Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
58/99

BSE: 532486 | NSE: POKARNA

553.85
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  531.20
  •  558.00
  •  531.20
  •  540.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  81017
  •  439.69
  •  584.90
  •  133.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,675.15
  • 40.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,955.20
  • 0.11%
  • 4.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.66%
  • 4.87%
  • 28.56%
  • FII
  • DII
  • Others
  • 1.68%
  • 5.95%
  • 2.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • -4.29
  • -13.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.02
  • -8.62
  • -10.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.04
  • -16.63
  • -29.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 11.26
  • 8.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.37
  • 2.68
  • 1.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.49
  • 7.19
  • 7.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
105.44
27.32
285.94%
92.08
89.00
3.46%
81.81
61.81
32.36%
93.83
117.09
-19.87%
Expenses
82.87
29.75
178.55%
73.45
61.92
18.62%
54.55
43.24
26.16%
55.52
74.26
-25.24%
EBITDA
22.57
-2.43
-
18.63
27.08
-31.20%
27.25
18.57
46.74%
38.31
42.83
-10.55%
EBIDTM
21.41%
-8.89%
20.23%
30.42%
33.32%
30.04%
40.83%
36.58%
Other Income
0.65
0.39
66.67%
3.54
1.32
168.18%
0.89
0.19
368.42%
1.26
3.10
-59.35%
Interest
8.48
4.91
72.71%
5.97
5.00
19.40%
5.02
5.56
-9.71%
5.34
5.88
-9.18%
Depreciation
9.38
5.45
72.11%
5.58
5.54
0.72%
5.02
5.75
-12.70%
5.34
5.93
-9.95%
PBT
5.36
-12.40
-
10.62
17.85
-40.50%
18.10
7.45
142.95%
28.89
34.13
-15.35%
Tax
1.31
-3.13
-
6.83
14.67
-53.44%
5.26
0.89
491.01%
7.96
3.63
119.28%
PAT
4.04
-9.27
-
3.79
3.18
19.18%
12.84
6.56
95.73%
20.93
30.50
-31.38%
PATM
3.83%
-33.93%
4.12%
3.58%
15.70%
10.62%
22.30%
26.04%
EPS
1.30
-2.99
-
1.22
1.03
18.45%
4.14
2.12
95.28%
6.75
9.84
-31.40%

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
373.16
295.04
393.91
462.22
336.60
367.35
393.94
326.36
230.63
203.55
180.77
Net Sales Growth
26.40%
-25.10%
-14.78%
37.32%
-8.37%
-6.75%
20.71%
41.51%
13.30%
12.60%
 
