Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Construction - Real Estate

Rating :
35/99

BSE: 531746 | NSE: PRAENG

14.15
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 13.50
  • 14.45
  • 13.50
  • 13.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  117713
  •  16.67
  •  25.90
  •  12.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98.82
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 282.73
  • N/A
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.87%
  • 14.10%
  • 49.82%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.30
  • 17.69
  • 22.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.14
  • -
  • 29.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.84
  • -33.96
  • -21.15

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.12
  • 0.13
  • 0.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -18.69
  • -18.30
  • 48.29

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
5.52
10.77
-48.75%
53.56
25.22
112.37%
12.25
3.92
212.50%
16.47
5.74
186.93%
Expenses
6.64
8.83
-24.80%
53.27
20.07
165.42%
11.97
4.19
185.68%
12.58
5.74
119.16%
EBITDA
-1.12
1.94
-
0.30
5.15
-94.17%
0.27
-0.27
-
3.89
0.01
38,800.00%
EBIDTM
-20.27%
18.03%
0.55%
20.43%
2.22%
-6.86%
23.63%
0.10%
Other Income
0.68
0.34
100.00%
0.77
0.34
126.47%
0.47
0.29
62.07%
0.56
0.22
154.55%
Interest
0.98
1.68
-41.67%
0.88
1.54
-42.86%
0.89
1.49
-40.27%
1.69
1.52
11.18%
Depreciation
1.01
1.01
0.00%
1.02
1.01
0.99%
1.04
1.00
4.00%
1.05
1.00
5.00%
PBT
-2.42
-0.41
-
-0.83
2.94
-
-1.18
-2.48
-
1.71
-2.30
-
Tax
0.05
0.13
-61.54%
0.08
0.39
-79.49%
-0.07
0.21
-
0.47
0.15
213.33%
PAT
-2.48
-0.53
-
-0.91
2.55
-
-1.11
-2.69
-
1.24
-2.45
-
PATM
-44.84%
-4.94%
-1.70%
10.12%
-9.06%
-68.43%
7.53%
-42.64%
EPS
-0.34
-0.05
-
-0.23
0.41
-
-0.22
-0.47
-
0.15
-0.43
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
87.80
93.05
38.37
50.05
48.88
41.21
68.59
92.56
109.15
67.04
95.85
Net Sales Growth
92.33%
142.51%
-23.34%
2.39%
18.61%
-39.92%
-25.90%
-15.20%
62.81%
-30.06%
 
