Nifty
Sensex
:
:
19523.55
65508.32
-192.90 (-0.98%)
-610.37 (-0.92%)

Engineering - Industrial Equipments

Rating :
75/99

BSE: 522205 | NSE: PRAJIND

582.70
28-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  585.90
  •  596.80
  •  580.00
  •  584.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  958775
  •  5648.00
  •  609.80
  •  298.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,736.19
  • 41.74
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,591.37
  • 0.77%
  • 9.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.82%
  • 4.59%
  • 32.51%
  • FII
  • DII
  • Others
  • 18.3%
  • 7.61%
  • 4.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.41
  • 27.19
  • 39.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.55
  • 31.17
  • 22.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.94
  • 28.59
  • 43.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.13
  • 40.20
  • 44.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.06
  • 5.10
  • 6.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.70
  • 23.99
  • 28.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
736.72
731.97
0.65%
1,003.99
830.96
20.82%
909.97
585.64
55.38%
876.58
532.41
64.64%
Expenses
665.38
679.37
-2.06%
895.65
752.94
18.95%
823.96
538.45
53.02%
811.90
489.85
65.74%
EBITDA
71.34
52.60
35.63%
108.33
78.03
38.83%
86.01
47.19
82.26%
64.68
42.56
51.97%
EBIDTM
9.68%
7.19%
10.79%
9.39%
9.45%
8.06%
7.38%
7.99%
Other Income
16.27
8.77
85.52%
16.20
7.48
116.58%
7.91
8.83
-10.42%
9.11
10.16
-10.33%
Interest
1.10
0.74
48.65%
2.24
0.80
180.00%
0.83
0.54
53.70%
0.82
0.57
43.86%
Depreciation
8.81
6.39
37.87%
9.48
6.65
42.56%
7.19
5.23
37.48%
7.19
5.38
33.64%
PBT
77.70
54.23
43.28%
112.81
78.06
44.52%
85.90
50.25
70.95%
65.78
46.77
40.65%
Tax
19.03
12.97
46.72%
24.70
20.41
21.02%
23.59
13.20
78.71%
17.65
13.43
31.42%
PAT
58.67
41.26
42.20%
88.11
57.65
52.84%
62.31
37.05
68.18%
48.13
33.34
44.36%
PATM
7.96%
5.64%
8.78%
6.94%
6.85%
6.33%
5.49%
6.26%
EPS
3.19
2.25
41.78%
4.80
3.14
52.87%
3.39
2.02
67.82%
2.62
1.81
44.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,527.26
3,581.76
2,222.82
1,312.58
1,106.20
1,076.15
963.62
812.09
1,078.87
995.10
932.47
Net Sales Growth
31.57%
61.14%
69.35%
18.66%
2.79%
11.68%
18.66%
-24.73%
8.42%
6.72%
 
