Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Engineering - Construction

Rating :
64/99

BSE: 539150 | NSE: PNCINFRA

300.25
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  299.80
  •  301.95
  •  297.35
  •  295.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  306949
  •  921.22
  •  395.90
  •  157.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,697.46
  • 13.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,941.42
  • 0.17%
  • 2.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.07%
  • 0.17%
  • 3.51%
  • FII
  • DII
  • Others
  • 11.57%
  • 28.31%
  • 0.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.35
  • 20.77
  • 15.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.90
  • 17.84
  • 7.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.19
  • 28.82
  • 12.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.67
  • 14.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.24
  • 2.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.83
  • 6.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,797.69
1,248.46
43.99%
1,462.51
1,092.81
33.83%
1,864.27
1,346.70
38.43%
1,582.02
1,390.41
13.78%
Expenses
1,431.53
944.51
51.56%
1,099.94
805.94
36.48%
1,444.36
1,051.66
37.34%
1,174.90
1,093.00
7.49%
EBITDA
366.17
303.96
20.47%
362.57
286.87
26.39%
419.92
295.04
42.33%
407.12
297.41
36.89%
EBIDTM
20.37%
24.35%
24.79%
26.25%
22.52%
21.91%
25.73%
21.39%
Other Income
27.78
22.58
23.03%
22.31
30.28
-26.32%
23.55
30.12
-21.81%
34.91
19.26
81.26%
Interest
107.48
110.29
-2.55%
103.19
116.47
-11.40%
101.70
118.28
-14.02%
97.61
123.57
-21.01%
Depreciation
96.59
92.23
4.73%
98.52
74.79
31.73%
88.66
75.61
17.26%
107.55
94.85
13.39%
PBT
189.88
124.01
53.12%
183.16
125.89
45.49%
253.11
131.27
92.82%
236.87
98.25
141.09%
Tax
57.82
46.23
25.07%
70.31
31.10
126.08%
100.95
42.45
137.81%
68.97
33.54
105.64%
PAT
132.06
77.79
69.76%
112.85
94.79
19.05%
152.16
88.82
71.31%
167.90
64.71
159.47%
PATM
7.35%
6.23%
7.72%
8.67%
8.16%
6.60%
10.61%
4.65%
EPS
5.16
3.07
68.08%
4.59
3.58
28.21%
5.86
3.52
66.48%
6.87
2.61
163.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
6,706.49
5,787.57
5,602.57
3,774.36
2,411.39
2,252.33
2,836.78
1,860.89
1,359.96
1,305.65
1,273.29
Net Sales Growth
32.06%
3.30%
48.44%
56.52%
7.06%
-20.60%
52.44%
36.83%
4.16%
2.54%
 