Cost Of Goods Sold
68.86
73.65
27.07
34.32
33.12
26.55
55.24
77.75
92.89
61.52
68.66
Gross Profit
18.94
19.40
11.30
15.73
15.76
14.66
13.35
14.80
16.26
5.53
27.19
GP Margin
21.58%
20.85%
29.45%
31.43%
32.24%
35.57%
19.46%
15.99%
14.90%
8.25%
28.37%
Total Expenditure
84.46
86.76
32.66
48.34
48.97
43.07
73.79
106.39
124.03
85.31
95.28
Power & Fuel Cost
-
1.84
1.09
2.03
2.36
2.46
2.81
3.01
3.88
4.56
3.61
% Of Sales
-
1.98%
2.84%
4.06%
4.83%
5.97%
4.10%
3.25%
3.55%
6.80%
3.77%
Employee Cost
-
2.66
1.32
3.27
3.87
4.26
5.66
6.17
5.89
6.15
6.28
% Of Sales
-
2.86%
3.44%
6.53%
7.92%
10.34%
8.25%
6.67%
5.40%
9.17%
6.55%
Manufacturing Exp.
-
4.39
1.69
5.77
5.35
5.42
5.96
5.09
4.98
5.33
5.85
% Of Sales
-
4.72%
4.40%
11.53%
10.95%
13.15%
8.69%
5.50%
4.56%
7.95%
6.10%
General & Admin Exp.
-
3.83
1.20
2.66
4.16
4.16
3.17
3.71
3.09
3.12
2.74
% Of Sales
-
4.12%
3.13%
5.31%
8.51%
10.09%
4.62%
4.01%
2.83%
4.65%
2.86%
Selling & Distn. Exp.
-
0.39
0.26
0.28
0.08
0.23
0.96
0.15
0.63
1.88
5.92
% Of Sales
-
0.42%
0.68%
0.56%
0.16%
0.56%
1.40%
0.16%
0.58%
2.80%
6.18%
Miscellaneous Exp.
-
0.00
0.03
0.00
0.03
0.00
0.00
10.50
12.67
2.76
5.92
% Of Sales
-
0%
0.08%
0%
0.06%
0%
0%
11.34%
11.61%
4.12%
2.32%
EBITDA
3.34
6.29
5.71
1.71
-0.09
-1.86
-5.20
-13.83
-14.88
-18.27
0.57
EBITDA Margin
3.80%
6.76%
14.88%
3.42%
-0.18%
-4.51%
-7.58%
-14.94%
-13.63%
-27.25%
0.59%
Other Income
2.48
2.25
1.06
3.37
4.87
4.69
4.59
7.67
2.35
5.63
1.25
Interest
4.44
5.14
5.96
5.12
15.46
18.62
15.92
14.46
5.92
1.34
1.99
Depreciation
4.12
4.11
3.99
4.13
4.25
5.07
5.75
6.41
6.38
3.58
3.33
PBT
-2.72
-0.71
-3.18
-4.18
-14.93
-20.86
-22.28
-27.03
-24.83
-17.57
-3.50
Tax
0.53
0.60
0.91
0.90
-0.90
0.76
2.04
2.46
-0.15
-5.77
3.59
Tax Rate
-19.49%
-84.51%
-28.62%
-21.53%
6.03%
-3.99%
-9.16%
-9.10%
0.60%
32.84%
-102.57%
PAT
-3.26
-2.49
-5.07
-5.08
-14.03
-19.82
-24.32
-29.49
-24.93
-12.19
-6.28
PAT before Minority Interest
-3.01
-2.49
-5.07
-5.08
-14.03
-19.82
-24.32
-29.49
-24.67
-11.80
-7.09
Minority Interest
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.26
-0.39
0.81
PAT Margin
-3.71%
-2.68%
-13.21%
-10.15%
-28.70%
-48.10%
-35.46%
-31.86%
-22.84%
-18.18%
-6.55%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-0.47
-0.36
-0.73
-0.73
-2.01
-2.84
-3.48
-4.22
-3.57
-1.74
-0.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
567.08
569.57
574.63
579.23
597.87
620.09
643.73
625.98
654.60
666.76
Share Capital
69.94
69.94
69.94
69.94
69.94
69.94
69.94
69.94
69.94
69.94
Total Reserves
497.15
499.63
504.69
509.30
527.94
550.16
573.79
556.05
584.66
596.83
Non-Current Liabilities
165.52
161.87
158.30
155.92
158.19
159.13
183.69
229.57
256.09
258.60
Secured Loans
149.93
146.88
144.06
142.57
143.90
146.69
173.55
91.08
117.62
130.64
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
134.93
134.96
124.49
Long Term Provisions
0.94
0.94
0.94
0.95
0.99
0.84
0.53
0.55
0.34
0.47
Current Liabilities
419.44
485.85
494.15
546.92
546.56
501.29
460.62
434.80
413.23
358.59
Trade Payables
170.82
183.28
189.83
225.53
234.58
220.26
239.64
251.89
255.59
248.15
Other Current Liabilities
226.97
283.69
285.43
300.12
289.03
263.39
211.48
173.10
148.43
94.06
Short Term Borrowings
20.15
17.38
17.39
19.77
21.46
11.30
3.15
3.41
2.83
4.36
Short Term Provisions
1.50
1.50
1.50
1.50
1.50
6.34
6.34
6.39
6.39
12.01
Total Liabilities
1,152.75
1,218.02
1,227.90
1,283.01
1,303.77
1,281.74
1,289.94
1,293.14
1,326.97
1,287.39
Net Block
132.40
134.47
132.32
135.24
139.10
144.21
149.15
156.31
55.13
