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

Construction - Real Estate

Rating :
49/99

BSE: 531746 | NSE: PRAENG

17.15
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  17.55
  •  17.55
  •  16.85
  •  17.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32250
  •  5.54
  •  31.05
  •  7.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 119.94
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 309.45
  • N/A
  • 0.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.87%
  • 14.01%
  • 46.86%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.49
  • -10.97
  • -7.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.83
  • -
  • 49.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.74
  • -30.03
  • -33.75

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.10
  • 0.12
  • 0.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -16.21
  • -36.11
  • 64.07

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
16.47
5.74
186.93%
0.00
3.48
-100.00%
25.22
23.20
8.71%
3.92
10.47
-62.56%
Expenses
12.58
5.74
119.16%
0.00
2.66
-100.00%
20.07
26.74
-24.94%
4.19
7.74
-45.87%
EBITDA
3.89
0.01
38,800.00%
0.00
0.82
-100.00%
5.15
-3.54
-
-0.27
2.73
-
EBIDTM
23.63%
0.10%
0.00%
23.59%
20.43%
-15.26%
-6.86%
26.09%
Other Income
0.56
0.22
154.55%
0.00
0.22
-100.00%
0.34
0.40
-15.00%
0.29
0.33
-12.12%
Interest
1.69
1.52
11.18%
0.00
1.41
-100.00%
1.54
1.31
17.56%
1.49
1.33
12.03%
Depreciation
1.05
1.00
5.00%
0.00
0.98
-100.00%
1.01
1.03
-1.94%
1.00
1.05
-4.76%
PBT
1.71
-2.30
-
0.00
-1.34
-
2.94
-5.48
-
-2.48
0.69
-
Tax
0.47
0.15
213.33%
0.00
0.16
-100.00%
0.39
-0.10
-
0.21
0.58
-63.79%
PAT
1.24
-2.45
-
0.00
-1.50
-
2.55
-5.38
-
-2.69
0.11
-
PATM
7.53%
-42.64%
0.00%
-43.17%
10.12%
-23.20%
-68.43%
1.06%
EPS
0.15
-0.43
-
0.00
-0.21
-
0.41
-0.72
-
-0.47
-0.04
-

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
-
38.37
50.05
48.88
41.21
68.59
92.56
109.15
67.04
95.85
67.52
Net Sales Growth
-
-23.34%
2.39%
18.61%
-39.92%
-25.90%
-15.20%
62.81%
-30.06%
41.96%
 
