Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Engineering - Industrial Equipments

Rating :
48/99

BSE: 522205 | NSE: PRAJIND

116.90
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  119.45
  •  120.80
  •  115.15
  •  118.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1017579
  •  1200.33
  •  134.95
  •  43.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,140.37
  • 46.13
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,091.06
  • 2.31%
  • 2.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.92%
  • 0.00%
  • 27.55%
  • FII
  • DII
  • Others
  • 12.25%
  • 14.56%
  • 12.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.82
  • 0.50
  • 4.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.12
  • -7.31
  • 10.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.00
  • -3.10
  • 21.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.21
  • 27.89
  • 35.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 2.40
  • 2.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.51
  • 16.41
  • 17.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
260.24
294.14
-11.53%
129.55
211.60
-38.78%
296.29
368.17
-19.52%
300.34
330.31
-9.07%
Expenses
244.19
278.09
-12.19%
144.43
205.23
-29.63%
264.26
333.92
-20.86%
276.73
306.42
-9.69%
EBITDA
16.05
16.05
0.00%
-14.88
6.37
-
32.03
34.25
-6.48%
23.61
23.89
-1.17%
EBIDTM
6.17%
5.46%
-11.49%
3.01%
14.01%
14.01%
7.86%
7.23%
Other Income
5.92
7.62
-22.31%
6.67
10.05
-33.63%
5.17
12.55
-58.80%
7.18
11.39
-36.96%
Interest
0.73
0.76
-3.95%
0.77
0.79
-2.53%
0.79
0.18
338.89%
0.76
0.24
216.67%
Depreciation
5.57
5.72
-2.62%
5.54
5.69
-2.64%
4.74
5.42
-12.55%
5.70
5.64
1.06%
PBT
15.67
17.19
-8.84%
-14.52
9.94
-
31.67
41.20
-23.13%
24.33
29.40
-17.24%
Tax
4.28
1.06
303.77%
-4.02
1.17
-
6.81
7.84
-13.14%
3.66
6.97
-47.49%
PAT
11.39
16.13
-29.39%
-10.50
8.77
-
24.86
33.36
-25.48%
20.67
22.43
-7.85%
PATM
4.38%
5.48%
-8.11%
4.14%
7.11%
7.11%
6.88%
6.79%
EPS
0.62
0.88
-29.55%
-0.57
0.48
-
28.29
28.29
0.00%
1.13
1.23
-8.13%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
986.42
1,106.20
1,076.15
963.62
812.09
1,078.87
995.10
932.47
949.26
957.07
691.04
Net Sales Growth
-18.09%
2.79%
11.68%
18.66%
-24.73%
8.42%
6.72%
-1.77%
-0.82%
38.50%
 
Cost Of Goods Sold
5,020.85
556.21
544.58
516.32
364.24
522.24
488.86
424.47
480.32
521.97
414.35
Gross Profit
-4,034.43
550.00
531.57
447.31
447.85
556.63
506.25
508.00
468.94
435.10
276.69
GP Margin
-409.00%
49.72%
49.40%
46.42%
55.15%
51.59%
50.87%
54.48%
49.40%
45.46%
40.04%
Total Expenditure
929.61
1,028.15
996.87
915.61
743.41
964.77
910.34
853.33
864.32
865.01
643.65
Power & Fuel Cost
-
6.15
5.73
6.41
5.54
6.64
7.45
9.29
6.33
4.92
3.32
% Of Sales
-
0.56%
0.53%
0.67%
0.68%
0.62%
0.75%
1.00%
0.67%
0.51%
0.48%
Employee Cost
-
163.98
160.57
149.01
148.04
154.37
133.12
123.96
113.09
95.57
75.58
% Of Sales
-
14.82%
14.92%
15.46%
18.23%
14.31%
13.38%
13.29%
11.91%
9.99%
10.94%
Manufacturing Exp.
-
180.52
161.71
132.55
121.64
142.63
136.28
152.82
157.65
98.31
71.41
% Of Sales
-
16.32%
15.03%
13.76%
14.98%
13.22%
13.70%
16.39%
16.61%
10.27%
10.33%
General & Admin Exp.
-
51.10
56.39
55.65
57.71
64.31
72.19
70.31
60.90
94.81
53.09
% Of Sales
-
4.62%
5.24%
5.78%
7.11%
5.96%
7.25%
7.54%
6.42%
9.91%
7.68%
Selling & Distn. Exp.
-
16.53
17.09
9.89
7.07
26.05
19.45
27.61
14.12
22.70
7.46
% Of Sales
-
1.49%
1.59%
1.03%
0.87%
2.41%
1.95%
2.96%
1.49%
2.37%
1.08%
Miscellaneous Exp.
-
53.66
50.80
45.78
39.19
48.53
53.00
44.87
31.91
26.73
7.46
% Of Sales
-
4.85%
4.72%
4.75%
4.83%
4.50%
5.33%
4.81%
3.36%
2.79%
2.67%
EBITDA
56.81
78.05
79.28
48.01
68.68
114.10
84.76
79.14
84.94
92.06
47.39
EBITDA Margin
5.76%
7.06%
7.37%
4.98%
8.46%
10.58%
8.52%
8.49%
8.95%
9.62%
6.86%
Other Income
24.94
30.02
32.36
30.23
22.28
18.36
41.91
23.01
31.23
44.72
29.52
Interest
3.05
3.10
0.76
1.14
1.31
2.02
2.47
1.44
2.31
1.15
0.02
Depreciation
21.55
21.85
22.95
24.09
22.12
25.02
37.83
23.76
21.53
16.35
11.20
PBT
57.15
83.14
87.92
53.01
67.53
105.41
86.38
76.94
92.33
119.28
65.70
Tax
10.73
12.70
19.72
13.53
22.93
22.94
8.15
20.44
20.79
48.95
8.70
Tax Rate
18.78%
15.28%
22.43%
25.52%
33.96%
21.76%
9.44%
26.57%
22.52%
41.04%
13.24%
PAT
46.42
70.43
68.21
39.49
44.60
82.46
76.27
54.62
68.03
67.89
57.75
PAT before Minority Interest
46.42
70.44
68.21
39.49
44.60
82.47
78.23
56.50
71.55
70.33
57.00
Minority Interest
0.00
-0.01
0.00
0.00
0.00
-0.01
-1.96
-1.88
-3.52
-2.44
0.75
PAT Margin
4.71%
6.37%
6.34%
4.10%
5.49%
7.64%
7.66%
5.86%
7.17%
7.09%
8.36%
PAT Growth
-42.47%
3.25%
72.73%
-11.46%
-45.91%
8.12%
39.64%
-19.71%
0.21%
17.56%
 
