Nifty

:

17274.30

Sensex

:

58065.47

386.95 (2.29%)
1276.66 (2.25%)

Login

Nifty
Sensex

:
:

17274.30
58065.47

386.95 (2.29%)
1276.66 (2.25%)

Pitti Engineering Ltd.

Engineering

Rating :

65/99

BSE: 513519 | NSE: PITTIENG

Watchlist

NSE BSE

291.90

04-Oct-2022

Day's Open
Day's High
Day's Low
Previous Close

297.95
301.10
291.00
289.90

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

82465
245.13
375.00
155.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

933.30
16.44
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,222.68
0.70%
3.12

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

-
18.04
18.04

P:BV (Average)

8 Years
5 Years
3 Years

1.10
3.16
3.16

EV:EBITDA (Average)

8 Years
5 Years
3 Years

2.73
7.93
7.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 310.54 175.38 77.07% 271.39 170.34 59.32% 264.83 151.32 75.01% 242.23 134.95 79.50%
Expenses 275.08 147.42 86.60% 236.03 143.62 64.34% 230.56 126.10 82.84% 207.19 110.92 86.79%
EBITDA 35.46 27.95 26.87% 35.36 26.72 32.34% 34.28 25.22 35.92% 35.04 24.03 45.82%
EBIDTM 11.42% 15.94% 13.03% 15.69% 12.94% 16.67% 14.46% 17.81%
Other Income 0.52 0.46 13.04% 15.07 19.17 -21.39% 0.63 0.37 70.27% 0.28 0.42 -33.33%
Interest 10.70 9.25 15.68% 12.29 9.11 34.91% 9.88 7.69 28.48% 8.19 6.29 30.21%
Depreciation 10.28 8.98 14.48% 11.14 8.46 31.68% 9.43 7.79 21.05% 9.31 7.23 28.77%
PBT 14.99 10.18 47.25% 27.01 28.32 -4.63% 15.60 10.12 54.15% 17.82 10.93 63.04%
Tax 3.29 2.82 16.67% 6.99 7.11 -1.69% 4.07 2.86 42.31% 4.86 0.84 478.57%
PAT 11.71 7.36 59.10% 20.01 21.21 -5.66% 11.52 7.26 58.68% 12.95 10.09 28.34%
PATM 3.77% 4.19% 7.37% 12.45% 4.35% 4.80% 5.35% 7.48%
EPS 3.65 2.29 59.39% 6.23 6.61 -5.75% 3.59 2.26 58.85% 4.04 3.14 28.66%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 310.54 175.38 77.07% 271.39 170.34 59.32% 264.83 151.32 75.01% 242.23 0.00 0
Expenses 275.08 147.43 86.58% 236.03 143.62 64.34% 230.56 126.11 82.82% 207.19 0.00 0
EBITDA 35.46 27.95 26.87% 35.36 26.72 32.34% 34.28 25.21 35.98% 35.03 0.00 0
EBIDTM 11.42% 15.94% 13.03% 15.69% 12.94% 16.66% 14.46% 0.00%
Other Income 0.52 0.45 15.56% 15.07 21.35 -29.41% 0.63 0.37 70.27% 0.28 0.00 0
Interest 10.70 9.25 15.68% 12.29 9.11 34.91% 9.88 7.69 28.48% 8.19 0.00 0
Depreciation 10.28 8.99 14.35% 11.14 8.47 31.52% 9.44 7.79 21.18% 9.32 0.00 0
PBT 14.98 10.17 47.30% 27.00 30.49 -11.45% 15.59 10.11 54.20% 17.81 0.00 0
Tax 3.29 2.82 16.67% 6.99 7.11 -1.69% 4.07 2.86 42.31% 4.86 0.00 0
PAT 11.70 7.35 59.18% 20.00 23.38 -14.46% 11.52 7.25 58.90% 12.95 0.00 0
PATM 3.77% 4.19% 7.37% 13.73% 4.35% 4.79% 5.34% 0.00%
EPS 3.65 2.29 59.39% 6.24 7.29 -14.40% 3.59 2.26 58.85% 4.04 0.00 0

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 1,088.99 953.82 518.17 525.06 622.21 378.79 285.90 311.49 341.04 247.83 310.36 Net Sales Growth 72.31% 84.07% -1.31% -15.61% 64.26% 32.49% -8.22% -8.66% 37.61% -20.15% Cost Of Goods Sold 794.45 678.15 335.27 344.61 428.95 246.78 176.13 203.23 223.27 152.72 199.54 Gross Profit 294.54 275.67 182.90 180.45 193.26 132.01 109.77 108.25 117.77 95.11 110.82 GP Margin 27.05% 28.90% 35.30% 34.37% 31.06% 34.85% 38.39% 34.75% 34.53% 38.38% 35.71% Total Expenditure 948.86 821.80 440.12 447.35 532.12 324.31 252.36 292.46 300.52 215.12 269.50 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 140.14 132.02 78.05 77.71 90.09 54.48 33.54 19.03 40.52 32.71 40.86 EBITDA Margin 12.87% 13.84% 15.06% 14.80% 14.48% 14.38% 11.73% 6.11% 11.88% 13.20% 13.17% Other Income 16.50 17.05 20.50 3.67 2.27 2.94 5.13 2.01 1.70 1.96 1.29 Interest 41.06 39.60 29.60 34.12 29.61 23.48 17.38 17.03 11.27 19.15 17.91 Depreciation 40.16 38.87 30.38 27.42 22.41 17.63 16.17 15.42 15.84 8.75 8.37 PBT 75.42 70.60 38.57 19.86 40.34 16.31 5.12 -11.42 15.12 6.77 15.86 Tax 19.21 18.71 9.79 2.76 16.62 5.04 0.81 -1.86 5.80 2.57 6.01 Tax Rate 25.47% 26.50% 25.38% 13.90% 41.20% 30.90% 15.82% 16.29% 38.36% 37.96% 37.89% PAT 56.19 51.89 28.78 17.09 23.72 11.28 4.31 -9.56 9.33 4.21 9.85 PAT before Minority Interest 56.19 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 5.16% 5.44% 5.55% 3.25% 3.81% 2.98% 1.51% -3.07% 2.74% 1.70% 3.17% PAT Growth 22.36% 80.30% 68.40% -27.95% 110.28% 161.72% - - 121.62% -57.26% EPS 17.50 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 1,088.99 953.82 518.17 Net Sales Growth 119.10% 84.07% Cost Of Goods Sold 794.45 678.15 335.27 Gross Profit 294.54 275.67 182.90 GP Margin 27.05% 28.90% 35.30% Total Expenditure 948.86 821.81 440.12 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 140.13 132.01 78.05 EBITDA Margin 12.87% 13.84% 15.06% Other Income 16.50 17.04 20.49 Interest 41.06 39.60 29.61 Depreciation 40.18 38.88 30.39 PBT 75.38 70.57 38.54 Tax 19.21 18.70 9.79 Tax Rate 25.48% 26.50% 25.40% PAT 56.17 51.86 28.76 PAT before Minority Interest 56.17 51.86 28.76 Minority Interest 0.00 0.00 0.00 PAT Margin 5.16% 5.44% 5.55% PAT Growth 47.89% 80.32% EPS 17.50 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:

Annual Reports:

News Update:

Pitti Engineering - Quarterly Results
10th Aug 2022, 18:00 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