Nifty

:

18637.30

Sensex

:

63010.65

38.65 (0.21%)
164.27 (0.26%)

Login

Nifty
Sensex

:
:

18637.30
63010.65

38.65 (0.21%)
164.27 (0.26%)

Pitti Engineering Ltd.

Engineering

Rating :

67/99

BSE: 513519 | NSE: PITTIENG

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,113.42
20.48
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,402.80
0.58%
3.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.88
20.29
22.02

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.44
19.37
11.18

PAT CAGR (%)

10 Years
5 Years
3 Years

18.08
35.69
44.80

P:E (Median)

8 Years
5 Years
3 Years

15.13
18.18
18.18

P:BV (Average)

8 Years
5 Years
3 Years

1.78
3.18
3.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.42
7.95
7.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 237.96 264.83 -10.15% 304.17 242.23 25.57% 310.54 175.38 77.07% 271.39 170.34 59.32%
Expenses 199.14 230.56 -13.63% 267.62 207.19 29.17% 275.08 147.42 86.60% 236.03 143.62 64.34%
EBITDA 38.82 34.28 13.24% 36.55 35.04 4.31% 35.46 27.95 26.87% 35.36 26.72 32.34%
EBIDTM 16.31% 12.94% 12.02% 14.46% 11.42% 15.94% 13.03% 15.69%
Other Income 1.12 0.63 77.78% 0.36 0.28 28.57% 0.52 0.46 13.04% 15.07 19.17 -21.39%
Interest 11.99 9.88 21.36% 12.03 8.19 46.89% 10.70 9.25 15.68% 12.29 9.11 34.91%
Depreciation 11.00 9.43 16.65% 10.61 9.31 13.96% 10.28 8.98 14.48% 11.14 8.46 31.68%
PBT 16.95 15.60 8.65% 14.27 17.82 -19.92% 14.99 10.18 47.25% 27.01 28.32 -4.63%
Tax 4.82 4.00 20.50% 4.12 4.66 -11.59% 3.29 2.82 16.67% 6.99 7.11 -1.69%
PAT 12.13 11.60 4.57% 10.15 13.16 -22.87% 11.71 7.36 59.10% 20.01 21.21 -5.66%
PATM 5.10% 4.38% 3.34% 5.43% 3.77% 4.19% 7.37% 12.45%
EPS 3.78 3.61 4.71% 3.16 4.10 -22.93% 3.65 2.29 59.39% 6.23 6.61 -5.75%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 237.96 264.83 -10.15% 304.17 242.23 25.57% 310.54 175.38 77.07% 271.39 170.34 59.32%
Expenses 199.14 230.56 -13.63% 267.62 207.19 29.17% 275.08 147.43 86.58% 236.03 143.62 64.34%
EBITDA 38.82 34.28 13.24% 36.55 35.03 4.34% 35.46 27.95 26.87% 35.36 26.72 32.34%
EBIDTM 16.31% 12.94% 12.02% 14.46% 11.42% 15.94% 13.03% 15.69%
Other Income 1.12 0.63 77.78% 0.38 0.28 35.71% 0.52 0.45 15.56% 15.07 21.35 -29.41%
Interest 11.99 9.88 21.36% 12.03 8.19 46.89% 10.70 9.25 15.68% 12.29 9.11 34.91%
Depreciation 11.00 9.44 16.53% 10.61 9.32 13.84% 10.28 8.99 14.35% 11.14 8.47 31.52%
PBT 16.95 15.59 8.72% 14.29 17.81 -19.76% 14.98 10.17 47.30% 27.00 30.49 -11.45%
Tax 4.82 4.00 20.50% 4.12 4.66 -11.59% 3.29 2.82 16.67% 6.99 7.11 -1.69%
PAT 12.13 11.59 4.66% 10.17 13.15 -22.66% 11.70 7.35 59.18% 20.00 23.38 -14.46%
PATM 5.10% 4.38% 3.34% 5.43% 3.77% 4.19% 7.37% 13.73%
EPS 3.78 3.62 4.42% 3.17 4.10 -22.68% 3.65 2.29 59.39% 6.24 7.29 -14.40%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,124.06 953.82 518.17 525.06 622.21 378.79 285.90 311.49 341.04 247.83 310.36 Net Sales Growth 31.81% 84.07% -1.31% -15.61% 64.26% 32.49% -8.22% -8.66% 37.61% -20.15% Cost Of Goods Sold 813.06 678.15 335.27 344.61 428.95 246.78 176.13 203.23 223.27 152.72 199.54 Gross Profit 311.00 275.67 182.90 180.45 193.26 132.01 109.77 108.25 117.77 95.11 110.82 GP Margin 27.67% 28.90% 35.30% 34.37% 31.06% 34.85% 38.39% 34.75% 34.53% 38.38% 35.71% Total Expenditure 977.87 821.80 440.12 447.35 532.12 324.31 252.36 292.46 300.52 215.12 269.50 Power & Fuel Cost - 7.93 6.20 6.31 4.36 3.83 3.27 3.42 3.36 3.16 2.73 % Of Sales - 0.83% 1.20% 1.20% 0.70% 1.01% 1.14% 1.10% 0.99% 1.28% 0.88% Employee Cost - 76.54 54.17 53.17 50.76 34.69 32.01 39.43 29.26 23.67 26.05 % Of Sales - 8.02% 10.45% 10.13% 8.16% 9.16% 11.20% 12.66% 8.58% 9.55% 8.39% Manufacturing Exp. - 19.62 12.82 14.35 12.53 9.75 9.56 11.98 11.29 10.79 9.61 % Of Sales - 2.06% 2.47% 2.73% 2.01% 2.57% 3.34% 3.85% 3.31% 4.35% 3.10% General & Admin Exp. - 24.00 19.31 19.16 22.13 17.87 16.87 18.80 18.94 14.04 17.45 % Of Sales - 2.52% 3.73% 3.65% 3.56% 4.72% 5.90% 6.04% 5.55% 5.67% 5.62% Selling & Distn. Exp. - 9.70 7.24 6.22 6.19 5.85 10.07 11.48 10.57 7.92 11.50 % Of Sales - 1.02% 1.40% 1.18% 0.99% 1.54% 3.52% 3.69% 3.10% 3.20% 3.71% Miscellaneous Exp. - 5.86 5.11 3.52 7.19 5.54 4.45 4.11 3.82 2.84 11.50 % Of Sales - 0.61% 0.99% 0.67% 1.16% 1.46% 1.56% 1.32% 1.12% 1.15% 0.84% EBITDA 146.19 132.02 78.05 77.71 90.09 54.48 33.54 19.03 40.52 32.71 40.86 EBITDA Margin 13.01% 13.84% 15.06% 14.80% 14.48% 14.38% 11.73% 6.11% 11.88% 13.20% 13.17% Other Income 17.07 17.05 20.50 3.67 2.27 2.94 5.13 2.01 1.70 1.96 1.29 Interest 47.01 39.60 29.60 34.12 29.61 23.48 17.38 17.03 11.27 19.15 17.91 Depreciation 43.03 38.87 30.38 27.42 22.41 17.63 16.17 15.42 15.84 8.75 8.37 PBT 73.22 70.60 38.57 19.86 40.34 16.31 5.12 -11.42 15.12 6.77 15.86 Tax 19.22 18.71 9.79 2.76 16.62 5.04 0.81 -1.86 5.80 2.57 6.01 Tax Rate 26.25% 26.50% 25.38% 13.90% 41.20% 30.90% 15.82% 16.29% 38.36% 37.96% 37.89% PAT 54.00 51.89 28.78 17.09 23.72 11.28 4.31 -9.56 9.33 4.21 9.85 PAT before Minority Interest 54.00 51.89 28.78 17.09 23.72 11.28 4.31 -9.56 9.33 4.21 9.85 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 4.80% 5.44% 5.55% 3.25% 3.81% 2.98% 1.51% -3.07% 2.74% 1.70% 3.17% PAT Growth 1.26% 80.30% 68.40% -27.95% 110.28% 161.72% - - 121.62% -57.26% EPS 16.82 16.17 8.97 5.32 7.39 3.51 1.34 -2.98 2.91 1.31 3.07