52.55
Gross Block
165.19
163.64
157.63
156.42
156.08
156.19
155.41
196.32
85.69
79.57
Accumulated Depreciation
32.79
29.17
25.32
21.19
16.98
11.99
6.27
40.01
30.56
27.02
Non Current Assets
510.03
509.16
498.95
501.03
482.05
472.18
459.09
461.92
453.07
439.12
Capital Work in Progress
274.67
271.20
271.39
266.11
235.94
215.40
196.98
180.47
270.60
236.34
Non Current Investment
56.77
56.77
56.76
56.77
56.96
57.25
56.99
56.96
56.69
62.96
Long Term Loans & Adv.
46.19
46.73
38.49
42.92
50.05
55.32
55.97
68.19
70.66
87.27
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
642.72
708.86
728.95
781.98
821.73
809.55
830.83
831.22
873.90
848.28
Current Investments
0.00
0.00
0.00
0.00
0.15
0.14
0.13
0.00
0.00
0.00
Inventories
451.05
507.20
519.84
544.22
566.06
546.95
554.53
547.17
578.14
536.08
Sundry Debtors
169.17
177.97
175.62
192.24
207.56
208.41
221.48
237.65
243.62
280.53
Cash & Bank
3.13
3.18
3.60
5.11
5.34
4.88
2.47
2.07
6.71
11.49
Other Current Assets
19.38
0.05
0.06
0.28
42.61
49.18
52.22
44.33
45.43
20.18
Short Term Loans & Adv.
19.34
20.46
29.83
40.12
42.35
48.89
52.04
44.33
45.43
20.18
Net Current Assets
223.28
223.01
234.81
235.06
275.16
308.26
370.22
396.42
460.67
489.69
Total Assets
1,152.75
1,218.02
1,227.90
1,283.01
1,303.78
1,281.73
1,289.92
1,293.14
1,326.97
1,287.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
4.76
6.55
15.03
48.99
33.00
56.18
52.50
1.79
18.05
1.83
PBT
-1.88
-3.18
-4.18
-14.93
-20.86
-22.28
-27.03
-24.83
-17.57
-3.50
Adjustment
9.23
9.92
8.10
19.65
23.58
21.61
31.32
21.07
5.44
3.55
Changes in Working Capital
-2.98
-0.40
6.17
44.78
29.63
57.87
50.25
6.56
33.40
4.81
Cash after chg. in Working capital
4.36
6.34
10.09
49.51
32.35
57.20
54.54
2.81
21.27
4.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.39
0.22
4.93
-0.52
0.65
-1.02
-2.04
-1.01
-3.23
-3.03
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
-5.48
-5.94
-6.47
-30.24
-20.29
-19.53
-16.84
-21.43
-17.41
-4.57
Net Fixed Assets
-4.56
-5.38
-6.07
-18.12
-20.45
-19.20
23.02
-20.50
-40.32
-210.74
Net Investments
0.00
-0.01
0.00
0.23
-0.01
-0.01
-0.20
0.00
6.30
-0.04
Others
-0.92
-0.55
-0.40
-12.35
0.17
-0.32
-39.66
-0.93
16.61
206.21
Cash from Financing Activity
0.67
-1.03
-10.08
-18.98
-12.24
-34.24
-34.85
15.00
-5.42
-26.97
Net Cash Inflow / Outflow
-0.05
-0.41
-1.52
-0.23
0.46
2.41
0.81
-4.64
-4.78
-29.71
Opening Cash & Equivalents
3.18
3.60
5.11
5.34
4.88
2.47
1.66
6.71
11.49
41.20
Closing Cash & Equivalent
3.13
3.18
3.60
5.11
5.34
4.88
2.47
2.07
6.71
11.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
81.09
81.44
82.16
82.82
85.49
88.67
92.05
89.51
93.60
95.34
ROA
-0.21%
-0.41%
-0.40%
-1.08%
-1.53%
-1.89%
-2.28%
-1.88%
-0.90%
-0.56%
ROE
-0.44%
-0.89%
-0.88%
-2.38%
-3.26%
-3.85%
-4.65%
-3.85%
-1.79%
-1.05%
ROCE
0.43%
0.24%
0.12%
0.06%
-0.05%
-0.70%
-1.37%
-2.02%
-1.70%
-0.15%
Fixed Asset Turnover
0.57
0.24
0.32
0.31
0.26
0.44
0.53
0.77
0.81
1.24
Receivable days
680.84
1681.92
1341.47
1492.74
1841.98
1143.84
905.30
804.69
1426.88
1093.28
Inventory Days
1879.42
4885.35
3880.27
4145.44
4928.58
2930.81
2172.32
1881.55
3033.24
2274.17
Payable days
877.49
2515.51
2208.77
1699.44
1856.73
1094.90
899.84
743.51
1075.45
284.30
Cash Conversion Cycle
1682.77
4051.76
3012.98
3938.75
4913.83
2979.75
2177.78
1942.73
3384.67
3083.15
Total Debt/Equity
0.33
0.34
0.34
0.36
0.44
0.44
0.42
0.47
0.46
0.43
Interest Cover
0.63
0.30
0.18
0.03
-0.02
-0.40
-0.87
-3.20
-12.09
-0.76

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.