Cost Of Goods Sold
4,136.38
2,247.89
2,161.05
1,459.32
850.37
841.61
914.99
617.39
430.85
368.82
404.67
Gross Profit
2,570.11
3,539.68
3,441.52
2,315.04
1,561.02
1,410.72
1,921.80
1,243.50
929.10
936.83
868.61
GP Margin
38.32%
61.16%
61.43%
61.34%
64.74%
62.63%
67.75%
66.82%
68.32%
71.75%
68.22%
Total Expenditure
5,150.73
4,369.70
4,275.39
2,767.55
1,642.30
1,628.26
2,214.45
1,581.01
1,184.51
1,149.39
1,119.79
Power & Fuel Cost
-
16.09
13.27
10.24
8.39
7.24
5.92
6.09
7.54
3.58
1.59
% Of Sales
-
0.28%
0.24%
0.27%
0.35%
0.32%
0.21%
0.33%
0.55%
0.27%
0.12%
Employee Cost
-
307.28
293.24
215.75
144.22
118.96
88.70
75.04
57.56
47.46
42.35
% Of Sales
-
5.31%
5.23%
5.72%
5.98%
5.28%
3.13%
4.03%
4.23%
3.63%
3.33%
Manufacturing Exp.
-
1,467.94
1,439.29
806.96
502.19
524.09
1,065.92
628.94
486.88
666.44
624.41
% Of Sales
-
25.36%
25.69%
21.38%
20.83%
23.27%
37.57%
33.80%
35.80%
51.04%
49.04%
General & Admin Exp.
-
83.31
100.16
56.63
42.83
122.09
124.04
244.53
179.87
53.14
40.63
% Of Sales
-
1.44%
1.79%
1.50%
1.78%
5.42%
4.37%
13.14%
13.23%
4.07%
3.19%
Selling & Distn. Exp.
-
206.63
230.24
180.47
65.16
0.04
0.22
0.20
1.38
6.25
3.84
% Of Sales
-
3.57%
4.11%
4.78%
2.70%
0.00%
0.01%
0.01%
0.10%
0.48%
0.30%
Miscellaneous Exp.
-
40.56
38.16
38.18
29.13
14.22
14.66
8.82
20.42
3.71
3.84
% Of Sales
-
0.70%
0.68%
1.01%
1.21%
0.63%
0.52%
0.47%
1.50%
0.28%
0.18%
EBITDA
1,555.78
1,417.87
1,327.18
1,006.81
769.09
624.07
622.33
279.88
175.45
156.26
153.50
EBITDA Margin
23.20%
24.50%
23.69%
26.67%
31.89%
27.71%
21.94%
15.04%
12.90%
11.97%
12.06%
Other Income
108.55
111.32
175.63
46.62
24.35
40.60
24.75
12.14
10.81
4.14
6.42
Interest
409.98
426.07
439.30
347.98
309.31
310.19
257.40
92.51
60.87
25.30
24.00
Depreciation
391.32
363.25
350.73
346.46
261.81
241.57
212.73
60.34
40.18
23.33
18.88
PBT
863.02
739.88
712.78
358.97
222.33
112.91
176.95
139.16
85.20
111.76
117.03
Tax
298.05
247.24
169.38
8.31
-26.65
-26.09
-44.28
47.88
34.57
37.13
38.66
Tax Rate
34.54%
33.42%
23.76%
2.31%
-11.99%
-23.11%
-25.02%
34.41%
40.58%
33.22%
33.03%
PAT
564.97
493.12
543.40
350.68
248.98
139.00
221.23
91.28
55.17
74.63
78.37
PAT before Minority Interest
564.97
492.64
543.40
350.67
248.98
139.00
221.23
91.28
50.63
74.63
78.37
Minority Interest
0.00
0.48
0.00
0.01
0.00
0.00
0.00
0.00
4.54
0.00
0.00
PAT Margin
8.42%
8.52%
9.70%
9.29%
10.33%
6.17%
7.80%
4.91%
4.06%
5.72%
6.15%
PAT Growth
73.25%
-9.25%
54.96%
40.85%
79.12%
-37.17%
142.36%
65.45%
-26.08%
-4.77%
 
