Nifty

:

24363.30

Sensex

:

79857.79

-232.85 (-0.95%)
-765.47 (-0.95%)

Login

Nifty
Sensex

:
:

24363.30
79857.79

-232.85 (-0.95%)
-765.47 (-0.95%)

Pitti Engineering Ltd.

Engineering

Rating :

54/99

BSE: 513519 | NSE: PITTIENG

Watchlist

NSE BSE

917.65

08-Aug-2025

Open
High
Low
Previous Close

887.75
929
887.6
887.75

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

80975
73990759.15
1512.4
838

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,446.24
27.39
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,884.24
0.16%
3.74

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.42
18.01
8.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.93
17.99
6.13

PAT CAGR (%)

10 Years
5 Years
3 Years

25.47
39.47
20.25

P:E (Median)

8 Years
5 Years
3 Years

27.48
27.48
30.12

P:BV (Average)

8 Years
5 Years
3 Years

4.47
4.47
4.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.83
11.83
13.00

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 28.14 33.32 47.55 58.6
P/E Ratio 32.61 27.54 19.30 15.66
Revenue 1202 1705 1965 2239
EBITDA 178 271 291 340
Net Income 90 122 179 221
ROA 7.8 7.3
P/B Ratio 7.07 3.85 3.28 2.73
ROE 24.04 18.6 17.45 17.6
FCFF -189 -53 -63 -138
FCFF Yield -4.42 -1.23 -1.48 -3.23
Net Debt 507 549
BVPS 129.85 238.61 280 335.6