Cost Of Goods Sold
2,161.42
2,255.15
1,343.25
744.03
556.21
544.58
516.32
364.24
522.24
488.86
424.47
Gross Profit
1,365.84
1,326.60
879.57
568.55
550.00
531.57
447.31
447.85
556.63
506.25
508.00
GP Margin
38.72%
37.04%
39.57%
43.32%
49.72%
49.40%
46.42%
55.15%
51.59%
50.87%
54.48%
Total Expenditure
3,196.89
3,273.96
2,029.03
1,200.23
1,028.15
996.87
915.61
743.41
964.77
910.34
853.33
Power & Fuel Cost
-
11.62
7.29
5.86
6.15
5.73
6.41
5.54
6.64
7.45
9.29
% Of Sales
-
0.32%
0.33%
0.45%
0.56%
0.53%
0.67%
0.68%
0.62%
0.75%
1.00%
Employee Cost
-
257.59
217.62
172.20
163.98
160.57
149.01
148.04
154.37
133.12
123.96
% Of Sales
-
7.19%
9.79%
13.12%
14.82%
14.92%
15.46%
18.23%
14.31%
13.38%
13.29%
Manufacturing Exp.
-
552.02
325.18
194.42
180.52
161.71
132.55
121.64
142.63
136.28
152.82
% Of Sales
-
15.41%
14.63%
14.81%
16.32%
15.03%
13.76%
14.98%
13.22%
13.70%
16.39%
General & Admin Exp.
-
91.39
65.87
35.77
51.10
56.39
55.65
57.71
64.31
72.19
70.31
% Of Sales
-
2.55%
2.96%
2.73%
4.62%
5.24%
5.78%
7.11%
5.96%
7.25%
7.54%
Selling & Distn. Exp.
-
28.35
17.42
7.77
16.53
17.09
9.89
7.07
26.05
19.45
27.61
% Of Sales
-
0.79%
0.78%
0.59%
1.49%
1.59%
1.03%
0.87%
2.41%
1.95%
2.96%
Miscellaneous Exp.
-
77.83
52.41
40.19
53.66
50.80
45.78
39.19
48.53
53.00
27.61
% Of Sales
-
2.17%
2.36%
3.06%
4.85%
4.72%
4.75%
4.83%
4.50%
5.33%
4.81%
EBITDA
330.36
307.80
193.79
112.35
78.05
79.28
48.01
68.68
114.10
84.76
79.14
EBITDA Margin
9.37%
8.59%
8.72%
8.56%
7.06%
7.37%
4.98%
8.46%
10.58%
8.52%
8.49%
Other Income
49.49
45.80
36.19
25.74
30.02
32.36
30.23
22.28
18.36
41.91
23.01
Interest
4.99
4.63
2.51
2.86
3.10
0.76
1.14
1.31
2.02
2.47
1.44
Depreciation
32.67
30.25
22.59
22.12
21.85
22.95
24.09
22.12
25.02
37.83
23.76
PBT
342.19
318.73
204.88
113.11
83.14
87.92
53.01
67.53
105.41
86.38
76.94
Tax
84.97
78.91
54.63
32.05
12.70
19.72
13.53
22.93
22.94
8.15
20.44
Tax Rate
24.83%
24.76%
26.66%
28.34%
15.28%
22.43%
25.52%
33.96%
21.76%
9.44%
26.57%
PAT
257.22
239.80
150.24
81.05
70.43
68.21
39.49
44.60
82.46
76.27
54.62
PAT before Minority Interest
257.18
239.82
150.24
81.06
70.44
68.21
39.49
44.60
82.47
78.23
56.50
Minority Interest
-0.04
-0.02
0.00
-0.01
-0.01
0.00
0.00
0.00
-0.01
-1.96
-1.88
PAT Margin
7.29%
6.70%
6.76%
6.17%
6.37%
6.34%
4.10%
5.49%
7.64%
7.66%
5.86%
PAT Growth
51.93%
59.61%
85.37%
15.08%
3.25%
72.73%
-11.46%
-45.91%
8.12%
39.64%
 
