Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

Pitti Engineering Ltd.

Engineering

Rating :

63/99

BSE: 513519 | NSE: PITTIENG

Watchlist

NSE BSE

284.15

20-May-2022

Open
High
Low
Previous Close

262.90
295.00
262.90
260.65

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

250238
714.46
344.40
66.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

916.47
16.93
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,161.17
N/A
3.36

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.42
12.63
-5.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.21
18.40
-2.83

PAT CAGR (%)

10 Years
5 Years
3 Years

2.53
46.19
6.66

P:E (Median)

8 Years
5 Years
3 Years

-
16.88
16.88

P:BV (Average)

8 Years
5 Years
3 Years

0.66
2.99
2.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1.72
7.77
7.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 264.83 151.32 75.01% 242.23 134.95 79.50% 175.38 61.55 184.94% 170.34 112.95 50.81%
Expenses 230.56 126.10 82.84% 207.19 110.92 86.79% 147.42 59.47 147.89% 143.62 95.17 50.91%
EBITDA 34.28 25.22 35.92% 35.04 24.03 45.82% 27.95 2.08 1,243.75% 26.72 17.77 50.37%
EBIDTM 12.94% 16.67% 14.46% 17.81% 15.94% 3.38% 15.69% 15.74%
Other Income 0.63 0.37 70.27% 0.28 0.42 -33.33% 0.46 0.53 -13.21% 19.17 0.22 8,613.64%
Interest 9.88 7.69 28.48% 8.19 6.29 30.21% 9.25 6.51 42.09% 9.11 10.43 -12.66%
Depreciation 9.43 7.79 21.05% 9.31 7.23 28.77% 8.98 6.90 30.14% 8.46 7.20 17.50%
PBT 15.60 10.12 54.15% 17.82 10.93 63.04% 10.18 -10.79 - 28.32 0.36 7,766.67%
Tax 4.07 2.86 42.31% 4.86 0.84 478.57% 2.77 -1.01 - 7.11 -1.17 -
PAT 11.52 7.26 58.68% 12.95 10.09 28.34% 7.40 -9.78 - 21.21 1.53 1,286.27%
PATM 4.35% 4.80% 5.35% 7.48% 4.22% -15.89% 12.45% 1.36%
EPS 3.59 2.26 58.85% 4.04 3.14 28.66% 2.31 -3.05 - 6.61 0.48 1,277.08%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 264.83 151.32 75.01% 242.23 0.00 0 175.38 0.00 0 170.34 0.00 0
Expenses 230.56 126.11 82.82% 207.19 0.00 0 147.43 0.00 0 143.62 0.00 0
EBITDA 34.28 25.21 35.98% 35.03 0.00 0 27.95 0.00 0 26.72 0.00 0
EBIDTM 12.94% 16.66% 14.46% 0.00% 15.94% 0.00% 15.69% 0.00%
Other Income 0.63 0.37 70.27% 0.28 0.00 0 0.45 0.00 0 19.17 0.00 0
Interest 9.88 7.69 28.48% 8.19 0.00 0 9.25 0.00 0 9.11 0.00 0
Depreciation 9.44 7.79 21.18% 9.32 0.00 0 8.99 0.00 0 8.47 0.00 0
PBT 15.59 10.11 54.20% 17.81 0.00 0 10.17 0.00 0 28.31 0.00 0
Tax 4.07 2.86 42.31% 4.86 0.00 0 2.77 0.00 0 7.11 0.00 0
PAT 11.52 7.25 58.90% 12.95 0.00 0 7.40 0.00 0 21.21 0.00 0
PATM 4.35% 4.79% 5.34% 0.00% 4.22% 0.00% 12.45% 0.00%
