Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Engineering - Industrial Equipments

Rating :
64/99

BSE: 522205 | NSE: PRAJIND

322.15
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  311.50
  •  325.00
  •  311.50
  •  316.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  150423
  •  483.54
  •  407.00
  •  72.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,931.72
  • 50.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,799.28
  • 0.67%
  • 7.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.83%
  • 7.84%
  • 33.51%
  • FII
  • DII
  • Others
  • 15%
  • 6.69%
  • 4.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 10.08
  • 6.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.01
  • 10.34
  • 7.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.79
  • 12.69
  • 5.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.15
  • 35.43
  • 37.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.68
  • 3.06
  • 3.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.69
  • 20.49
  • 22.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
386.26
129.55
198.16%
567.10
296.29
91.40%
347.78
300.34
15.80%
260.24
294.14
-11.53%
Expenses
356.43
144.43
146.78%
495.01
264.26
87.32%
308.68
276.73
11.55%
244.19
278.09
-12.19%
EBITDA
29.83
-14.88
-
72.09
32.03
125.07%
39.10
23.61
65.61%
16.05
16.05
0.00%
EBIDTM
7.72%
-11.49%
12.71%
10.81%
11.24%
7.86%
6.17%
5.46%
Other Income
5.90
6.67
-11.54%
7.08
5.17
36.94%
6.07
7.18
-15.46%
5.92
7.62
-22.31%
Interest
0.60
0.77
-22.08%
0.64
0.79
-18.99%
0.72
0.76
-5.26%
0.73
0.76
-3.95%
Depreciation
5.33
5.54
-3.79%
5.34
4.74
12.66%
5.67
5.70
-0.53%
5.57
5.72
-2.62%
PBT
29.80
-14.52
-
73.19
31.67
131.10%
38.78
24.33
59.39%
15.67
17.19
-8.84%
Tax
7.60
-4.02
-
21.18
6.81
211.01%
10.62
3.66
190.16%
4.28
1.06
303.77%
PAT
22.20
-10.50
-
52.01
24.86
109.21%
28.16
20.67
36.24%
11.39
16.13
-29.39%
PATM
5.75%
-8.11%
9.17%
8.39%
8.10%
6.88%
4.38%
5.48%
EPS
1.21
-0.57
-
2.84
1.36
108.82%
1.54
1.13
36.28%
0.62
0.88
-29.55%

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
1,561.38
1,312.58
1,106.20
1,076.15
963.62
812.09
1,078.87
995.10
932.47
949.26
957.07
Net Sales Growth
53.03%
18.66%
2.79%
11.68%
18.66%
-24.73%
8.42%
6.72%
-1.77%
-0.82%
 