EPS
14.00
13.05
8.18
4.41
3.83
3.71
2.15
2.43
4.49
4.15
2.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,078.00
915.72
801.82
719.25
745.01
726.13
709.63
655.29
622.16
582.52
Share Capital
36.74
36.73
36.65
36.63
36.53
36.19
35.89
35.59
35.49
35.49
Total Reserves
1,038.60
876.05
763.32
680.67
705.93
685.85
669.93
613.82
586.66
547.03
Non-Current Liabilities
28.92
30.52
16.60
14.28
6.54
11.78
13.28
5.76
11.03
17.69
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.04
0.08
0.12
0.21
0.15
Long Term Provisions
13.16
17.05
15.70
17.18
15.88
15.92
15.78
13.02
12.05
9.87
Current Liabilities
1,500.53
1,269.55
764.30
409.38
485.40
390.60
461.64
488.05
494.43
664.14
Trade Payables
505.02
424.79
341.62
187.49
234.53
176.45
213.44
207.15
177.24
199.82
Other Current Liabilities
918.80
814.78
396.01
214.64
238.35
199.70
226.08
248.75
250.73
228.88
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
5.94
4.26
15.91
17.07
21.18
Short Term Provisions
76.72
29.98
26.68
7.25
12.52
8.51
17.86
16.24
49.40
214.25
Total Liabilities
2,607.52
2,215.84
1,583.40
1,143.58
1,237.61
1,129.17
1,184.83
1,149.38
1,142.46
1,285.75
Net Block
303.13
272.37
269.87
280.14
276.33
283.43
256.16
272.33
301.89
322.55
Gross Block
643.06
585.05
560.32
552.71
514.34
499.62
449.09
443.41
454.25
435.75
Accumulated Depreciation
339.93
312.69
290.45
272.57
238.02
216.20
192.92
171.07
152.36
113.20
Non Current Assets
425.54
370.30
348.05
363.67
376.92
339.08
349.52
330.24
327.66
351.59
Capital Work in Progress
6.95
2.09
0.62
2.08
2.23
4.17
31.46
0.83
1.39
1.56
Non Current Investment
84.45
65.22
53.50
53.50
58.51
23.70
13.70
23.71
10.02
5.01
Long Term Loans & Adv.
14.20
11.44
15.17
14.78
14.87
18.52
24.62
21.05
14.36
12.46
Other Non Current Assets
3.11
5.49
8.89
13.17
24.99
9.26
23.58
12.31
0.00
10.00
Current Assets
2,181.98
1,845.54
1,235.36
779.92
860.70
790.09
835.31
819.14
814.80
934.16
Current Investments
458.44
397.88
295.01
123.71
165.69
190.86
134.33
121.65
147.93
86.02
Inventories
333.63
345.03
128.91
111.14
126.38
80.78
104.53
100.81
227.15
222.05
Sundry Debtors
794.83
511.79
453.44
330.14
305.29
262.50
294.88
367.10
280.48
320.27
Cash & Bank
144.82
155.08
132.45
49.31
87.96
80.25
73.57
81.85
99.95
57.24
Other Current Assets
450.27
315.68
145.36
109.86
175.37
175.70
228.00
147.73
59.29
248.58
Short Term Loans & Adv.
103.43
120.08
80.19
55.77
43.88
49.50
54.42
59.81
41.79
232.13
Net Current Assets
681.45
575.99
471.06
370.54
375.30
399.49
373.67
331.09
320.37
270.03
Total Assets
2,607.52
2,215.84
1,583.41
1,143.59
1,237.62
1,129.17
1,184.83
1,149.38
1,142.46
1,285.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
162.13
187.66
225.09
14.67
32.99
101.40
20.19
51.61
149.65
-3.46
PBT
318.73
204.88
113.11
83.14
87.92
53.01
67.53
89.69
86.38
76.94
Adjustment
28.09
5.55
10.92
25.63
20.52
27.96
17.72
36.84
26.93
17.84
Changes in Working Capital
-122.17
22.27
115.92
-76.30
-54.81
33.10
-44.55
-39.21
27.03
-70.10
Cash after chg. in Working capital
224.65
232.69
239.94
32.46
53.64
114.07
40.70
87.32
140.34
24.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.52
-45.03
-14.85
-17.79
-20.64
-12.67
-20.51
-35.71
9.31
-28.14
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
-84.44
-139.69
-164.32
62.07
-5.91
-70.65
-8.03
-1.41
-80.05
18.35
Net Fixed Assets
-62.95
-22.46
-7.21
-31.07
-10.69
-22.26
-35.29
12.00
-2.97
-33.40
Net Investments
-77.04
-123.89
-162.75
62.14
-8.34
-64.90
-2.68
-23.15
-83.82
43.74
Others
55.55
6.66
5.64
31.00
13.12
16.51
29.94
9.74
6.74
8.01
Cash from Financing Activity
-93.40
-44.35
-6.29
-98.03
-43.44
-24.74
-3.86
-67.75
-40.16
-40.09
Net Cash Inflow / Outflow
-15.71
3.61
54.48
-21.29
-16.36
6.01
8.30
-17.56
29.44
-25.20
Opening Cash & Equivalents
107.46
101.11
45.84
63.56
77.22
69.18
60.48
76.40
43.59
67.98
Closing Cash & Equivalent
98.58
107.46
101.11
45.84
63.56
77.23
69.18
61.88
76.40
43.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
58.53
49.70
43.66
39.16
40.65
39.91
39.33
36.49
35.06
32.82
ROA
9.94%
7.91%
5.94%
5.92%
5.76%
3.41%
3.82%
7.20%
6.44%
4.45%
ROE
24.13%
17.54%
10.68%
9.65%
9.31%
5.53%
6.58%
12.97%
12.99%
9.80%
ROCE
32.44%
24.15%
15.25%
11.78%
12.01%
7.49%
9.94%
16.39%
14.29%
13.17%
Fixed Asset Turnover
5.83
3.88
2.36
2.07
2.12
2.05
1.91
2.49
2.32
2.49
Receivable days
66.58
79.25
108.95
104.83
96.29
104.81
141.76
105.61
106.35
120.69
Inventory Days
34.58
38.91
33.38
39.19
35.13
34.85
43.97
53.48
79.52
69.31
Payable days
75.25
104.13
129.78
80.98
81.93
84.92
113.35
79.68
83.44
104.40
Cash Conversion Cycle
25.91
14.03
12.54
63.04
49.49
54.74
72.38
79.41
102.43
85.60
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.02
0.03
0.04
Interest Cover
69.85
82.72
40.57
27.85
116.24
47.42
52.62
53.05
36.01
54.43

News Update:


  • Praj Industries - Quarterly Results
    26th Jul 2023, 14:42 PM

    Read More
  • Praj Industries, IOC sign term sheet to advance plans to strengthen biofuels production capacities in India
    7th Jul 2023, 12:44 PM

    Earlier in October 2021, both the Companies had entered into an agreement to form a 50:50 Joint Venture to this end

    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.