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 382.47 359.53 6.38% 421.92 335.90 25.61% 363.71 301.89 20.48% 379.38 302.60 25.37%
Expenses 314.98 303.53 3.77% 351.42 284.00 23.74% 303.12 250.41 21.05% 319.89 258.04 23.97%
EBITDA 67.49 56.01 20.50% 70.51 51.90 35.86% 60.60 51.48 17.72% 59.49 44.56 33.51%
EBIDTM 17.65% 15.58% 16.71% 15.45% 16.66% 17.05% 15.68% 14.72%
Other Income 6.74 3.66 84.15% 3.37 31.53 -89.31% 5.79 3.30 75.45% 25.59 12.70 101.50%
Interest 20.48 16.91 21.11% 18.88 14.10 33.90% 13.16 13.93 -5.53% 18.64 11.43 63.08%
Depreciation 24.39 16.43 48.45% 21.28 15.60 36.41% 20.08 15.70 27.90% 19.14 13.30 43.91%
PBT 29.36 26.33 11.51% 33.72 53.74 -37.25% 33.14 25.16 31.72% 47.30 32.53 45.40%
Tax 11.79 7.81 50.96% 3.74 7.73 -51.62% 8.85 9.45 -6.35% 13.25 10.52 25.95%
PAT 17.57 18.51 -5.08% 29.98 46.00 -34.83% 24.29 15.71 54.61% 34.05 22.01 54.70%
PATM 4.59% 5.15% 7.10% 13.70% 6.68% 5.20% 8.98% 7.27%
EPS 4.66 4.91 -5.09% 7.95 12.20 -34.84% 6.44 4.17 54.44% 9.03 5.84 54.62%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 456.56 391.45 16.63% 468.78 335.90 39.56% 414.98 301.89 37.46% 429.36 302.60 41.89%
Expenses 381.22 333.43 14.33% 388.71 284.00 36.87% 348.03 250.41 38.98% 363.29 258.04 40.79%
EBITDA 75.34 58.02 29.85% 80.07 51.90 54.28% 66.95 51.48 30.05% 66.08 44.56 48.29%
EBIDTM 16.50% 14.82% 17.08% 15.45% 16.13% 17.05% 15.39% 14.72%
Other Income 7.40 3.36 120.24% 3.52 31.53 -88.84% 6.02 3.30 82.42% 25.89 12.70 103.86%
Interest 20.55 16.94 21.31% 18.94 14.10 34.33% 13.21 13.93 -5.17% 18.69 11.43 63.52%
Depreciation 25.64 16.85 52.17% 22.47 15.60 44.04% 21.10 15.70 34.39% 20.10 13.30 51.13%
PBT 36.55 27.58 32.52% 42.19 53.74 -21.49% 38.66 25.16 53.66% 53.17 32.53 63.45%
Tax 13.66 8.22 66.18% 6.05 7.73 -21.73% 9.90 9.45 4.76% 15.15 10.52 44.01%
PAT 22.88 19.36 18.18% 36.14 46.00 -21.43% 28.76 15.71 83.07% 38.02 22.01 72.74%
PATM 5.01% 4.95% 7.71% 13.70% 6.93% 5.20% 8.86% 7.27%
EPS 6.08 5.65 7.61% 9.60 13.43 -28.52% 7.64 4.59 66.45% 10.10 6.43 57.08%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,547.48 1,201.60 1,100.17 953.82 518.17 525.06 622.21 378.79 285.90 311.49 341.04 Net Sales Growth 19.04% 9.22% 15.34% 84.07% -1.31% -15.61% 64.26% 32.49% -8.22% -8.66% Cost Of Goods Sold 918.30 805.91 782.31 678.15 335.27 344.61 428.95 246.78 176.13 203.23 223.27 Gross Profit 629.18 395.68 317.86 275.67 182.90 180.45 193.26 132.01 109.77 108.25 117.77 GP Margin 40.66% 32.93% 28.89% 28.90% 35.30% 34.37% 31.06% 34.85% 38.39% 34.75% 34.53% Total Expenditure 1,289.41 1,023.88 948.79 821.80 440.12 447.35 532.12 324.31 252.36 292.46 300.52 Power & Fuel Cost - 14.02 10.56 7.93 6.20 6.31 4.36 3.83 3.27 3.42 3.36 % Of Sales - 1.17% 0.96% 0.83% 1.20% 1.20% 0.70% 1.01% 1.14% 1.10% 0.99% Employee Cost - 106.24 86.53 76.54 54.17 53.17 50.76 34.69 32.01 39.43 29.26 % Of Sales - 8.84% 7.87% 8.02% 10.45% 10.13% 8.16% 9.16% 11.20% 12.66% 8.58% Manufacturing Exp. - 36.23 21.22 19.27 12.82 14.35 12.53 9.75 9.56 11.98 11.29 % Of Sales - 3.02% 1.93% 2.02% 2.47% 2.73% 2.01% 2.57% 3.34% 3.85% 3.31% General & Admin Exp. - 36.53 27.32 24.00 19.31 19.16 22.13 17.87 16.87 18.80 18.94 % Of Sales - 3.04% 2.48% 2.52% 3.73% 3.65% 3.56% 4.72% 5.90% 6.04% 5.55% Selling & Distn. Exp. - 13.93 11.13 9.70 7.24 6.22 6.19 5.85 10.07 11.48 10.57 % Of Sales - 1.16% 1.01% 1.02% 1.40% 1.18% 0.99% 1.54% 3.52% 3.69% 3.10% Miscellaneous Exp. - 11.01 9.72 6.21 5.11 3.52 7.19 5.54 4.45 4.11 10.57 % Of Sales - 0.92% 0.88% 0.65% 0.99% 0.67% 1.16% 1.46% 1.56% 1.32% 1.12% EBITDA 258.09 177.72 151.38 132.02 78.05 77.71 90.09 54.48 33.54 19.03 40.52 EBITDA Margin 16.68% 14.79% 13.76% 13.84% 15.06% 14.80% 14.48% 14.38% 11.73% 6.11% 11.88% Other Income 41.49 48.21 17.82 17.05 20.50 3.67 2.27 2.94 5.13 2.01 1.70 Interest 71.16 49.99 44.66 39.60 29.60 34.12 29.61 23.48 17.38 17.03 11.27 Depreciation 84.89 54.02 44.65 38.87 30.38 27.42 22.41 17.63 16.17 15.42 15.84 PBT 143.52 121.91 79.90 70.60 38.57 19.86 40.34 16.31 5.12 -11.42 15.12 Tax 37.63 31.72 21.07 18.70 9.79 2.76 16.62 5.04 0.81 -1.86 5.80 Tax Rate 26.22% 26.02% 26.37% 26.49% 25.38% 13.90% 41.20% 30.90% 15.82% 16.29% 38.36% PAT 105.89 90.20 58.83 51.90 28.78 17.09 23.72 11.28 4.31 -9.56 9.33 PAT before Minority Interest 105.89 90.20 58.83 51.90 28.78 17.09 23.72 11.28 4.31 -9.56 9.33 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 6.84% 7.51% 5.35% 5.44% 5.55% 3.25% 3.81% 2.98% 1.51% -3.07% 2.74% PAT Growth 3.58% 53.32% 13.35% 80.33% 68.40% -27.95% 110.28% 161.72% - - EPS 28.09 23.93 15.60 13.77 7.63 4.53 6.29 2.99 1.14 -2.54 2.47

