Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Engineering - Industrial Equipments

Rating :
67/99

BSE: 522205 | NSE: PRAJIND

512.05
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  523.15
  •  523.15
  •  510.40
  •  519.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  392216
  •  2025.30
  •  650.50
  •  335.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,412.15
  • 33.67
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,171.88
  • 0.88%
  • 7.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.81%
  • 2.75%
  • 28.71%
  • FII
  • DII
  • Others
  • 18.87%
  • 13.47%
  • 3.39%

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
  • 14.00
  • 29.92
  • 21.17

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.98
  • 36.99
  • 41.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.50
  • 5.71
  • 7.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.56
  • 24.08
  • 28.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
828.62
911.46
-9.09%
882.37
880.62
0.20%
736.72
731.97
0.65%
1,003.99
830.96
20.82%
Expenses
732.16
825.45
-11.30%
804.52
815.95
-1.40%
665.38
679.37
-2.06%
895.65
752.94
18.95%
EBITDA
96.46
86.02
12.14%
77.85
64.66
20.40%
71.34
52.60
35.63%
108.33
78.03
38.83%
EBIDTM
11.64%
9.44%
8.82%
7.34%
9.68%
7.19%
10.79%
9.39%
Other Income
10.15
7.91
28.32%
17.05
9.12
86.95%
16.27
8.77
85.52%
16.20
7.48
116.58%
Interest
3.84
0.83
362.65%
1.03
0.82
25.61%
1.10
0.74
48.65%
2.24
0.80
180.00%
Depreciation
10.85
7.19
50.90%
9.07
7.18
26.32%
8.81
6.39
37.87%
9.48
6.65
42.56%
PBT
91.92
85.90
7.01%
84.81
65.78
28.93%
77.70
54.23
43.28%
112.81
78.06
44.52%
Tax
21.51
23.59
-8.82%
22.44
17.65
27.14%
19.03
12.97
46.72%
24.70
20.41
21.02%
PAT
70.41
62.31
13.00%
62.37
48.13
29.59%
58.67
41.26
42.20%
88.11
57.65
52.84%
PATM
8.50%
6.84%
7.07%
5.47%
7.96%
5.64%
8.78%
6.94%
EPS
3.83
3.39
12.98%
3.39
2.62
29.39%
3.19
2.25
41.78%
4.80
3.14
52.87%

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
3,451.70
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
2.88%
61.14%
69.35%
18.66%
2.79%
11.68%
18.66%
-24.73%
8.42%
6.72%
 
Cost Of Goods Sold
1,980.52
2,255.15
1,343.25
744.03
556.21
544.58
516.32
364.24
522.24
488.86
424.47
Gross Profit
1,471.18
1,326.60
879.57
568.55
550.00
531.57
447.31
447.85
556.63
506.25
508.00
GP Margin
42.62%
37.04%
39.57%
43.32%
49.72%
49.40%
46.42%
55.15%
51.59%
50.87%
54.48%
Total Expenditure
3,097.71
3,288.30
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.
-
92.17
52.41
40.19
53.66
50.80
45.78
39.19
48.53
53.00
27.61
% Of Sales
-
2.57%
2.36%
3.06%
4.85%
4.72%
4.75%
4.83%
4.50%
5.33%
4.81%
EBITDA
353.98
293.46
193.79
112.35
78.05
79.28
48.01
68.68
114.10
84.76
79.14
EBITDA Margin
10.26%
8.19%
8.72%
8.56%
7.06%
7.37%
4.98%
8.46%
10.58%
8.52%
8.49%
Other Income
59.67
60.14
36.19
25.74
30.02
32.36
30.23
22.28
18.36
41.91
23.01
Interest
8.21
4.63
2.51
2.86
3.10
0.76
1.14
1.31
2.02
2.47
1.44
Depreciation
38.21
30.25
22.59
22.12
21.85
22.95
24.09
22.12
25.02
37.83
23.76
PBT
367.24
318.73
204.88
113.11
83.14
87.92
53.01
67.53
105.41
86.38
76.94
Tax
87.68
78.91
54.63
32.05
12.70
19.72
13.53
22.93
22.94
8.15
20.44
Tax Rate
23.88%
24.76%
26.66%
28.34%
15.28%
22.43%
25.52%
33.96%
21.76%
9.44%
26.57%
PAT
279.56
239.80
150.24
81.05
70.43
68.21
39.49
44.60
82.46
76.27
54.62
PAT before Minority Interest
279.51
239.82
150.24
81.06
70.44
68.21
39.49
44.60
82.47
78.23
56.50
Minority Interest
-0.05
-0.02
0.00
-0.01
-0.01
0.00
0.00
0.00
-0.01
-1.96
-1.88
PAT Margin
8.10%
6.70%
6.76%
6.17%
6.37%
6.34%
4.10%
5.49%
7.64%
7.66%
5.86%
PAT Growth
33.54%
59.61%
85.37%
15.08%
3.25%
72.73%
-11.46%
-45.91%
8.12%
39.64%
 
EPS
15.21
13.05
8.17
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
333.62
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
450.26
315.68
145.36
109.86
175.37
175.70
228.00
147.73
59.29
248.58
Short Term Loans & Adv.
412.15
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

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.