Nifty
:
25044.35
Sensex
:
82055.11
72.45 (0.29%)
158.32 (0.19%)
Nifty
Sensex
:
:
25044.35
82055.11
72.45 (0.29%)
158.32 (0.19%)

Power Mech Projects Ltd.

Engineering - Power Construction

Rating :
71/99

BSE: 539302 | NSE: POWERMECH

NSE BSE
3035.10
24-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3040
  •  3080.1
  •  3017.1
  •  2992.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30444
  •  92684799.5
  •  3725
  •  1700

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,601.87
  • 29.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,732.34
  • 0.04%
  • 4.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.28%
  • 0.98%
  • 11.56%
  • FII
  • DII
  • Others
  • 4.74%
  • 20.85%
  • 3.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.90
  • 14.21
  • 15.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.49
  • 12.84
  • 11.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.26
  • 13.85
  • 21.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.30
  • 20.38
  • 27.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 2.69
  • 3.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.47
  • 13.10
  • 13.53

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
81.1
103.26
145.65
192.8
P/E Ratio
37.42
29.39
20.84
15.74
Revenue
4206
5234
6423
8274
EBITDA
499
604
782
1092
Net Income
248
326
461
610
ROA
7.5
8
P/B Ratio
5.31
4.44
3.63
2.96
ROE
15.94
16.33
17.9
19.3
FCFF
53
-219
271
236
FCFF Yield
0.53
-2.15
2.67
2.32
Net Debt
-85
142
329
BVPS
571.57
683.09
836.95
1024.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,853.28
1,301.53
42.39%
1,337.97
1,107.50
20.81%
1,035.49
932.49
11.05%
1,007.39
865.13
16.44%
Expenses
1,637.59
1,151.92
42.16%
1,187.02
973.65
21.91%
911.82
819.16
11.31%
893.71
765.89
16.69%
EBITDA
215.69
149.61
44.17%
150.95
133.85
12.78%
123.67
113.33
9.12%
113.68
99.24
14.55%
EBIDTM
11.64%
11.49%
11.28%
12.09%
11.94%
12.15%
11.28%
11.47%
Other Income
16.73
10.33
61.96%
8.93
7.44
20.03%
10.11
4.44
127.70%
9.23
5.54
66.61%
Interest
33.65
25.68
31.04%
24.94
22.88
9.00%
18.92
25.01
-24.35%
21.74
20.37
6.73%
Depreciation
16.05
12.09
32.75%
14.02
11.73
19.52%
13.31
10.05
32.44%
12.42
10.16
22.24%
PBT
182.72
122.17
49.56%
120.92
106.68
13.35%
101.55
82.71
22.78%
88.75
74.25
19.53%
Tax
51.11
37.65
35.75%
34.77
43.29
-19.68%
31.39
29.00
8.24%
26.42
23.66
11.67%
PAT
131.61
84.52
55.71%
86.15
63.39
35.90%
70.16
53.71
30.63%
62.33
50.59
23.21%
PATM
7.10%
6.49%
6.44%
5.72%
6.78%
5.76%
6.19%
5.85%
EPS
37.08
26.73
38.72%
25.95
19.46
33.35%
21.21
17.19
23.39%
19.02
17.11
11.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
5,234.13
4,206.65
3,601.19
2,710.49
1,884.08
2,164.68
2,261.30
1,547.83
1,338.20
1,378.21
1,366.22
Net Sales Growth
24.43%
16.81%
32.86%
43.86%
-12.96%
-4.27%
46.09%
15.67%
-2.90%
0.88%
 