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,769.68 1,201.60 1,100.17 953.82 518.17 Net Sales Growth 32.87% 9.22% 15.34% 84.07% Cost Of Goods Sold 1,056.17 805.91 782.31 678.15 335.27 Gross Profit 713.51 395.68 317.86 275.67 182.90 GP Margin 40.32% 32.93% 28.89% 28.90% 35.30% Total Expenditure 1,481.25 1,023.89 948.79 821.81 440.12 Power & Fuel Cost - 14.02 10.56 7.93 6.20 % Of Sales - 1.17% 0.96% 0.83% 1.20% Employee Cost - 106.24 86.53 76.54 54.17 % Of Sales - 8.84% 7.87% 8.02% 10.45% Manufacturing Exp. - 36.23 21.22 19.27 12.82 % Of Sales - 3.02% 1.93% 2.02% 2.47% General & Admin Exp. - 36.54 27.32 24.01 19.31 % Of Sales - 3.04% 2.48% 2.52% 3.73% Selling & Distn. Exp. - 13.93 11.13 9.70 7.24 % Of Sales - 1.16% 1.01% 1.02% 1.40% Miscellaneous Exp. - 11.01 9.72 6.21 5.11 % Of Sales - 0.92% 0.88% 0.65% 0.99% EBITDA 288.44 177.71 151.38 132.01 78.05 EBITDA Margin 16.30% 14.79% 13.76% 13.84% 15.06% Other Income 42.83 48.21 17.84 17.04 20.49 Interest 71.39 49.99 44.65 39.60 29.61 Depreciation 89.31 54.02 44.65 38.88 30.39 PBT 170.57 121.91 79.91 70.57 38.54 Tax 44.76 31.72 21.07 18.70 9.79 Tax Rate 26.24% 26.02% 26.37% 26.50% 25.40% PAT 125.80 90.19 58.83 51.87 28.76 PAT before Minority Interest 125.80 90.19 58.83 51.87 28.76 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.11% 7.51% 5.35% 5.44% 5.55% PAT Growth 22.04% 53.31% 13.42% 80.35% EPS 33.37 23.92 15.60 13.76 7.63