Cost Of Goods Sold
-
27.10
34.32
33.12
26.55
55.24
77.75
92.89
61.52
68.66
41.56
Gross Profit
-
11.27
15.73
15.76
14.66
13.35
14.80
16.26
5.53
27.19
25.96
GP Margin
-
29.37%
31.43%
32.24%
35.57%
19.46%
15.99%
14.90%
8.25%
28.37%
38.45%
Total Expenditure
-
32.66
48.34
48.97
43.07
73.79
106.39
124.03
85.31
95.28
65.07
Power & Fuel Cost
-
1.09
2.03
2.36
2.46
2.81
3.01
3.88
4.56
3.61
3.35
% Of Sales
-
2.84%
4.06%
4.83%
5.97%
4.10%
3.25%
3.55%
6.80%
3.77%
4.96%
Employee Cost
-
1.32
3.27
3.87
4.26
5.66
6.17
5.89
6.15
6.28
5.62
% Of Sales
-
3.44%
6.53%
7.92%
10.34%
8.25%
6.67%
5.40%
9.17%
6.55%
8.32%
Manufacturing Exp.
-
1.69
5.77
5.35
5.42
5.96
5.09
4.98
5.33
5.85
6.15
% Of Sales
-
4.40%
11.53%
10.95%
13.15%
8.69%
5.50%
4.56%
7.95%
6.10%
9.11%
General & Admin Exp.
-
1.20
2.66
4.16
4.16
3.17
3.71
3.09
3.12
2.74
5.38
% Of Sales
-
3.13%
5.31%
8.51%
10.09%
4.62%
4.01%
2.83%
4.65%
2.86%
7.97%
Selling & Distn. Exp.
-
0.26
0.28
0.08
0.23
0.96
0.15
0.63
1.88
5.92
1.51
% Of Sales
-
0.68%
0.56%
0.16%
0.56%
1.40%
0.16%
0.58%
2.80%
6.18%
2.24%
Miscellaneous Exp.
-
0.00
0.00
0.03
0.00
0.00
10.50
12.67
2.76
2.22
1.51
% Of Sales
-
0%
0%
0.06%
0%
0%
11.34%
11.61%
4.12%
2.32%
2.22%
EBITDA
-
5.71
1.71
-0.09
-1.86
-5.20
-13.83
-14.88
-18.27
0.57
2.45
EBITDA Margin
-
14.88%
3.42%
-0.18%
-4.51%
-7.58%
-14.94%
-13.63%
-27.25%
0.59%
3.63%
Other Income
-
1.06
3.37
4.87
4.69
4.59
7.67
2.35
5.63
1.25
1.68
Interest
-
5.96
5.12
15.46
18.62
15.92
14.46
5.92
1.34
1.99
2.76
Depreciation
-
3.99
4.13
4.25
5.07
5.75
6.41
6.38
3.58
3.33
3.91
PBT
-
-3.18
-4.18
-14.93
-20.86
-22.28
-27.03
-24.83
-17.57
-3.50
-2.54
Tax
-
0.91
0.90
-0.90
0.76
2.04
2.46
-0.15
-5.77
3.59
6.58
Tax Rate
-
-28.62%
-21.53%
6.03%
-3.99%
-9.16%
-9.10%
0.60%
32.84%
-102.57%
-259.06%
PAT
-
-4.08
-5.08
-14.03
-19.82
-24.32
-29.49
-24.93
-12.19
-6.28
-9.13
PAT before Minority Interest
-
-4.08
-5.08
-14.03
-19.82
-24.32
-29.49
-24.67
-11.80
-7.09
-9.12
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
-0.26
-0.39
0.81
-0.01
PAT Margin
-
-10.63%
-10.15%
-28.70%
-48.10%
-35.46%
-31.86%
-22.84%
-18.18%
-6.55%
-13.52%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
EPS
-
-0.58
-0.73
-2.01
-2.84
-3.48
-4.22
-3.57
-1.74
-0.90
-1.31

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
569.57
574.63
579.23
597.87
620.09
643.73
625.98
654.60
666.76
678.97
Share Capital
69.94
69.94
69.94
69.94
69.94
69.94
69.94
69.94
69.94
69.94
Total Reserves
499.63
504.69
509.30
527.94
550.16
573.79
556.05
584.66
596.83
609.03
Non-Current Liabilities
161.87
158.30
155.92
158.19
159.13
183.69
229.57
256.09
258.60
275.44
Secured Loans
146.88
144.06
142.57
143.90
146.69
173.55
91.08
117.62
130.64
147.58
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
134.93
134.96
124.49
124.84
Long Term Provisions
0.94
0.94
0.95
0.99
0.84
0.53
0.55
0.34
0.47
0.28
Current Liabilities
485.85
494.15
546.92
546.56
501.29
460.62
434.80
413.23
358.59
306.53
Trade Payables
183.28
189.83
225.53
234.58
220.26
239.64
251.89
255.59
248.15
226.10
Other Current Liabilities
283.69
285.43
300.12
289.03
263.39
211.48
173.10
148.43
94.06
57.69
Short Term Borrowings
17.38
17.39
19.77
21.46
11.30
3.15
3.41
2.83
4.36
12.04
Short Term Provisions
1.50
1.50
1.50
1.50
6.34
6.34
6.39
6.39
12.01
10.70
Total Liabilities
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
1,265.19
Net Block
134.47
132.32
135.24
139.10
144.21
149.15
156.31
55.13
52.55
50.84
Gross Block
163.64
157.63
156.42
156.08
156.19
155.41
196.32
85.69
79.57
74.67
Accumulated Depreciation
29.17
25.32
21.19
16.98
11.99
6.27
40.01
30.56
27.02
23.83
Non Current Assets
503.56
498.95
501.03
482.05
472.18
459.09
461.92
453.07
439.12
234.98
Capital Work in Progress
271.20
271.39
266.11
235.94
215.40
196.98
180.47
270.60
236.34
29.79
Non Current Investment
56.77
56.76
56.77
56.96
57.25
56.99
56.96
56.69
62.96
68.83
Long Term Loans & Adv.
41.12
38.49
42.92
50.05
55.32
55.97
68.19
70.66
87.27
85.52
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
714.46
728.95
781.98
821.73
809.55
830.83
831.22
873.90
848.28
1,030.21
Current Investments
0.00
0.00
0.00
0.15
0.14
0.13
0.00
0.00
0.00
0.00
Inventories
507.20
519.84
544.22
566.06
546.95
554.53
547.17
578.14
536.08
658.27
Sundry Debtors
177.97
175.62
192.24
207.56
208.41
221.48
237.65
243.62
280.53
293.64
Cash & Bank
3.18
3.60
5.11
5.34
4.88
2.47
2.07
6.71
11.49
41.20
Other Current Assets
26.11
0.06
0.28
0.26
49.18
52.22
44.33
45.43
20.18
37.10
Short Term Loans & Adv.
26.06
29.83
40.12
42.35
48.89
52.04
44.33
45.43
20.18
37.10
Net Current Assets
228.61
234.81
235.06
275.16
308.26
370.22
396.42
460.67
489.69
723.68
Total Assets
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
1,265.19