Cost Of Goods Sold
802.15
3.67
-16.75
-1.97
6.21
-11.97
3.13
-8.55
-2.90
0.46
0.76
Gross Profit
4,431.98
4,202.98
3,617.94
2,712.46
1,877.87
2,176.65
2,258.17
1,556.38
1,341.10
1,377.75
1,365.47
GP Margin
84.67%
99.91%
100.47%
100.07%
99.67%
100.55%
99.86%
100.55%
100.22%
99.97%
99.95%
Total Expenditure
4,630.14
3,711.29
3,199.79
2,424.49
1,842.24
1,893.94
1,970.51
1,345.57
1,172.28
1,196.26
1,199.22
Power & Fuel Cost
-
93.71
77.69
65.03
49.47
43.20
42.04
34.28
28.74
24.99
24.98
% Of Sales
-
2.23%
2.16%
2.40%
2.63%
2.00%
1.86%
2.21%
2.15%
1.81%
1.83%
Employee Cost
-
552.70
531.12
417.84
322.22
319.55
384.61
305.76
218.07
147.97
113.74
% Of Sales
-
13.14%
14.75%
15.42%
17.10%
14.76%
17.01%
19.75%
16.30%
10.74%
8.33%
Manufacturing Exp.
-
2,930.51
2,508.42
1,864.32
1,403.27
1,469.04
1,448.75
945.92
846.81
958.98
1,017.79
% Of Sales
-
69.66%
69.66%
68.78%
74.48%
67.86%
64.07%
61.11%
63.28%
69.58%
74.50%
General & Admin Exp.
-
75.35
59.69
51.55
40.93
51.81
69.09
47.22
59.23
47.68
28.54
% Of Sales
-
1.79%
1.66%
1.90%
2.17%
2.39%
3.06%
3.05%
4.43%
3.46%
2.09%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.07
0.07
0.12
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.00%
0.01%
0.01%
0.01%
Miscellaneous Exp.
-
55.35
39.62
27.72
20.14
22.31
22.89
20.88
22.25
16.11
0.12
% Of Sales
-
1.32%
1.10%
1.02%
1.07%
1.03%
1.01%
1.35%
1.66%
1.17%
0.97%
EBITDA
603.99
495.36
401.40
286.00
41.84
270.74
290.79
202.26
165.92
181.95
167.00
EBITDA Margin
11.54%
11.78%
11.15%
10.55%
2.22%
12.51%
12.86%
13.07%
12.40%
13.20%
12.22%
Other Income
45.00
28.45
19.15
17.31
16.33
9.35
14.12
6.72
7.70
5.54
5.76
Interest
99.25
93.93
89.54
79.47
79.27
74.06
55.07
35.87
32.93
32.94
29.43
Depreciation
55.80
44.04
42.91
36.90
35.76
39.43
45.82
42.84
40.93
39.00
36.78
PBT
493.94
385.84
288.10
186.94
-56.86
166.60
204.02
130.27
99.77
115.55
106.55
Tax
143.69
133.91
72.66
46.18
-11.34
37.48
62.37
39.23
35.68
40.55
34.98
Tax Rate
29.09%
34.71%
25.22%
24.70%
19.94%
22.50%
30.57%
30.11%
35.76%
35.09%
32.83%
PAT
350.25
248.07
209.11
138.99
-45.64
129.69
120.09
79.67
64.12
74.80
71.40
PAT before Minority Interest
329.16
248.39
207.31
138.49
-48.61
129.12
141.65
91.04
64.09
74.99
71.57
Minority Interest
-21.09
-0.32
1.80
0.50
2.97
0.57
-21.56
-11.37
0.03
-0.19
-0.17
PAT Margin
6.69%
5.90%
5.81%
5.13%
-2.42%
5.99%
5.31%
5.15%
4.79%
5.43%
5.23%
PAT Growth
38.87%
18.63%
50.45%
-
-
7.99%
50.73%
24.25%
-14.28%
4.76%
 