EPS
2.53
3.84
3.72
2.16
2.43
4.50
4.16
2.98
3.71
3.71
3.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
719.25
745.01
726.13
709.63
655.29
622.16
582.52
570.52
553.37
558.91
Share Capital
36.63
36.53
36.19
35.89
35.59
35.49
35.49
35.49
35.91
36.96
Total Reserves
680.67
705.93
685.85
669.93
613.82
586.66
547.03
535.03
517.46
521.96
Non-Current Liabilities
14.28
6.54
11.78
13.28
5.76
11.03
17.69
19.23
20.30
17.99
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.40
0.00
Unsecured Loans
0.00
0.00
0.04
0.08
0.12
0.21
0.15
0.15
0.00
0.00
Long Term Provisions
17.18
15.88
15.92
15.78
13.02
12.05
9.87
9.22
5.81
5.29
Current Liabilities
409.38
485.40
390.60
461.64
488.05
494.43
664.14
639.08
654.31
447.06
Trade Payables
187.49
234.53
176.45
213.44
207.15
177.24
199.82
237.95
206.25
174.61
Other Current Liabilities
214.64
238.35
199.70
226.08
248.75
250.73
228.88
199.70
252.11
175.25
Short Term Borrowings
0.00
0.00
5.94
4.26
15.91
17.07
21.18
13.74
18.95
0.00
Short Term Provisions
7.25
12.52
8.51
17.86
16.24
49.40
214.25
187.70
177.00
97.20
Total Liabilities
1,143.58
1,237.61
1,129.17
1,184.83
1,149.38
1,142.46
1,285.75
1,253.47
1,253.53
1,027.11
Net Block
280.14
276.33
283.43
256.16
272.33
301.89
322.55
246.90
240.71
142.27
Gross Block
552.71
514.34
499.62
449.09
443.41
454.25
435.75
337.07
310.44
198.00
Accumulated Depreciation
272.57
238.02
216.20
192.92
171.07
152.36
113.20
90.17
69.73
55.72
Non Current Assets
363.66
376.92
339.08
349.52
330.24
327.66
351.59
329.66
291.56
192.97
Capital Work in Progress
2.08
2.23
4.17
31.46
0.83
1.39
1.56
47.81
9.81
13.90
Non Current Investment
53.50
58.51
23.70
13.70
23.71
10.02
5.01
15.01
20.01
20.01
Long Term Loans & Adv.
14.78
14.87
18.52
24.62
21.05
14.36
12.46
9.94
11.04
6.78
Other Non Current Assets
13.17
24.99
9.26
23.58
12.31
0.00
10.00
10.00
10.00
10.00
Current Assets
779.92
860.70
790.09
835.31
819.14
814.80
934.16
923.82
961.96
834.15
Current Investments
123.71
165.69
190.86
134.33
121.65
147.93
86.02
147.93
135.00
238.81
Inventories
111.14
126.38
80.78
104.53
100.81
227.15
222.05
143.24
162.83
90.08
Sundry Debtors
330.14
305.29
262.50
294.88
367.10
280.48
320.27
315.75
329.84
224.34
Cash & Bank
49.31
87.96
80.25
73.57
81.85
99.95
57.24
75.30
153.41
157.95
Other Current Assets
165.63
131.49
126.20
173.58
147.73
59.29
248.58
241.59
180.89
122.98
Short Term Loans & Adv.
55.77
43.88
49.50
54.42
59.81
41.79
232.13
230.16
164.16
104.01
Net Current Assets
370.54
375.30
399.49
373.67
331.09
320.37
270.03
284.73
307.65
387.09
Total Assets
1,143.58
1,237.62
1,129.17
1,184.83
1,149.38
1,142.46
1,285.75
1,253.48
1,253.52
1,027.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
14.67
32.99
101.40
20.19
51.61
149.65
-3.46
28.30
24.05
113.30
PBT
83.14
87.92
53.01
67.53
89.69
86.38
76.94
92.33
119.28
65.70
Adjustment
25.63
20.52
27.96
17.72
36.84
26.93
17.84
2.08