Description TTM Mar 22 Mar 21
Net Sales 1,124.06 953.82 518.17 Net Sales Growth 31.81% 84.07% Cost Of Goods Sold 813.06 678.15 335.27 Gross Profit 311.00 275.67 182.90 GP Margin 27.67% 28.90% 35.30% Total Expenditure 977.87 821.81 440.12 Power & Fuel Cost - 7.93 6.20 % Of Sales - 0.83% 1.20% Employee Cost - 76.54 54.17 % Of Sales - 8.02% 10.45% Manufacturing Exp. - 19.62 12.82 % Of Sales - 2.06% 2.47% General & Admin Exp. - 24.01 19.31 % Of Sales - 2.52% 3.73% Selling & Distn. Exp. - 9.70 7.24 % Of Sales - 1.02% 1.40% Miscellaneous Exp. - 5.86 5.11 % Of Sales - 0.61% 0.99% EBITDA 146.19 132.01 78.05 EBITDA Margin 13.01% 13.84% 15.06% Other Income 17.09 17.04 20.49 Interest 47.01 39.60 29.61 Depreciation 43.03 38.88 30.39 PBT 73.22 70.57 38.54 Tax 19.22 18.70 9.79 Tax Rate 26.25% 26.50% 25.40% PAT 54.00 51.86 28.76 PAT before Minority Interest 54.00 51.86 28.76 Minority Interest 0.00 0.00 0.00 PAT Margin 4.80% 5.44% 5.55% PAT Growth -2.65% 80.32% EPS 16.82 16.16 8.96

