.67%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
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
-
288.17
276.12
271.89
250.45
191.36
115.09
21.87
26.33
31.00
22.19
EBITDA Margin
-
95.38%
96.44%
97.57%
97.24%
96.31%
91.49%
86.89%
86.61%
89.65%
77.94%
Other Income
-
4.93
0.00
0.97
0.25
0.89
0.00
0.01
0.15
0.00
0.01
Interest
-
88.39
74.29
65.00
58.94
52.11
43.07
18.90
0.35
0.00
0.00
Depreciation
-
0.23
0.22
0.28
0.35
0.45
0.40
0.47
0.55
0.64
0.21
PBT
-
204.49
201.61
207.57
191.41
139.69
71.62
2.52
25.59
30.36
21.99
Tax
-
52.61
51.88
51.65
45.12
32.96
17.60
-7.41
2.86
2.65
1.25
Tax Rate
-
25.73%
25.73%
24.88%
23.57%
23.60%
24.57%
-294.05%
12.46%
8.73%
5.68%
PAT
-
151.88
149.73
155.92
146.29
106.74
54.02
9.93
20.10
27.71
20.74
PAT before Minority Interest
-
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
PAT Margin
-
50.27%
52.30%
55.96%
56.80%
53.72%
42.94%
39.45%
66.12%
80.13%
72.85%
PAT Growth
-
1.44%
-3.97%
6.58%
37.05%
97.59%
444.01%
-50.60%
-27.46%
33.61%
 
EPS
-
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:


No Latest News!

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.