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 416.28 334.09 283.97 235.81 207.80 175.96 154.56 112.42 106.95 117.25 Share Capital 16.03 16.03 16.03 16.03 16.03 14.92 14.92 13.50 13.50 13.50 Total Reserves 400.25 318.06 267.94 219.79 191.77 156.05 134.65 98.92 93.46 103.76 Non-Current Liabilities 346.48 192.60 179.87 122.84 99.93 110.81 104.60 63.01 30.77 32.79 Secured Loans 237.84 96.78 85.09 25.47 33.86 50.20 62.36 17.52 23.25 23.72 Unsecured Loans 25.10 25.10 25.10 25.10 10.00 25.40 26.32 39.59 2.82 2.82 Long Term Provisions 17.29 8.17 7.80 6.85 28.14 4.36 5.21 1.09 0.75 0.44 Current Liabilities 567.28 451.32 492.61 342.42 288.36 297.28 289.81 234.59 224.18 217.59 Trade Payables 227.55 251.30 220.22 105.29 96.71 103.62 108.08 105.61 66.58 84.98 Other Current Liabilities 103.39 50.58 69.17 39.12 25.41 30.73 28.88 17.43 15.01 11.97 Short Term Borrowings 203.08 142.79 183.82 184.79 156.62 152.24 147.66 108.86 140.95 109.87 Short Term Provisions 33.26 6.64 19.40 13.23 9.62 10.69 5.19 2.69 1.64 10.77 Total Liabilities 1,330.04 978.01 956.45 701.07 596.09 584.05 548.97 410.02 361.90 367.63 Net Block 422.18 362.36 324.51 284.86 247.30 230.07 203.97 93.53 76.30 86.99 Gross Block 722.47 615.64 538.25 460.67 399.82 355.63 317.49 190.76 163.20 158.85 Accumulated Depreciation 300.29 253.28 213.74 175.81 152.52 125.56 113.52 97.22 86.90 71.86 Non Current Assets 623.35 435.79 368.71 315.19 277.78 256.04 235.25 163.51 106.33 114.72 Capital Work in Progress 118.08 24.06 0.61 1.14 8.26 4.60 9.34 31.43 11.70 9.55 Non Current Investment 15.30 15.20 16.46 16.46 16.41 16.41 17.35 17.35 16.41 16.41 Long Term Loans & Adv. 64.09 23.75 23.09 7.47 3.77 4.96 4.59 21.19 1.93 1.77 Other Non Current Assets 3.71 8.52 1.99 5.26 2.04 0.00 0.00 0.00 0.00 0.00 Current Assets 706.69 542.21 587.74 385.89 318.31 328.01 313.72 246.52 255.58 252.91 Current Investments 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.00 0.00 Inventories 270.20 239.31 272.29 157.22 126.50 100.27 129.16 126.55 117.57 105.93 Sundry Debtors 210.39 181.45 204.26 171.77 139.38 182.49 136.92 89.86 111.96 102.58 Cash & Bank 109.40 65.17 35.03 8.91 14.86 13.96 13.52 11.02 18.23 15.29 Other Current Assets 116.68 22.18 34.77 26.53 37.57 31.26 34.10 19.08 7.81 29.11 Short Term Loans & Adv. 48.80 34.10 41.38 21.44 28.27 22.39 26.07 12.99 3.86 23.54 Net Current Assets 139.41 90.89 95.13 43.47 29.95 30.73 23.92 11.92 31.40 35.32 Total Assets 1,330.04 978.00 956.45 701.08 596.09 584.05 548.97 410.03 361.91 367.63

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 416.22 334.04 283.92 235.79 Share Capital 16.03 16.03 16.03 16.03 Total Reserves 400.19 318.01 267.89 219.76 Non-Current Liabilities 346.48 192.60 180.03 123.02 Secured Loans 237.84 96.78 85.09 25.47 Unsecured Loans 25.10 25.10 25.10 25.10 Long Term Provisions 17.29 8.17 7.80 6.85 Current Liabilities 567.28 451.32 492.62 342.42 Trade Payables 227.55 251.30 220.22 105.29 Other Current Liabilities 103.39 50.58 69.19 39.12 Short Term Borrowings 203.08 142.79 183.82 184.79 Short Term Provisions 33.26 6.64 19.40 13.23 Total Liabilities 1,329.98 977.96 956.57 701.23 Net Block 422.18 362.36 324.68 285.03 Gross Block 722.47 615.64 538.43 460.85 Accumulated Depreciation 300.29 253.28 213.76 175.82 Non Current Assets 623.25 435.74 368.82 315.31 Capital Work in Progress 118.08 24.06 0.61 1.14 Non Current Investment 15.20 15.15 16.41 16.41 Long Term Loans & Adv. 64.09 23.75 23.09 7.47 Other Non Current Assets 3.71 8.52 2.00 5.27 Current Assets 706.73 542.21 587.75 385.92 Current Investments 0.01 0.01 0.01 0.01 Inventories 270.20 239.31 272.29 157.22 Sundry Debtors 210.39 181.45 204.26 171.77 Cash & Bank 109.45 65.17 35.04 8.94 Other Current Assets 116.68 22.18 34.77 26.53 Short Term Loans & Adv. 48.80 34.10 41.38 21.44 Net Current Assets 139.45 90.89 95.13 43.50 Total Assets 1,329.98 977.95 956.57 701.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 73.59 222.96 87.93 34.25 68.90 70.64 28.45 72.89 -7.07 44.99 PBT 121.91 79.90 70.60 38.57 19.86 40.34 16.31 5.12 -11.42 15.12 Adjustment 96.84 88.20 76.04 54.64 62.90 51.94 43.68 30.33 32.46 27.12 Changes in Working Capital -134.68 89.39 -40.78 -53.20 -3.94 -16.94 -30.44 37.86 -23.62 5.76 Cash after chg. in Working capital 84.07 257.49 105.86 40.00 78.82 75.33 29.55 73.31 -2.57 48.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.48 -34.53 -17.93 -5.75 -9.92 -4.69 -1.10 -0.41 -4.50 -3.01 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 -235.79 -103.71 -92.78 -66.27 -45.59 -46.47 -112.86 -56.35 -7.42 -19.63 Net Fixed Assets -200.85 -100.84 -77.05 -53.73 -47.85 -33.40 -104.64 -47.29 -6.50 -19.30 Net Investments -0.10 1.26 0.00 -0.05 0.01 0.94 0.00 -0.96 0.00 -12.33 Others -34.84 -4.13 -15.73 -12.49 2.25 -14.01 -8.22 -8.10 -0.92 12.00 Cash from Financing Activity 198.39 -87.18 12.23 28.24 -20.60 -26.17 85.55 -20.07 14.43 -19.53 Net Cash Inflow / Outflow 36.19 32.07 7.38 -3.78 2.70 -2.00 1.14 -3.54 -0.07 5.82 Opening Cash & Equivalents 39.70 7.63 0.25 4.12 1.42 3.42 2.28 5.82 0.42 9.47 Closing Cash & Equivalent 75.89 39.70 7.63 0.34 4.12 1.42 3.42 2.28 0.35 15.29