Cost Of Goods Sold
109.01
87.51
120.02
145.52
79.40
76.16
91.22
90.29
51.28
45.17
48.08
Gross Profit
264.15
207.53
273.89
316.70
257.20
291.19
302.72
236.07
179.36
158.38
132.69
GP Margin
70.79%
70.34%
69.53%
68.52%
76.41%
79.27%
76.84%
72.33%
77.77%
77.81%
73.40%
Total Expenditure
266.39
212.39
262.21
317.89
241.68
237.67
259.52
241.40
183.01
168.17
151.72
Power & Fuel Cost
-
14.04
15.77
22.89
23.47
21.20
22.81
21.54
21.35
20.82
16.19
% Of Sales
-
4.76%
4.00%
4.95%
6.97%
5.77%
5.79%
6.60%
9.26%
10.23%
8.96%
Employee Cost
-
35.90
43.45
42.24
38.19
33.05
37.05
32.34
25.00
22.14
21.48
% Of Sales
-
12.17%
11.03%
9.14%
11.35%
9.00%
9.40%
9.91%
10.84%
10.88%
11.88%
Manufacturing Exp.
-
41.65
43.47
62.32
58.85
61.72
67.09
58.21
52.90
47.21
39.28
% Of Sales
-
14.12%
11.04%
13.48%
17.48%
16.80%
17.03%
17.84%
22.94%
23.19%
21.73%
General & Admin Exp.
-
6.94
10.58
11.81
12.01
10.14
12.29
10.42
9.56
11.02
10.13
% Of Sales
-
2.35%
2.69%
2.56%
3.57%
2.76%
3.12%
3.19%
4.15%
5.41%
5.60%
Selling & Distn. Exp.
-
14.01
23.34
26.52
24.96
24.22
25.11
25.29
20.73
20.07
14.88
% Of Sales
-
4.75%
5.93%
5.74%
7.42%
6.59%
6.37%
7.75%
8.99%
9.86%
8.23%
Miscellaneous Exp.
-
12.33
5.58
6.59
4.80
11.18
3.94
3.32
2.19
1.74
14.88
% Of Sales
-
4.18%
1.42%
1.43%
1.43%
3.04%
1.00%
1.02%
0.95%
0.85%
0.93%
EBITDA
106.76
82.65
131.70
144.33
94.92
129.68
134.42
84.96
47.62
35.38
29.05
EBITDA Margin
28.61%
28.01%
33.43%
31.23%
28.20%
35.30%
34.12%
26.03%
20.65%
17.38%
16.07%
Other Income
6.34
6.06
5.49
9.08
5.90
10.01
5.77
7.15
1.07
5.55
3.56
Interest
24.81
22.12
23.19
26.64
29.80
33.11
38.43
33.62
33.02
35.36
44.47
Depreciation
25.32
21.38
23.21
25.54
19.88
17.25
18.27
23.08
20.41
22.30
18.58
PBT
62.97
45.21
90.79
101.24
51.15
89.34
83.48
35.41
-4.73
-16.74
-30.45
Tax
21.36
16.92
20.06
20.56
8.90
19.09
14.75
11.97
-8.93
1.49
0.49
Tax Rate
33.92%
37.43%
22.09%
20.31%
17.40%
21.37%
22.36%
27.63%
-324.73%
-28.93%
-1.61%
PAT
41.60
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
-6.64
-30.94
PAT before Minority Interest
41.60
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
-6.64
-30.94
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
11.15%
9.59%
17.96%
17.45%
12.55%
19.13%
13.00%
9.61%
5.06%
-3.26%
-17.12%
PAT Growth
34.32%
-60.00%
-12.33%
91.00%
-39.88%
37.20%
63.30%
168.49%
-
-
 
EPS
13.42
9.13
22.82
26.03
13.63
22.66
16.52
10.12
3.77
-2.14
-9.98

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
365.57
338.70
270.46
191.44
150.91
96.79
53.04
25.76
15.54
22.18
Share Capital
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
Total Reserves
359.37
332.50
264.26
185.24
144.71
90.59
46.84
19.56
9.33
15.98
Non-Current Liabilities
430.26
423.22
154.46
169.02
193.02
196.13
217.57
217.56
214.10
201.74
Secured Loans
114.22
121.63
57.07
63.78
88.80
101.14
113.61
125.89
118.43
111.80
Unsecured Loans
112.03
102.03
94.58
98.11
93.48
78.01
87.17
80.61
76.65
73.16
Long Term Provisions
6.66
5.80
4.18
3.75
3.48
19.69
1.19
0.73
0.82
0.57
Current Liabilities
207.62
164.98
190.34
155.60
164.08
172.15
151.94
176.31
184.60
197.89
Trade Payables
46.01
33.63
38.88
29.80
27.92
24.26
31.16
28.47
22.28
24.10
Other Current Liabilities
79.09
54.54
63.83
51.14
60.82
57.17
47.53
65.69
82.81
93.21
Short Term Borrowings
62.46
49.95
56.18
58.78
52.77
65.41
58.99
70.53
56.86
52.29
Short Term Provisions
20.06
26.86
31.45
15.87
22.58
25.31
14.26
11.61
22.65
28.29
Total Liabilities
1,003.45
926.90
615.26
516.06
508.01
465.07
422.55
419.63
414.24
421.81
Net Block
699.19
269.07
258.90
269.86
259.56
238.78
240.56
258.66
279.94
294.89
Gross Block
957.10
509.88
477.70
467.37
444.47
408.50
392.65
386.78
388.99
385.98
Accumulated Depreciation
257.91
240.81
218.80
197.51
184.91
169.73
152.09
128.12
109.04
91.09
Non Current Assets
794.60
741.44
377.65
304.33
296.44
277.27
255.47
272.94
290.18
306.27
Capital Work in Progress
64.81
430.51
55.23
2.65
2.83
20.05
5.60
2.63
2.25
3.79
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
14.47
18.86
51.72
21.44
23.35
15.70
8.70
11.07
7.96
6.73
Other Non Current Assets
16.13
23.00
11.81
10.37
10.70
2.74
0.61
0.57
0.03
0.86
Current Assets
208.85
185.46
237.60
211.73
211.57
187.80
167.08
146.69
124.05
115.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
110.93
89.59
99.95
101.46
97.60
88.59
77.18
79.90
68.95
64.31
Sundry Debtors
43.41
33.79
68.37
69.32
66.52
78.50
69.29
53.27
35.68
37.85
Cash & Bank
26.48
32.07
36.82
21.16
27.57
13.18
12.03
6.53
10.92
7.16
Other Current Assets
28.02
15.06
6.00
4.90
19.89
7.54
8.58
6.99
8.49
6.23
Short Term Loans & Adv.
8.85
14.96
26.46
14.88
16.76
4.35
6.63
5.53
7.10
4.67
Net Current Assets
1.22
20.48
47.26
56.13
47.49
15.65
15.14
-29.62
-60.55
-82.35
Total Assets
1,003.45
926.90
615.25
516.06
508.01
465.07
422.55
419.63
414.23
421.81