EPS
22.03
19.22
21.19
13.67
9.71
5.42
8.62
3.56
2.15
2.91
3.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
3,053.16
2,554.26
2,024.38
1,688.71
1,461.03
1,357.87
871.08
709.73
587.07
492.62
Share Capital
51.31
51.31
51.31
51.31
51.31
51.31
39.81
39.81
39.81
39.81
Total Reserves
3,001.85
2,502.95
1,973.08
1,637.40
1,409.72
1,306.56
831.27
669.92
547.26
452.81
Non-Current Liabilities
4,845.51
4,561.33
3,882.05
3,059.91
2,903.97
2,945.71
1,566.22
849.23
382.77
165.15
Secured Loans
3,734.89
3,246.02
2,515.07
1,842.72
1,673.37
1,571.34
1,306.56
743.12
345.70
112.44
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
280.22
245.79
185.08
119.96
64.88
17.25
4.21
3.73
3.43
3.19
Current Liabilities
1,635.54
1,216.35
1,142.98
976.71
738.50
531.69
660.07
461.60
451.21
383.56
Trade Payables
726.10
475.76
478.79
472.69
276.77
204.62
111.14
87.49
144.32
85.71
Other Current Liabilities
843.53
706.91
625.57
464.68
316.97
276.26
192.82
126.79
88.99
52.39
Short Term Borrowings
20.18
16.29
19.50
22.51
121.29
29.92
328.35
242.82
213.50
245.27
Short Term Provisions
45.74
17.39
19.13
16.84
23.47
20.89
27.77
4.50
4.40
0.20
Total Liabilities
9,533.73
8,331.94
7,049.41
5,725.34
5,103.51
4,835.32
3,097.42
2,020.61
1,421.10
1,041.38
Net Block
1,796.95
1,978.10
2,233.84
2,278.74
2,404.83
2,447.19
683.30
648.85
443.89
110.93
Gross Block
3,524.89
3,348.83
3,264.83
2,974.26
2,846.09
3,001.20
893.06
798.85
555.39
203.36
Accumulated Depreciation
1,727.94
1,370.74
1,030.99
695.52
441.26
554.01
209.76
150.00
111.50
92.43
Non Current Assets
6,723.71
5,948.00
5,109.58
4,314.65
3,945.76
3,847.93
2,380.63
1,436.74
906.54
433.69
Capital Work in Progress
3.42
0.00
6.21
11.14
7.82
1.87
1,482.22
592.61
295.90
192.60
Non Current Investment
40.65
36.38
29.89
29.19
35.16
55.89
92.88
92.33
92.32
51.21
Long Term Loans & Adv.
4,870.05
3,932.20
2,717.90
1,869.07
1,353.33
1,342.99
117.30
99.04
71.93
71.74
Other Non Current Assets
12.64
1.32
121.75
126.51
144.62
0.00
4.93
3.90
2.49
7.20
Current Assets
2,810.03
2,383.94
1,939.84
1,410.67
1,157.76
987.38
712.82
582.28
512.13
604.72
Current Investments
537.95
408.01
232.64
140.14
67.53
10.29
0.88
12.78
0.00
0.00
Inventories
353.59
267.29
403.55
175.75
153.48
236.38
222.53
104.83
108.21
148.39
Sundry Debtors
392.79
284.06
519.41
594.53
652.37
410.57
264.42
191.70
238.76
346.17
Cash & Bank
944.52
921.12
408.41
185.17
46.55
106.58
41.10
115.57
73.55
45.06
Other Current Assets
581.17
7.10
4.14
2.01
237.83
223.56
183.91
157.39
91.61
65.09
Short Term Loans & Adv.
574.58
496.35
371.68
313.06
215.51
222.30
182.22
156.08
90.58
64.10
Net Current Assets
1,174.49
1,167.59
796.86
433.95
419.26
455.69
52.76
120.69
60.92
221.16
Total Assets
9,533.74
8,331.94
7,049.42
5,725.35
5,103.52
4,835.31
3,097.42
2,020.61
1,421.09
1,041.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
185.76
524.97
197.33
591.22
285.09
93.99
246.77
138.79
317.77
-42.59
PBT
739.88
719.27
359.67
216.36
92.19
164.38
139.16
85.20
111.76
117.03
Adjustment
683.56
619.70
556.33
556.01
521.67
447.90
146.86
95.24
48.65
37.68
Changes in Working Capital
-1,005.23
-633.40
-694.71
-181.14
-344.37
-557.08
10.71
-8.36
196.34
-158.57
Cash after chg. in Working capital
418.21
705.58
221.29
591.22
269.49
55.20
296.73
172.08
356.75
-3.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-232.45
-180.60
-23.96
0.00
15.60
-0.16
-49.97
-33.29
-38.97
-38.73
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
38.95
0.00
0.00
0.00
0.00
Cash From Investing Activity
-248.50
-229.72
-443.79
-251.71
-201.53
-170.28
-967.84
-554.73
-501.70
-203.74
Net Fixed Assets
-177.45
-82.18
-285.77
-131.44
-19.78
-45.88
-98.82
-51.75
-27.80
-28.89
Net Investments
-111.49
-162.47
-78.24
-27.22
-3.21
-40.82
-72.55
-79.78
-103.96
-115.97
Others
40.44
14.93
-79.78
-93.05
-178.54
-83.58
-796.47
-423.20
-369.94
-58.88
Cash from Financing Activity
63.31
253.65
399.87
-211.01
-134.55
117.45
646.60
457.96
212.41
250.48
Net Cash Inflow / Outflow
0.58
548.90
153.41
128.51
-51.00
41.16
-74.47
42.02
28.49
4.14
Opening Cash & Equivalents
846.31
297.41
143.99
15.49
66.48
25.32
115.57
73.55
45.06
40.92
Closing Cash & Equivalent
846.89
846.31
297.41
143.99
15.49
66.48
41.10
115.57
73.55
45.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
119.01
99.57
78.91
65.83
56.95
52.93
43.56
35.58
29.37
24.60
ROA
5.51%
7.07%
5.49%
4.60%
2.80%
5.58%
3.57%
2.94%
6.06%
9.59%
ROE
17.57%
23.74%
18.89%
15.81%
9.86%
19.89%
11.59%
7.83%
13.89%
17.40%
ROCE
17.52%
21.20%
16.62%
15.02%
13.28%
15.61%
10.79%
10.05%
13.47%
20.48%
Fixed Asset Turnover
1.68
1.69
1.21
0.83
0.77
1.46
2.20
2.01
3.44
6.64
Receivable days
21.34
26.17
53.86
94.37
86.13
43.42
44.73
57.77
81.76
76.87
Inventory Days
19.58
21.85
28.01
24.92
31.59
29.52
32.10
28.59
35.87
42.42
Payable days
47.44
38.73
57.37
74.46
50.56
25.07
25.93
41.01
37.55
21.28
Cash Conversion Cycle
-6.52
9.30
24.50
44.83
67.16
47.88
50.90
45.35
80.08
98.02
Total Debt/Equity
1.37
1.38
1.37
1.20
1.30
1.21
1.95
1.45
1.01
0.76
Interest Cover
2.74
2.62
2.03
1.72
1.36
1.69
2.50
2.40
5.42
5.88

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.