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
6.55
15.03
48.99
33.00
56.18
52.50
1.79
18.05
1.83
-13.50
PBT
-3.18
-4.18
-14.93
-20.86
-22.28
-27.03
-24.83
-17.57
-3.50
-2.54
Adjustment
9.92
8.10
19.65
23.58
21.61
31.32
21.07
5.44
3.55
3.94
Changes in Working Capital
-0.40
6.17
44.78
29.63
57.87
50.25
6.56
33.40
4.81
-13.08
Cash after chg. in Working capital
6.34
10.09
49.51
32.35
57.20
54.54
2.81
21.27
4.86
-11.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.22
4.93
-0.52
0.65
-1.02
-2.04
-1.01
-3.23
-3.03
-1.82
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
-5.94
-6.47
-30.24
-20.29
-19.53
-16.84
-21.43
-17.41
-4.57
18.05
Net Fixed Assets
-5.38
-6.07
-18.12
-20.45
-19.20
23.02
-20.50
-40.32
-210.74
6.87
Net Investments
-0.01
0.00
0.23
-0.01
-0.01
-0.20
0.00
6.30
-0.04
2.00
Others
-0.55
-0.40
-12.35
0.17
-0.32
-39.66
-0.93
16.61
206.21
9.18
Cash from Financing Activity
-1.03
-10.08
-18.98
-12.24
-34.24
-34.85
15.00
-5.42
-26.97
33.32
Net Cash Inflow / Outflow
-0.41
-1.52
-0.23
0.46
2.41
0.81
-4.64
-4.78
-29.71
37.87
Opening Cash & Equivalents
3.60
5.11
5.34
4.88
2.47
1.66
6.71
11.49
41.20
3.33
Closing Cash & Equivalent
3.18
3.60
5.11
5.34
4.88
2.47
2.07
6.71
11.49
41.20

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.)
81.44
82.16
82.82
85.49
88.67
92.05
89.51
93.60
95.34
97.08
ROA
-0.33%
-0.40%
-1.08%
-1.53%
-1.89%
-2.28%
-1.88%
-0.90%
-0.56%
-0.75%
ROE
-0.71%
-0.88%
-2.38%
-3.26%
-3.85%
-4.65%
-3.85%
-1.79%
-1.05%
-1.35%
ROCE
0.36%
0.12%
0.06%
-0.05%
-0.70%
-1.37%
-2.02%
-1.70%
-0.15%
0.02%
Fixed Asset Turnover
0.24
0.32
0.31
0.26
0.44
0.53
0.77
0.81
1.24
0.88
Receivable days
1681.92
1341.47
1492.74
1841.98
1143.84
905.30
804.69
1426.88
1093.28
1614.43
Inventory Days
4885.35
3880.27
4145.44
4928.58
2930.81
2172.32
1881.55
3033.24
2274.17
3340.70
Payable days
2512.72
2208.77
1699.44
1856.73
1094.90
899.84
743.51
1075.45
284.30
1041.71
Cash Conversion Cycle
4054.55
3012.98
3938.75
4913.83
2979.75
2177.78
1942.73
3384.67
3083.15
3913.42
Total Debt/Equity
0.34
0.34
0.36
0.44
0.44
0.42
0.47
0.46
0.43
0.47
Interest Cover
0.47
0.18
0.03
-0.02
-0.40
-0.87
-3.20
-12.09
-0.76
0.08

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.