Cost Of Goods Sold
903.26
744.03
556.21
544.58
516.32
364.24
522.24
488.86
424.47
480.32
521.97
Gross Profit
658.12
568.55
550.00
531.57
447.31
447.85
556.63
506.25
508.00
468.94
435.10
GP Margin
42.15%
43.32%
49.72%
49.40%
46.42%
55.15%
51.59%
50.87%
54.48%
49.40%
45.46%
Total Expenditure
1,404.31
1,200.23
1,028.15
996.87
915.61
743.41
964.77
910.34
853.33
864.32
865.01
Power & Fuel Cost
-
5.86
6.15
5.73
6.41
5.54
6.64
7.45
9.29
6.33
4.92
% Of Sales
-
0.45%
0.56%
0.53%
0.67%
0.68%
0.62%
0.75%
1.00%
0.67%
0.51%
Employee Cost
-
172.20
163.98
160.57
149.01
148.04
154.37
133.12
123.96
113.09
95.57
% Of Sales
-
13.12%
14.82%
14.92%
15.46%
18.23%
14.31%
13.38%
13.29%
11.91%
9.99%
Manufacturing Exp.
-
194.41
180.52
161.71
132.55
121.64
142.63
136.28
152.82
157.65
98.31
% Of Sales
-
14.81%
16.32%
15.03%
13.76%
14.98%
13.22%
13.70%
16.39%
16.61%
10.27%
General & Admin Exp.
-
35.77
51.10
56.39
55.65
57.71
64.31
72.19
70.31
60.90
94.81
% Of Sales
-
2.73%
4.62%
5.24%
5.78%
7.11%
5.96%
7.25%
7.54%
6.42%
9.91%
Selling & Distn. Exp.
-
7.77
16.53
17.09
9.89
7.07
26.05
19.45
27.61
14.12
22.70
% Of Sales
-
0.59%
1.49%
1.59%
1.03%
0.87%
2.41%
1.95%
2.96%
1.49%
2.37%
Miscellaneous Exp.
-
40.19
53.66
50.80
45.78
39.19
48.53
53.00
44.87
31.91
22.70
% Of Sales
-
3.06%
4.85%
4.72%
4.75%
4.83%
4.50%
5.33%
4.81%
3.36%
2.79%
EBITDA
157.07
112.35
78.05
79.28
48.01
68.68
114.10
84.76
79.14
84.94
92.06
EBITDA Margin
10.06%
8.56%
7.06%
7.37%
4.98%
8.46%
10.58%
8.52%
8.49%
8.95%
9.62%
Other Income
24.97
25.74
30.02
32.36
30.23
22.28
18.36
41.91
23.01
31.23
44.72
Interest
2.69
2.86
3.10
0.76
1.14
1.31
2.02
2.47
1.44
2.31
1.15
Depreciation
21.91
22.12
21.85
22.95
24.09
22.12
25.02
37.83
23.76
21.53
16.35
PBT
157.44
113.11
83.14
87.92
53.01
67.53
105.41
86.38
76.94
92.33
119.28
Tax
43.68
32.05
12.70
19.72
13.53
22.93
22.94
8.15
20.44
20.79
48.95
Tax Rate
27.74%
28.34%
15.28%
22.43%
25.52%
33.96%
21.76%
9.44%
26.57%
22.52%
41.04%
PAT
113.76
81.05
70.43
68.21
39.49
44.60
82.46
76.27
54.62
68.03
67.89
PAT before Minority Interest
113.76
81.06
70.44
68.21
39.49
44.60
82.47
78.23
56.50
71.55
70.33
Minority Interest
0.00
-0.01
-0.01
0.00
0.00
0.00
-0.01
-1.96
-1.88
-3.52
-2.44
PAT Margin
7.29%
6.17%
6.37%
6.34%
4.10%
5.49%
7.64%
7.66%
5.86%
7.17%
7.09%
PAT Growth
122.36%
15.08%
3.25%
72.73%
-11.46%
-45.91%
8.12%
39.64%
-19.71%
0.21%
 
EPS
6.19
4.41
3.83
3.71
2.15
2.43
4.49
4.15
2.97
3.70
3.70

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
801.82
719.25
745.01
726.13
709.63
655.29
622.16
582.52
570.52
553.37
Share Capital
36.65
36.63
36.53
36.19
35.89
35.59
35.49
35.49
35.49
35.91
Total Reserves
763.32
680.67
705.93
685.85
669.93
613.82
586.66
547.03
535.03
517.46
Non-Current Liabilities
16.60
14.28
6.54
11.78
13.28
5.76
11.03
17.69
19.23
20.30
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.40
Unsecured Loans
0.00
0.00
0.00
0.04
0.08
0.12
0.21
0.15
0.15
0.00
Long Term Provisions
15.70
17.18
15.88
15.92
15.78
13.02
12.05
9.87
9.22
5.81
Current Liabilities
764.30
409.38
485.40
390.60
461.64
488.05
494.43
664.14
639.08
654.31
Trade Payables
341.61
187.49
234.53
176.45
213.44
207.15
177.24
199.82
237.95
206.25
Other Current Liabilities
396.01
214.64
238.35
199.70
226.08
248.75
250.73
228.88
199.70
252.11
Short Term Borrowings
0.00
0.00
0.00
5.94
4.26
15.91
17.07
21.18
13.74
18.95
Short Term Provisions
26.68
7.25
12.52
8.51
17.86
16.24
49.40
214.25
187.70
177.00
Total Liabilities
1,583.40
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
Net Block
269.87
280.14
276.33
283.43
256.16
272.33
301.89
322.55
246.90
240.71
Gross Block
560.32
552.71
514.34
499.62
449.09
443.41
454.25
435.75
337.07
310.44
Accumulated Depreciation
290.45
272.57
238.02
216.20
192.92
171.07
152.36
113.20
90.17
69.73
Non Current Assets
348.05
363.67
376.92
339.08
349.52
330.24
327.66
351.59
329.66
291.56
Capital Work in Progress
0.61
2.08
2.23
4.17
31.46
0.83
1.39
1.56
47.81
9.81
Non Current Investment
53.50
53.50
58.51
23.70
13.70
23.71
10.02
5.01
15.01
20.01
Long Term Loans & Adv.
15.17
14.78
14.87
18.52
24.62
21.05
14.36
12.46
9.94
11.04
Other Non Current Assets
8.89
13.17
24.99
9.26
23.58
12.31
0.00
10.00
10.00
10.00
Current Assets
1,235.36
779.92
860.70
790.09
835.31
819.14
814.80
934.16
923.82
961.96
Current Investments
295.01
123.71
165.69
190.86
134.33
121.65
147.93
86.02
147.93
135.00
Inventories
128.91
111.14
126.38
80.78
104.53
100.81
227.15
222.05
143.24
162.83
Sundry Debtors
453.44
330.14
305.29
262.50
294.88
367.10
280.48
320.27
315.75
329.84
Cash & Bank
132.45
49.31
87.96
80.25
73.57
81.85
99.95
57.24
75.30
153.41
Other Current Assets
225.55
109.86
131.49
126.20
228.00
147.73
59.29
248.58
241.59
180.89
Short Term Loans & Adv.
80.19
55.77
43.88
49.50
54.42
59.81
41.79
232.13
230.16
164.16
Net Current Assets
471.06
370.54
375.30
399.49
373.67
331.09
320.37
270.03
284.73
307.65
Total Assets
1,583.41
1,143.59
1,237.62
1,129.17
1,184.83
1,149.38
1,142.46
1,285.75
1,253.48
1,253.52