-15.65
-8.80
Changes in Working Capital
-76.30
-54.81
33.10
-44.55
-39.21
27.03
-70.10
-18.51
-62.63
62.46
Cash after chg. in Working capital
32.46
53.64
114.07
40.70
87.32
140.34
24.68
75.91
41.01
119.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.79
-20.64
-12.67
-20.51
-35.71
9.31
-28.14
-47.61
-16.96
-6.06
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
62.07
-5.91
-70.65
-8.03
-1.41
-80.05
18.35
25.51
36.38
-73.94
Net Fixed Assets
-31.07
-10.69
-22.26
-35.29
12.00
-2.97
-33.40
-58.12
-32.52
-22.06
Net Investments
62.14
-8.34
-64.90
-2.68
-23.15
-83.82
43.74
-24.14
39.11
13.07
Others
31.00
13.12
16.51
29.94
9.74
6.74
8.01
107.77
29.79
-64.95
Cash from Financing Activity
-98.03
-43.44
-24.74
-3.86
-67.75
-40.16
-40.09
-58.47
-69.33
0.18
Net Cash Inflow / Outflow
-21.29
-16.36
6.01
8.30
-17.56
29.44
-25.20
-4.66
-8.90
39.54
Opening Cash & Equivalents
63.56
77.22
69.18
60.48
76.40
43.59
67.98
71.77
78.69
39.44
Closing Cash & Equivalent
45.84
63.56
77.23
69.18
61.88
76.40
43.59
67.98
71.77
78.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
39.16
40.65
39.91
39.33
36.49
35.06
32.82
32.15
30.82
30.25
ROA
5.92%
5.76%
3.41%
3.82%
7.20%
6.44%
4.45%
5.71%
6.17%
5.96%
ROE
9.65%
9.31%
5.53%
6.58%
12.97%
12.99%
9.80%
12.73%
12.65%
10.49%
ROCE
11.78%
12.01%
7.49%
9.94%
16.39%
14.29%
13.17%
16.26%
21.20%
12.09%
Fixed Asset Turnover
2.07
2.12
2.05
1.91
2.49
2.32
2.49
3.04
3.89
3.84
Receivable days
104.83
96.29
104.81
141.76
105.61
106.35
120.69
119.62
102.20
87.51
Inventory Days
39.19
35.13
34.85
43.97
53.48
79.52
69.31
56.71
46.64
42.17
Payable days
80.98
81.93
84.92
113.35
79.68
83.44
104.40
101.75
91.25
83.34
Cash Conversion Cycle
63.04
49.49
54.74
72.38
79.41
102.43
85.60
74.58
57.60
46.33
Total Debt/Equity
0.00
0.00
0.01
0.01
0.02
0.03
0.04
0.03
0.04
0.00
Interest Cover
27.85
116.24
47.42
52.62
53.05
36.01
54.43
41.04
104.36
3865.59

News Update:


  • Praj Industries ranked as 2nd hottest company in global Bioeconomy for 2021
    4th Jan 2021, 15:04 PM

    Additionally, Praj has also secured 3rd ranking in the newly introduced Biodesign & Engineering category

    Read More
  • Praj Industries bags order worth Rs 226.90 crore
    1st Jan 2021, 13:13 PM

    The company has received an order from Indian Oil Corporation

    Read More
  • Praj Industries signs MoU with ICT
    18th Dec 2020, 08:57 AM

    The MoU comes into effect immediately and will be valid for the next 10 years, that is up to December 31, 2030

    Read More
  • Praj Industries signs MoU with Ministry of Petroleum & Natural Gas
    23rd Nov 2020, 11:27 AM

    The company has signed a non-binding Memorandum of Understanding with the objective to facilitate technological support

    Read More
  • Praj Industries - Quarterly Results
    4th Nov 2020, 14:32 PM

    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.