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 283.97 235.81 207.80 175.96 154.56 112.42 106.95 117.25 111.57 108.94 Share Capital 16.03 16.03 16.03 14.92 14.92 13.50 13.50 13.50 13.50 13.50 Total Reserves 267.94 219.79 191.77 156.05 134.65 98.92 93.46 103.76 98.07 95.45 Non-Current Liabilities 179.87 122.84 99.93 110.81 104.60 63.01 30.77 32.79 29.10 21.60 Secured Loans 85.09 25.47 33.86 50.20 62.36 17.52 23.25 23.72 18.32 11.39 Unsecured Loans 25.10 25.10 10.00 25.40 26.32 39.59 2.82 2.82 2.82 2.82 Long Term Provisions 7.80 6.85 28.14 4.36 5.21 1.09 0.75 0.44 0.71 0.64 Current Liabilities 492.61 342.42 288.36 297.28 289.81 234.59 224.18 217.59 167.84 191.87 Trade Payables 220.22 105.29 96.71 103.62 108.08 105.61 66.58 84.98 56.73 43.86 Other Current Liabilities 69.17 39.12 25.41 30.73 28.88 17.43 15.01 11.97 12.43 10.60 Short Term Borrowings 183.82 184.79 156.62 152.24 147.66 108.86 140.95 109.87 94.09 130.54 Short Term Provisions 19.40 13.23 9.62 10.69 5.19 2.69 1.64 10.77 4.58 6.87 Total Liabilities 956.45 701.07 596.09 584.05 548.97 410.02 361.90 367.63 308.51 322.41 Net Block 324.51 284.86 247.30 230.07 203.97 93.53 76.30 86.99 87.35 84.24 Gross Block 538.25 460.67 399.82 355.63 317.49 190.76 163.20 158.85 143.25 131.75 Accumulated Depreciation 213.74 175.81 152.52 125.56 113.52 97.22 86.90 71.86 55.90 47.52 Non Current Assets 368.71 315.19 277.78 256.04 235.25 163.51 106.33 114.72 97.95 90.80 Capital Work in Progress 0.61 1.14 8.26 4.60 9.34 31.43 11.70 9.55 5.85 0.81 Non Current Investment 16.46 16.46 16.41 16.41 17.35 17.35 16.41 16.41 4.08 4.08 Long Term Loans & Adv. 23.09 7.47 3.77 4.96 4.59 21.19 1.93 1.77 0.67 0.66 Other Non Current Assets 1.99 5.26 2.04 0.00 0.00 0.00 0.00 0.00 0.00 1.02 Current Assets 587.74 385.89 318.31 328.01 313.72 246.52 255.58 252.91 210.56 231.61 Current Investments 0.01 0.01 0.01 0.02 0.02 0.02 0.00 0.00 0.00 0.00 Inventories 272.29 157.22 126.50 100.27 129.16 126.55 117.57 105.93 96.79 101.08 Sundry Debtors 204.26 171.77 139.38 182.49 136.92 89.86 111.96 102.58 64.22 88.82 Cash & Bank 35.03 8.91 14.86 13.96 13.52 11.02 18.23 15.29 9.47 6.31 Other Current Assets 76.15 26.53 9.30 8.87 34.10 19.08 7.81 29.11 40.08 35.40 Short Term Loans & Adv. 41.38 21.44 28.27 22.39 26.07 12.99 3.86 23.54 38.09 31.55 Net Current Assets 95.13 43.47 29.95 30.73 23.92 11.92 31.40 35.32 42.72 39.74 Total Assets 956.45 701.08 596.09 584.05 548.97 410.03 361.91 367.63 308.51 322.41