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
225.09
14.67
32.99
101.40
20.19
51.61
149.65
-3.46
28.30
24.05
PBT
113.11
83.14
87.92
53.01
67.53
89.69
86.38
76.94
92.33
119.28
Adjustment
10.92
25.63
20.52
27.96
17.72
36.84
26.93
17.84
2.08
-15.65
Changes in Working Capital
115.92
-76.30
-54.81
33.10
-44.55
-39.21
27.03
-70.10
-18.51
-62.63
Cash after chg. in Working capital
239.94
32.46
53.64
114.07
40.70
87.32
140.34
24.68
75.91
41.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.85
-17.79
-20.64
-12.67
-20.51
-35.71
9.31
-28.14
-47.61
-16.96
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
-164.32
62.07
-5.91
-70.65
-8.03
-1.41
-80.05
18.35
25.51
36.38
Net Fixed Assets
-7.20
-31.07
-10.69
-22.26
-35.29
12.00
-2.97
-33.40
-58.12
-32.52
Net Investments
-162.75
62.14
-8.34
-64.90
-2.68
-23.15
-83.82
43.74
-24.14
39.11
Others
5.63
31.00
13.12
16.51
29.94
9.74
6.74
8.01
107.77
29.79
Cash from Financing Activity
-6.29
-98.03
-43.44
-24.74
-3.86
-67.75
-40.16
-40.09
-58.47
-69.33
Net Cash Inflow / Outflow
54.48
-21.29
-16.36
6.01
8.30
-17.56
29.44
-25.20
-4.66
-8.90
Opening Cash & Equivalents
45.84
63.56
77.22
69.18
60.48
76.40
43.59
67.98
71.77
78.69
Closing Cash & Equivalent
101.11
45.84
63.56
77.23
69.18
61.88
76.40
43.59
67.98
71.77

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.)
43.66
39.16
40.65
39.91
39.33
36.49
35.06
32.82
32.15
30.82
ROA
5.94%
5.92%
5.76%
3.41%
3.82%
7.20%
6.44%
4.45%
5.71%
6.17%
ROE
10.68%
9.65%
9.31%
5.53%
6.58%
12.97%
12.99%
9.80%
12.73%
12.65%
ROCE
15.25%
11.78%
12.01%
7.49%
9.94%
16.39%
14.29%
13.17%
16.26%
21.20%
Fixed Asset Turnover
2.36
2.07
2.12
2.05
1.91
2.49
2.32
2.49
3.04
3.89
Receivable days
108.95
104.83
96.29
104.81
141.76
105.61
106.35
120.69
119.62
102.20
Inventory Days
33.38
39.19
35.13
34.85
43.97
53.48
79.52
69.31
56.71
46.64
Payable days
84.12
80.98
81.93
84.92
113.35
79.68
83.44
104.40
101.75
91.25
Cash Conversion Cycle
58.20
63.04
49.49
54.74
72.38
79.41
102.43
85.60
74.58
57.60
Total Debt/Equity
0.00
0.00
0.00
0.01
0.01
0.02
0.03
0.04
0.03
0.04
Interest Cover
40.59
27.85
116.24
47.42
52.62
53.05
36.01
54.43
41.04
104.36

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.