EPS 3.59 2.26 58.85% 4.04 0.00 0 2.31 0.00 0 6.62 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 852.78 518.17 525.06 622.21 378.79 285.90 311.49 341.04 247.83 310.36 408.03 Net Sales Growth 85.08% -1.31% -15.61% 64.26% 32.49% -8.22% -8.66% 37.61% -20.15% -23.94% Cost Of Goods Sold 590.02 335.27 344.61 428.95 246.78 176.13 203.23 223.27 152.72 199.54 268.89 Gross Profit 262.76 182.90 180.45 193.26 132.01 109.77 108.25 117.77 95.11 110.82 139.14 GP Margin 30.81% 35.30% 34.37% 31.06% 34.85% 38.39% 34.75% 34.53% 38.38% 35.71% 34.10% Total Expenditure 728.79 440.12 447.35 532.12 324.31 252.36 292.46 300.52 215.12 269.50 345.31 Power & Fuel Cost - 6.20 6.31 4.36 3.83 3.27 3.42 3.36 3.16 2.73 1.68 % Of Sales - 1.20% 1.20% 0.70% 1.01% 1.14% 1.10% 0.99% 1.28% 0.88% 0.41% Employee Cost - 54.17 53.17 50.76 34.69 32.01 39.43 29.26 23.67 26.05 25.25 % Of Sales - 10.45% 10.13% 8.16% 9.16% 11.20% 12.66% 8.58% 9.55% 8.39% 6.19% Manufacturing Exp. - 12.82 14.35 12.53 9.75 9.56 11.98 11.29 10.79 9.61 10.08 % Of Sales - 2.47% 2.73% 2.01% 2.57% 3.34% 3.85% 3.31% 4.35% 3.10% 2.47% General & Admin Exp. - 19.31 19.16 22.13 17.87 16.87 18.80 18.94 14.04 17.45 21.75 % Of Sales - 3.73% 3.65% 3.56% 4.72% 5.90% 6.04% 5.55% 5.67% 5.62% 5.33% Selling & Distn. Exp. - 7.24 6.22 6.19 5.85 10.07 11.48 10.57 7.92 11.50 15.53 % Of Sales - 1.40% 1.18% 0.99% 1.54% 3.52% 3.69% 3.10% 3.20% 3.71% 3.81% Miscellaneous Exp. - 5.11 3.52 7.19 5.54 4.45 4.11 3.82 2.84 2.62 15.53 % Of Sales - 0.99% 0.67% 1.16% 1.46% 1.56% 1.32% 1.12% 1.15% 0.84% 0.52% EBITDA 123.99 78.05 77.71 90.09 54.48 33.54 19.03 40.52 32.71 40.86 62.72 EBITDA Margin 14.54% 15.06% 14.80% 14.48% 14.38% 11.73% 6.11% 11.88% 13.20% 13.17% 15.37% Other Income 20.54 20.50 3.67 2.27 2.94 5.13 2.01 1.70 1.96 1.29 0.25 Interest 36.43 29.60 34.12 29.61 23.48 17.38 17.03 11.27 19.15 17.91 22.87 Depreciation 36.18 30.38 27.42 22.41 17.63 16.17 15.42 15.84 8.75 8.37 6.64 PBT 71.92 38.57 19.86 40.34 16.31 5.12 -11.42 15.12 6.77 15.86 33.46 Tax 18.81 9.79 2.76 16.62 5.04 0.81 -1.86 5.80 2.57 6.01 11.04 Tax Rate 26.15% 25.38% 13.90% 41.20% 30.90% 15.82% 16.29% 38.36% 37.96% 37.89% 32.99% PAT 53.08 28.78 17.09 23.72 11.28 4.31 -9.56 9.33 4.21 9.85 22.42 PAT before Minority Interest 53.08 28.78 17.09 23.72 11.28 4.31 -9.56 9.33 4.21 9.85 22.42 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 6.22% 5.55% 3.25% 3.81% 2.98% 1.51% -3.07% 2.74% 1.70% 3.17% 5.49% PAT Growth 483.30% 68.40% -27.95% 110.28% 161.72% - - 121.62% -57.26% -56.07% EPS 16.54 8.97 5.32 7.39 3.51 1.34 -2.98 2.91 1.31 3.07 6.98