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
98.31
379.27
108.35
77.14
111.03
105.50
60.78
-15.35
7.79
43.21
PBT
45.21
90.79
101.24
51.15
97.13
83.48
35.41
-4.73
-16.74
-30.45
Adjustment
40.34
46.42
51.92
49.45
48.92
57.21
57.41
55.38
60.01
69.68
Changes in Working Capital
22.59
257.58
-22.39
-3.08
-9.05
-22.99
-28.72
-63.71
-34.92
4.01
Cash after chg. in Working capital
108.14
394.80
130.77
97.51
137.01
117.70
64.10
-13.06
8.36
43.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.83
-15.53
-22.42
-20.37
-23.80
-12.19
-3.32
-2.29
-0.56
-0.04
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
-2.17
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-86.00
-390.46
-66.77
-29.70
-32.01
-30.67
-15.12
-4.66
-8.90
-2.97
Net Fixed Assets
3.76
-6.62
1.60
-3.59
-23.64
-21.82
-12.78
-3.08
-5.15
-0.38
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-89.76
-383.84
-68.37
-26.11
-8.37
-8.85
-2.34
-1.58
-3.75
-2.59
Cash from Financing Activity
-12.50
-0.73
-43.83
-51.58
-64.66
-75.15
-40.61
16.03
3.15
-38.37
Net Cash Inflow / Outflow
-0.20
-11.92
-2.25
-4.14
14.36
-0.33
5.05
-3.98
2.04
1.87
Opening Cash & Equivalents
-4.68
2.45
1.60
4.19
-11.51
8.02
2.87
6.99
4.76
2.77
Closing Cash & Equivalent
-3.28
-4.68
2.45
1.60
4.19
7.92
8.02
2.87
6.99
4.76

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.)
117.91
109.24
87.23
61.75
48.67
31.22
17.11
8.31
5.01
7.15
ROA
2.93%
9.17%
14.26%
8.25%
14.44%
11.54%
7.45%
2.80%
-1.59%
-7.25%
ROE
8.03%
23.22%
34.93%
24.68%
56.73%
68.36%
79.59%
56.55%
-35.23%
-82.70%
ROCE
10.37%
20.09%
26.92%
18.76%
31.00%
29.34%
22.66%
11.44%
10.72%
4.89%
Fixed Asset Turnover
0.40
0.80
0.98
0.74
0.87
0.99
0.86
0.61
0.54
0.48
Receivable days
47.75
47.33
54.37
73.46
71.55
67.67
67.03
69.06
64.51
75.02
Inventory Days
124.03
87.81
79.53
107.65
91.86
75.91
85.91
115.57
116.90
120.71
Payable days
67.75
48.86
39.82
40.86
39.69
37.66
44.31
46.93
45.64
56.47
Cash Conversion Cycle
104.04
86.28
94.07
140.25
123.72
105.92
108.63
137.69
135.76
139.26
Total Debt/Equity
0.84
0.85
0.88
1.30
1.79
2.81
5.47
12.04
17.64
11.36
Interest Cover
3.04
4.92
4.80
2.72
3.70
2.72
2.29
1.08
0.85
0.32

News Update:


  • Pokarna incorporates subsidiary company
    20th Sep 2021, 13:03 PM

    The said subsidiary company will be used as Implementing Agency

    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.