EPS
110.84
78.50
66.17
43.98
-14.44
41.04
38.00
25.21
20.29
23.67
22.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,838.00
1,275.38
1,043.31
904.86
951.15
819.35
698.46
621.25
555.06
354.72
Share Capital
15.81
14.91
14.71
14.71
14.71
14.71
14.71
14.71
14.71
12.58
Total Reserves
1,822.19
1,260.47
1,028.60
890.15
936.44
804.64
683.75
606.54
540.35
342.13
Non-Current Liabilities
299.58
195.20
189.52
105.09
97.06
152.08
107.48
112.63
116.53
105.61
Secured Loans
37.46
22.05
34.96
15.86
29.64
45.25
27.72
13.60
21.35
36.57
Unsecured Loans
0.00
4.02
0.00
0.00
0.00
8.73
0.00
1.90
0.00
0.00
Long Term Provisions
3.70
4.31
7.20
4.83
3.70
2.77
2.30
0.41
0.24
0.19
Current Liabilities
1,883.13
1,900.56
1,606.75
1,455.63
1,494.45
1,101.99
872.29
822.93
789.53
707.26
Trade Payables
719.50
749.07
539.32
512.61
577.83
443.07
307.45
265.35
270.47
222.15
Other Current Liabilities
377.11
414.03
363.45
267.00
270.36
196.83
193.72
186.04
160.67
157.99
Short Term Borrowings
308.37
405.71
444.68
453.53
425.60
282.24
246.22
164.25
191.85
199.74
Short Term Provisions
478.15
331.75
259.30
222.49
220.66
179.85
124.90
207.29
166.54
127.38
Total Liabilities
4,022.35
3,372.48
2,842.67
2,469.11
2,550.77
2,081.57
1,692.04
1,558.92
1,461.56
1,167.84
Net Block
231.47
188.78
180.48
174.65
187.79
189.94
202.56
206.46
197.78
183.21
Gross Block
546.51
465.61
421.17
382.81
370.45
343.24
319.84
281.44
236.78
343.78
Accumulated Depreciation
315.04
276.83
240.69
208.16
182.66
153.30
117.28
74.97
39.00
160.57
Non Current Assets
663.14
560.31
525.10
478.02
510.11
525.52
447.63
458.60
434.11
363.85
Capital Work in Progress
11.27
2.73
2.38
5.32
2.61
3.34
5.99
11.93
22.00
16.30
Non Current Investment
36.24
35.74
36.65
38.58
32.89
31.34
0.13
0.91
0.31
0.02
Long Term Loans & Adv.
319.38
273.83
247.74
194.32
242.60
260.51
194.06
193.58
188.73
164.32
Other Non Current Assets
64.78
59.23
57.85
65.15
44.22
40.39
44.89
45.72
25.29
0.00
Current Assets
3,359.21
2,812.17
2,317.57
1,991.09
2,040.66
1,556.05
1,244.41
1,100.32
1,027.46
803.25
Current Investments
0.56
0.39
2.45
2.36
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
121.82
147.34
137.66
114.67
126.33
92.73
47.22
43.69
31.29
32.09
Sundry Debtors
1,039.65
893.51
666.57
533.51
541.72
389.15
308.60
294.87
272.18
195.37
Cash & Bank
479.83
171.53
150.14
64.44
75.08
88.07
94.76
34.75
43.19
67.83
Other Current Assets
1,717.35
577.02
463.19
467.38
1,297.53
986.10
793.83
727.01
680.81
507.97
Short Term Loans & Adv.
988.75
1,022.38
897.56
808.73
794.13
632.08
480.00
489.74
404.64
329.70
Net Current Assets
1,476.08
911.61
710.82
535.46
546.21
454.06
372.12
277.39
237.92
95.99
Total Assets
4,022.35
3,372.48
2,842.67
2,469.11
2,550.77
2,081.57
1,692.04
1,558.92
1,461.57
1,167.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
204.60
182.26
174.65
122.21
-47.66
1.45
35.76
119.08
-16.96
3.86
PBT
382.30
279.97
184.67
-59.95
168.17
205.55
130.04
100.33
115.82
106.55
Adjustment
91.87
130.80
114.07