Description TTM Mar 21
Net Sales - 518.17 Net Sales Growth - Cost Of Goods Sold - 335.27 Gross Profit - 182.90 GP Margin - 35.30% Total Expenditure - 440.12 Power & Fuel Cost - 6.20 % Of Sales - 1.20% Employee Cost - 54.17 % Of Sales - 10.45% Manufacturing Exp. - 12.82 % Of Sales - 2.47% General & Admin Exp. - 19.31 % Of Sales - 3.73% Selling & Distn. Exp. - 7.24 % Of Sales - 1.40% Miscellaneous Exp. - 5.11 % Of Sales - 0.99% EBITDA - 78.05 EBITDA Margin - 15.06% Other Income - 20.49 Interest - 29.61 Depreciation - 30.39 PBT - 38.54 Tax - 9.79 Tax Rate - 25.40% PAT - 28.76 PAT before Minority Interest - 28.76 Minority Interest - 0.00 PAT Margin - 5.55% PAT Growth - EPS - 8.96

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 235.81 207.80 175.96 154.56 112.42 106.95 117.25 111.57 108.94 100.66 Share Capital 16.03 16.03 14.92 14.92 13.50 13.50 13.50 13.50 13.50 13.50 Total Reserves 219.79 191.77 156.05 134.65 98.92 93.46 103.76 98.07 95.45 87.17 Non-Current Liabilities 122.84 99.93 110.81 104.60 63.01 30.77 32.79 29.10 21.60 22.22 Secured Loans 25.47 33.86 50.20 62.36 17.52 23.25 23.72 18.32 11.39 13.14 Unsecured Loans 25.10 10.00 25.40 26.32 39.59 2.82 2.82 2.82 2.82 3.52 Long Term Provisions 58.34 28.14 4.36 5.21 1.09 0.75 0.44 0.71 0.64 0.00 Current Liabilities 342.42 288.36 297.28 289.81 234.59 224.18 217.59 167.84 191.87 234.72 Trade Payables 105.29 96.71 103.62 108.08 105.61 66.58 84.98 56.73 43.86 75.26 Other Current Liabilities 26.84 25.41 30.73 28.88 17.43 15.01 11.97 12.43 10.60 18.99 Short Term Borrowings 184.79 156.62 152.24 147.66 108.86 140.95 109.87 94.09 130.54 123.92 Short Term Provisions 25.50 9.62 10.69 5.19 2.69 1.64 10.77 4.58 6.87 16.55 Total Liabilities 701.07 596.09 584.05 548.97 410.02 361.90 367.63 308.51 322.41 357.60 Net Block 284.86 247.30 230.07 203.97 93.53 76.30 86.99 87.35 84.24 77.38 Gross Block 460.67 399.82 355.63 317.49 190.76 163.20 158.85 143.25 131.75 116.82 Accumulated Depreciation 175.81 152.52 125.56 113.52 97.22 86.90 71.86 55.90 47.52 39.44 Non Current Assets 315.19 277.78 256.04 235.25 163.51 106.33 114.72 97.95 90.80 82.81 Capital Work in Progress 1.14 8.26 4.60 9.34 31.43 11.70 9.55 5.85 0.81 3.88 Non Current Investment 16.46 16.41 16.41 17.35 17.35 16.41 16.41 4.08 4.08 0.00 Long Term Loans & Adv. 7.47 3.77 4.96 4.59 21.19 1.93 1.77 0.67 0.66 0.53 Other Non Current Assets 5.26 2.04 0.00 0.00 0.00 0.00 0.00 0.00 1.02 1.02 Current Assets 385.89 318.31 328.01 313.72 246.52 255.58 252.91 210.56 231.61 274.79 Current Investments 0.01 0.01 0.02 0.02 0.02 0.00 0.00 0.00 0.00 0.00 Inventories 157.22 126.50 100.27 129.16 126.55 117.57 105.93 96.79 101.08 104.29 Sundry Debtors 171.77 139.38 182.49 136.92 89.86 111.96 102.58 64.22 88.82 113.18 Cash & Bank 8.91 14.86 13.96 13.52 11.02 18.23 15.29 9.47 6.31 11.37 Other Current Assets 47.97 9.30 8.87 8.03 19.08 7.81 29.11 40.08 35.40 45.93 Short Term Loans & Adv. 21.44 28.27 22.39 26.07 12.99 3.86 23.54 38.09 31.55 44.11 Net Current Assets 43.47 29.95 30.73 23.92 11.92 31.40 35.32 42.72 39.74 40.07 Total Assets 701.08 596.09 584.05 548.97 410.03 361.91 367.63 308.51 322.41 357.60

