Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Finance - Housing

Rating :
44/99

BSE: 540173 | NSE: PNBHOUSING

363.50
15-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  370.10
  •  371.85
  •  361.00
  •  370.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  140137
  •  513.78
  •  579.00
  •  145.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,113.79
  • 10.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 65,334.50
  • N/A
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.65%
  • 0.00%
  • 5.63%
  • FII
  • DII
  • Others
  • 24.55%
  • 2.43%
  • 34.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.23
  • 25.73
  • 15.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.62
  • 23.24
  • 7.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.68
  • 15.89
  • -8.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2,015.51
2,229.71
-9.61%
1,870.06
2,230.93
-16.18%
1,946.44
2,145.21
-9.27%
2,074.76
2,077.74
-0.14%
Expenses
271.63
266.31
2.00%
163.33
289.48
-43.58%
884.57
166.46
431.40%
297.38
219.03
35.77%
EBITDA
1,743.88
1,963.40
-11.18%
1,706.73
1,941.45
-12.09%
1,061.87
1,978.75
-46.34%
1,777.38
1,858.71
-4.38%
EBIDTM
86.52%
88.06%
91.27%
87.02%
54.55%
92.24%
85.67%
89.46%
Other Income
5.99
0.63
850.79%
2.27
1.65
37.58%
5.40
2.98
81.21%
0.03
0.72
-95.83%
Interest
1,339.67
1,521.27
-11.94%
1,363.53
1,512.68
-9.86%
1,379.97
1,427.51
-3.33%
1,461.03
1,410.25
3.60%
Depreciation
14.63
16.79
-12.86%
15.99
16.39
-2.44%
14.54
9.15
58.91%
18.13
7.59
138.87%
PBT
395.57
425.97
-7.14%
329.48
414.03
-20.42%
-327.24
545.07
-
298.25
441.59
-32.46%
Tax
82.28
59.16
39.08%
72.30
129.56
-44.20%
-85.18
165.30
-
61.23
138.62
-55.83%
PAT
313.29
366.81
-14.59%
257.18
284.47
-9.59%
-242.06
379.77
-
237.02
302.97
-21.77%
PATM
15.54%
16.45%
13.75%
12.75%
-12.44%
17.70%
11.42%
14.58%
EPS
18.63
21.82
-14.62%
15.29
16.93
-9.69%
-14.39
22.68
-
14.09
18.09
-22.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
7,906.77
8,481.84
7,679.32
5,488.71
Net Sales Growth
-8.95%
10.45%
39.91%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
Gross Profit
7,906.77
8,481.84
7,679.32
5,488.71
GP Margin
100.00%
100%
100%
100%
Total Expenditure
1,616.91
1,737.22
750.26
693.60
Power & Fuel Cost
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Employee Cost
-
233.06
303.88
144.14
% Of Sales
-
2.75%
3.96%
2.63%
Manufacturing Exp.
-
29.26
62.00
46.83
% Of Sales
-
0.34%
0.81%
0.85%
General & Admin Exp.
-
140.76
177.97
206.43
% Of Sales
-
1.66%
2.32%
3.76%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
1,334.14
206.41
296.20
% Of Sales
-
15.73%
2.69%
5.40%
EBITDA
6,289.86
6,744.62
6,929.06
4,795.11
EBITDA Margin
79.55%
79.52%
90.23%
87.36%
Other Income
13.69
7.71
3.90
0.63
Interest
5,544.20
5,875.47
5,167.20
3,537.03
Depreciation
63.29
65.85
31.37
24.13
PBT
696.06
811.01
1,734.39
1,234.58
Tax
130.63
164.77
542.87
393.43
Tax Rate
18.77%
20.32%
31.30%
31.87%
PAT
565.43
646.24
1,191.52
841.15
PAT before Minority Interest
565.43
646.24
1,191.52
841.15
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
7.15%
7.62%
15.52%
15.33%
PAT Growth
-57.61%
-45.76%
41.65%
 
EPS
33.62
38.42
70.84
50.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
7,997.77
7,543.90
6,567.34
Share Capital
168.19
167.47
166.59
Total Reserves
7,762.26
7,320.32
6,373.41
Non-Current Liabilities
63,806.48
59,310.18
2,050.31
Secured Loans
45,531.59
42,854.10
0.00
Unsecured Loans
18,541.89
16,491.81
0.00
Long Term Provisions
18.94
25.26
456.69
Current Liabilities
6,839.54
16,953.92
54,789.31
Trade Payables
86.92
127.16
119.60
Other Current Liabilities
3,091.00
4,313.82
893.01
Short Term Borrowings
3,661.62
12,512.94
53,776.70
Short Term Provisions
0.00
0.00
0.00
Total Liabilities
78,643.79
83,808.00
63,406.96
Net Block
250.53
102.55
75.55
Gross Block
365.30
155.80
99.13
Accumulated Depreciation
114.77
53.25
23.58
Non Current Assets
69,134.14
78,951.84
771.08
Capital Work in Progress
4.06
5.17
9.69
Non Current Investment
1,953.29
4,291.01
0.57
Long Term Loans & Adv.
66,692.25
74,408.50
503.05
Other Non Current Assets
234.01
144.61
182.22
Current Assets
9,509.65
4,856.16
62,635.88
Current Investments
123.00
270.22
2,412.95
Inventories
0.00
0.00
0.00
Sundry Debtors
44.90
38.88
0.33
Cash & Bank
8,514.39
4,034.07
2,816.98
Other Current Assets
827.36
494.24
224.33
Short Term Loans & Adv.
18.74
18.75
57,181.29
Net Current Assets
2,670.11
-12,097.76
7,846.57
Total Assets
78,643.79
83,808.00
63,406.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
8,928.50
-16,617.08
-15,663.56
PBT
811.01
1,734.39
1,234.58
Adjustment
889.05
13.38
290.17
Changes in Working Capital
7,572.74
-17,794.23
-16,714.37
Cash after chg. in Working capital
9,272.80
-16,046.46
-15,189.62
Interest Paid
0.00
0.00
0.00
Tax Paid
-344.30
-570.62
-473.94
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-62.53
-53.97
-49.69
Net Fixed Assets
-208.15
-51.43
Net Investments
2,409.12
-2,044.27
Others
-2,263.50
2,041.73
Cash from Financing Activity
-4,385.61
17,888.06
18,464.32
Net Cash Inflow / Outflow
4,480.36
1,217.01
2,751.07
Opening Cash & Equivalents
4,033.96
2,816.95
65.88
Closing Cash & Equivalent
8,514.32
4,033.96
2,816.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
471.52
447.11
392.58
ROA
0.80%
1.62%
1.33%
ROE
8.38%
16.99%
12.86%
ROCE
8.62%
9.88%
7.91%
Fixed Asset Turnover
32.55
60.25
55.37
Receivable days
1.80
0.93
0.02
Inventory Days
0.00
0.00
0.00
Payable days
118.54
112.87
201.37
Cash Conversion Cycle
-116.74
-111.94
-201.35
Total Debt/Equity
8.54
9.60
8.22
Interest Cover
1.14
1.34
1.35

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.