Description Mar 22 Mar 21
Shareholder's Funds 283.92 235.79 Share Capital 16.03 16.03 Total Reserves 267.89 219.76 Non-Current Liabilities 180.03 123.02 Secured Loans 85.09 25.47 Unsecured Loans 25.10 25.10 Long Term Provisions 7.80 6.85 Current Liabilities 492.62 342.42 Trade Payables 220.22 105.29 Other Current Liabilities 69.19 39.12 Short Term Borrowings 183.82 184.79 Short Term Provisions 19.40 13.23 Total Liabilities 956.57 701.23 Net Block 324.68 285.03 Gross Block 538.43 460.85 Accumulated Depreciation 213.76 175.82 Non Current Assets 368.82 315.31 Capital Work in Progress 0.61 1.14 Non Current Investment 16.41 16.41 Long Term Loans & Adv. 23.09 7.47 Other Non Current Assets 2.00 5.27 Current Assets 587.75 385.92 Current Investments 0.01 0.01 Inventories 272.29 157.22 Sundry Debtors 204.26 171.77 Cash & Bank 35.04 8.94 Other Current Assets 76.15 26.53 Short Term Loans & Adv. 41.38 21.44 Net Current Assets 95.13 43.50 Total Assets 956.57 701.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 87.93 34.25 68.90 70.64 28.45 72.89 -7.07 44.99 33.77 43.52 PBT 70.60 38.57 19.86 40.34 16.31 5.12 -11.42 15.12 6.77 15.86 Adjustment 76.04 54.64 62.90 51.94 43.68 30.33 32.46 27.12 27.95 26.47 Changes in Working Capital -40.78 -53.20 -3.94 -16.94 -30.44 37.86 -23.62 5.76 4.28 10.22 Cash after chg. in Working capital 105.86 40.00 78.82 75.33 29.55 73.31 -2.57 48.00 39.00 52.55 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -17.93 -5.75 -9.92 -4.69 -1.10 -0.41 -4.50 -3.01 -5.23 -9.03 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 -92.78 -66.27 -45.59 -46.47 -112.86 -56.35 -7.42 -19.63 -16.96 -12.26 Net Fixed Assets -77.05 -53.73 -47.85 -33.40 -104.64 -47.29 -6.50 -19.30 -16.54 -11.86 Net Investments 0.00 -0.05 0.01 0.94 0.00 -0.96 0.00 -12.33 0.00 -4.08 Others -15.73 -12.49 2.25 -14.01 -8.22 -8.10 -0.92 12.00 -0.42 3.68 Cash from Financing Activity 12.21 28.24 -20.60 -26.17 85.55 -20.07 14.43 -19.53 -13.66 -36.32 Net Cash Inflow / Outflow 7.36 -3.78 2.70 -2.00 1.14 -3.54 -0.07 5.82 3.16 -5.06 Opening Cash & Equivalents 0.34 4.12 1.42 3.42 2.28 5.82 0.42 9.47 6.31 11.37 Closing Cash & Equivalent 7.70 0.34 4.12 1.42 3.42 2.28 0.35 15.29 9.47 6.31

Description Mar 22 Mar 21
Cash From Operating Activity 87.91 31.71 PBT 70.57 38.54 Adjustment 76.05 54.70 Changes in Working Capital -40.78 -55.78 Cash after chg. in Working capital 105.84 37.46 Interest Paid 0.00 0.00 Tax Paid -17.93 -5.75 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -92.78 -66.45 Net Fixed Assets -77.05 Net Investments 0.00 Others -15.73 Cash from Financing Activity 12.21 28.40 Net Cash Inflow / Outflow 7.34 -6.34 Opening Cash & Equivalents 0.37 6.70 Closing Cash & Equivalent 7.71 0.37

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 88.60 73.58 64.84 57.32 50.14 41.66 39.64 43.45 41.35 40.37 ROA 6.26% 4.44% 2.90% 4.19% 2.35% 1.12% -2.62% 2.76% 1.33% 2.90% ROE 19.97% 12.97% 9.03% 14.80% 8.61% 3.93% -8.53% 8.15% 3.81% 9.40% ROCE 20.08% 14.89% 12.72% 16.82% 11.33% 7.83% 2.07% 10.72% 10.56% 13.18% Fixed Asset Turnover 2.16 1.34 1.55 2.05 1.72 1.81 2.05 2.41 1.95 2.68 Receivable days 63.67 98.52 100.65 84.51 94.93 115.06 118.71 83.58 103.94 110.61 Inventory Days 72.72 89.84 70.91 60.70 107.05 139.17 123.66 101.57 134.38 112.45 Payable days 87.60 109.96 81.26 76.80 119.96 124.70 89.74 86.36 85.26 80.68 Cash Conversion Cycle 48.79 78.40 90.31 68.41 82.03 129.53 152.64 98.79 153.06 142.37 Total Debt/Equity 1.14 1.08 1.05 1.44 1.71 1.61 1.63 1.22 1.08 1.38 Interest Cover 2.78 2.30 1.58 2.36 1.69 1.29 0.33 2.34 1.35 1.89

Description Mar 22 Mar 21
Book Value (Rs.) 88.58 73.57 ROA 6.26% 4.10% ROE 19.96% 12.20% ROCE 20.07% 13.92% Fixed Asset Turnover 2.16 1.25 Receivable days 63.67 108.78 Inventory Days 72.72 99.57 Payable days 87.60 114.62 Cash Conversion Cycle 48.79 93.72 Total Debt/Equity 1.14 1.08 Interest Cover 2.78 2.30

Top Investors:

kotak mahindra life insurance company limited

investor education and protection fund authority

jr seamless private limited

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