111.90
108.30
52.27
72.52
68.57
66.87
60.76
Changes in Working Capital
-197.93
-155.25
-62.90
96.47
-251.45
-196.65
-126.81
-9.75
-163.43
-125.79
Cash after chg. in Working capital
276.24
255.52
235.84
148.42
25.02
61.17
75.75
159.15
19.27
41.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-71.64
-73.26
-61.19
-26.21
-72.68
-59.72
-39.99
-40.07
-36.23
-37.66
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
-373.19
-91.00
-51.76
-46.80
2.70
-62.83
-41.79
-39.68
-62.92
-45.24
Net Fixed Assets
-63.06
-46.07
-35.18
-21.15
-24.50
-39.10
-20.83
-5.24
110.10
-43.74
Net Investments
-0.35
2.05
-0.12
-2.38
0.00
-2.78
-1.60
-2.63
0.00
-1.47
Others
-309.78
-46.98
-16.46
-23.27
27.20
-20.95
-19.36
-31.81
-173.02
-0.03
Cash from Financing Activity
175.95
-120.28
-63.15
-91.30
59.05
24.82
49.58
-73.26
70.76
41.94
Net Cash Inflow / Outflow
7.36
-29.02
59.74
-15.89
14.09
-36.56
43.55
6.14
-9.12
0.55
Opening Cash & Equivalents
44.48
73.49
13.75
29.64
15.55
52.11
8.56
2.42
11.54
11.01
Closing Cash & Equivalent
51.84
44.47
73.49
13.75
29.64
15.55
52.11
8.56
2.42
11.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
581.28
427.69
709.25
615.13
646.60
557.00
474.82
422.31
377.32
281.32
ROA
6.72%
6.67%
5.21%
-1.94%
5.57%
7.51%
5.60%
4.24%
5.70%
6.74%
ROE
15.96%
17.88%
14.22%
-5.24%
14.59%
18.67%
13.80%
10.90%
16.50%
22.81%
ROCE
23.93%
22.25%
17.70%
1.34%
18.05%
23.59%
18.16%
16.20%
19.92%
22.55%
Fixed Asset Turnover
8.31
8.12
6.74
5.00
6.07
6.82
5.15
5.16
4.75
4.23
Receivable days
83.87
79.06
80.80
104.15
78.48
56.31
71.15
77.33
61.91
46.03
Inventory Days
11.68
14.44
16.99
23.34
18.47
11.29
10.72
10.23
8.39
7.53
Payable days
0.00
0.00
0.00
0.00
99.72
70.73
78.65
85.62
76.20
62.20
Cash Conversion Cycle
95.54
93.50
97.79
127.50
-2.77
-3.13
3.22
1.94
-5.89
-8.63
Total Debt/Equity
0.21
0.37
0.51
0.56
0.54
0.46
0.43
0.34
0.45
0.93
Interest Cover
5.07
4.13
3.32
0.24
3.25
4.70
4.63
4.03
4.51
4.62

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Power Mech Projects reports 54% jump in Q4 consolidated net profit
    23rd May 2025, 14:13 PM

    The total consolidated income of the company increased by 42.55% at Rs 1870.01 crore for Q4FY25

    Read More
  • Power Mech Projects secures order worth Rs 971.98 crore
    13th May 2025, 11:50 AM

    The order is to be executed within 30 months from date of taking over of site

    Read More
  • Power Mech Projects secures order worth Rs 425 crore
    29th Mar 2025, 14:08 PM

    The company has secured this order from Adani Power’s wholly owned subsidiary -- Mirzapur Thermal Energy (UP)

    Read More
  • Power Mech Projects secures order worth Rs 972.13 crore
    29th Mar 2025, 10:35 AM

    The company has secured the order from NHAI

    Read More
  • Power Mech Projects secures order worth Rs 579 crore
    22nd Mar 2025, 11:09 AM

    The said order is expected to be completed in 32 months from date of LOA

    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.