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 73.58 222.96 87.91 31.71 PBT 121.91 79.91 70.57 38.54 Adjustment 96.84 88.18 76.05 54.70 Changes in Working Capital -134.68 89.40 -40.78 -55.78 Cash after chg. in Working capital 84.06 257.48 105.84 37.46 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -10.48 -34.53 -17.93 -5.75 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -235.74 -103.53 -92.78 -66.45 Net Fixed Assets -200.85 -100.84 -77.05 Net Investments -0.10 1.26 0.00 Others -34.79 -3.95 -15.73 Cash from Financing Activity 198.39 -87.36 12.23 28.40 Net Cash Inflow / Outflow 36.23 32.06 7.36 -6.34 Opening Cash & Equivalents 39.70 7.64 0.28 6.70 Closing Cash & Equivalent 75.93 39.70 7.64 0.37

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 129.88 104.24 88.60 73.58 64.84 57.32 50.14 41.66 39.64 43.45 ROA 7.82% 6.08% 6.26% 4.44% 2.90% 4.19% 2.35% 1.12% -2.62% 2.76% ROE 24.04% 19.04% 19.97% 12.97% 9.03% 14.80% 8.61% 3.93% -8.53% 8.15% ROCE 21.80% 20.21% 20.08% 14.89% 12.72% 16.82% 11.33% 7.83% 2.07% 10.72% Fixed Asset Turnover 2.03 2.16 2.16 1.34 1.55 2.05 1.72 1.81 2.05 2.41 Receivable days 52.75 56.50 63.67 98.52 100.65 84.51 94.93 115.06 118.71 83.58 Inventory Days 68.59 74.94 72.72 89.84 70.91 60.70 107.05 139.17 123.66 101.57 Payable days 108.44 110.00 87.60 109.96 81.26 76.80 119.96 124.70 89.74 86.36 Cash Conversion Cycle 12.90 21.44 48.79 78.40 90.31 68.41 82.03 129.53 152.64 98.79 Total Debt/Equity 1.29 0.87 1.14 1.08 1.05 1.44 1.71 1.61 1.63 1.22 Interest Cover 3.44 2.79 2.78 2.30 1.58 2.36 1.69 1.29 0.33 2.34

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 129.87 104.22 88.58 73.57 ROA 7.82% 6.08% 6.26% 4.10% ROE 24.04% 19.04% 19.96% 12.20% ROCE 21.80% 20.22% 20.07% 13.92% Fixed Asset Turnover 2.03 2.16 2.16 1.25 Receivable days 52.75 56.50 63.67 108.78 Inventory Days 68.59 74.94 72.72 99.57 Payable days 108.44 110.00 87.60 114.62 Cash Conversion Cycle 12.90 21.44 48.79 93.72 Total Debt/Equity 1.29 0.87 1.14 1.08 Interest Cover 3.44 2.79 2.78 2.30

Top Investors:

aditya birla sun life trustee private limited

kotak mahindra life insurance company limited

sbi mutual fund

motilal oswal mutual fund

hsbc mutual fund

uti mutual fund

investor education protection fund

Annual Reports:

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.

Feedback