Description Mar 21
Shareholder's Funds 235.79 Share Capital 16.03 Total Reserves 219.76 Non-Current Liabilities 123.02 Secured Loans 25.47 Unsecured Loans 25.10 Long Term Provisions 58.52 Current Liabilities 342.42 Trade Payables 105.29 Other Current Liabilities 26.84 Short Term Borrowings 184.79 Short Term Provisions 25.50 Total Liabilities 701.23 Net Block 285.03 Gross Block 460.85 Accumulated Depreciation 175.82 Non Current Assets 315.31 Capital Work in Progress 1.14 Non Current Investment 16.41 Long Term Loans & Adv. 7.47 Other Non Current Assets 5.27 Current Assets 385.92 Current Investments 0.01 Inventories 157.22 Sundry Debtors 171.77 Cash & Bank 8.94 Other Current Assets 47.97 Short Term Loans & Adv. 21.44 Net Current Assets 43.50 Total Assets 701.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 34.30 68.90 70.64 28.45 72.89 -7.07 44.99 33.77 43.52 30.49 PBT 38.57 19.86 40.34 16.31 5.12 -11.42 15.12 6.77 15.86 33.46 Adjustment 54.69 62.90 51.94 43.68 30.33 32.46 27.12 27.95 26.47 29.77 Changes in Working Capital -53.20 -3.94 -16.94 -30.44 37.86 -23.62 5.76 4.28 10.22 -25.47 Cash after chg. in Working capital 40.05 78.82 75.33 29.55 73.31 -2.57 48.00 39.00 52.55 37.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.75 -9.92 -4.69 -1.10 -0.41 -4.50 -3.01 -5.23 -9.03 -7.28 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 -66.32 -45.59 -46.47 -112.86 -56.35 -7.42 -19.63 -16.96 -12.26 -19.85 Net Fixed Assets -53.73 -47.85 -33.40 -104.64 -47.29 -6.50 -19.30 -16.54 -11.86 -19.86 Net Investments -0.05 0.01 0.94 0.00 -0.96 0.00 -12.33 0.00 -4.08 0.00 Others -12.54 2.25 -14.01 -8.22 -8.10 -0.92 12.00 -0.42 3.68 0.01 Cash from Financing Activity 28.24 -20.60 -26.17 85.55 -20.07 14.43 -19.53 -13.66 -36.32 -7.74 Net Cash Inflow / Outflow -3.78 2.70 -2.00 1.14 -3.54 -0.07 5.82 3.16 -5.06 2.90 Opening Cash & Equivalents 4.12 1.42 3.42 2.28 5.82 0.42 9.47 6.31 11.37 8.48 Closing Cash & Equivalent 0.34 4.12 1.42 3.42 2.28 0.35 15.29 9.47 6.31 11.37

Description Mar 21
Cash From Operating Activity 31.71 PBT 38.54 Adjustment 54.70 Changes in Working Capital -55.78 Cash after chg. in Working capital 37.46 Interest Paid 0.00 Tax Paid -5.75 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -66.45 Net Fixed Assets Net Investments Others Cash from Financing Activity 28.40 Net Cash Inflow / Outflow -6.34 Opening Cash & Equivalents 6.70 Closing Cash & Equivalent 0.37

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 73.58 64.84 57.32 50.14 41.66 39.64 43.45 41.35 40.37 37.30 ROA 4.44% 2.90% 4.19% 2.35% 1.12% -2.62% 2.76% 1.33% 2.90% 7.38% ROE 12.97% 9.03% 14.80% 8.61% 3.93% -8.53% 8.15% 3.81% 9.40% 26.73% ROCE 14.89% 12.72% 16.82% 11.33% 7.83% 2.07% 10.72% 10.56% 13.18% 27.06% Fixed Asset Turnover 1.34 1.55 2.05 1.72 1.81 2.05 2.41 1.95 2.68 3.94 Receivable days 98.52 100.65 84.51 94.93 115.06 118.71 83.58 103.94 110.61 77.05 Inventory Days 89.84 70.91 60.70 107.05 139.17 123.66 101.57 134.38 112.45 80.72 Payable days 109.96 81.26 76.80 119.96 124.70 89.74 86.36 85.26 80.68 80.81 Cash Conversion Cycle 78.40 90.31 68.41 82.03 129.53 152.64 98.79 153.06 142.37 76.96 Total Debt/Equity 1.08 1.05 1.44 1.71 1.61 1.63 1.22 1.08 1.38 1.52 Interest Cover 2.30 1.58 2.36 1.69 1.29 0.33 2.34 1.35 1.89 2.46

Description Mar 21
Book Value (Rs.) 73.57 ROA 4.10% ROE 12.20% ROCE 13.92% Fixed Asset Turnover 1.25 Receivable days 108.78 Inventory Days 99.57 Payable days 114.62 Cash Conversion Cycle 93.72 Total Debt/Equity 1.08 Interest Cover 2.30

Top Investors:

investor education and protection fund authority

Annual Reports:

News Update:

Pitti Engineering - Quarterly Results
11th Feb 2022, 17:00 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