Praj Industries, 522205, PRAJIND Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

9,107.02
41.60
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,925.85
1.21%
6.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.04
25.11
15.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.69
36.06
13.43

PAT CAGR (%)

10 Years
5 Years
3 Years

14.02
32.10
23.55

P:E (Median)

8 Years
5 Years
3 Years

40.20
41.60
38.26

P:BV (Average)

8 Years
5 Years
3 Years

5.51
7.22
8.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.62
26.75
25.14

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 15.42 11.91 14.84 19.49
P/E Ratio 32.13 41.60 33.39 25.42
Revenue 3466 3228 3911 4715
EBITDA 372 315 412 528
Net Income 283 219 262 346
ROA 10.3 7.2 10.6 11.1
P/B Ratio 7.22 6.59 5.91 5.12
ROE 24.09 16.48 18.57 21.17
FCFF 126 -48 174 188
FCFF Yield 1.46 -0.55 2.02 2.18
Net Debt -446 -345 -700 -831
BVPS 68.61 75.17 83.87 96.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 701.12 839.27 -16.46% 739.37 717.14 3.10% 703.51 783.26 -10.18% 600.66 649.89 -7.58%
Expenses 623.94 743.31 -16.06% 667.87 622.93 7.21% 629.68 710.12 -11.33% 519.63 591.05 -12.08%
EBITDA 77.19 95.96 -19.56% 71.50 94.20 -24.10% 73.83 73.14 0.94% 81.03 58.84 37.71%
EBIDTM 11.01% 11.43% 9.67% 13.14% 10.49% 9.34% 13.49% 9.05%
Other Income 16.66 16.62 0.24% 16.43 9.53 72.40% 15.70 41.32 -62.00% 18.42 15.19 21.26%
Interest 1.05 1.02 2.94% 0.76 1.09 -30.28% 1.10 0.93 18.28% 1.12 0.99 13.13%
Depreciation 12.01 9.88 21.56% 12.00 9.94 20.72% 10.54 8.22 28.22% 10.64 7.98 33.33%
PBT 80.79 101.68 -20.54% 75.17 92.70 -18.91% 77.88 105.31 -26.05% 115.84 65.06 78.05%
Tax 21.79 26.16 -16.70% 19.45 21.10 -7.82% 20.01 21.18 -5.52% 24.00 15.89 51.04%
PAT 58.99 75.52 -21.89% 55.72 71.60 -22.18% 57.88 84.13 -31.20% 91.84 49.17 86.78%
PATM 8.41% 9.00% 7.54% 9.98% 8.23% 10.74% 15.29% 7.57%
EPS 3.21 4.11 -21.90% 3.03 3.90 -22.31% 3.15 4.58 -31.22% 5.00 2.68 86.57%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 859.68 1,018.56 -15.60% 853.03 828.62 2.95% 816.19 882.37 -7.50% 699.14 736.72 -5.10%
Expenses 785.75 892.37 -11.95% 780.31 731.08 6.73% 729.98 804.52 -9.27% 612.35 665.38 -7.97%
EBITDA 73.93 126.19 -41.41% 72.71 97.55 -25.46% 86.21 77.85 10.74% 86.79 71.34 21.66%
EBIDTM 8.60% 12.39% 8.52% 11.77% 10.56% 8.82% 12.41% 9.68%
Other Income 11.57 15.99 -27.64% 13.77 9.06 51.99% 13.51 17.05 -20.76% 17.17 16.27 5.53%
Interest 4.81 3.83 25.59% 4.38 3.84 14.06% 4.72 1.03 358.25% 4.92 1.10 347.27%
Depreciation 22.44 15.33 46.38% 23.28 10.85 114.56% 20.56 9.07 126.68% 20.16 8.81 128.83%
PBT 58.25 123.02 -52.65% 58.82 91.92 -36.01% 74.44 84.81 -12.23% 107.04 77.70 37.76%
Tax 18.43 31.09 -40.72% 17.72 21.51 -17.62% 20.61 22.44 -8.16% 22.86 19.03 20.13%
PAT 39.82 91.94 -56.69% 41.10 70.41 -41.63% 53.83 62.37 -13.69% 84.18 58.67 43.48%
PATM 4.63% 9.03% 4.82% 8.50% 6.60% 7.07% 12.04% 7.96%
EPS 2.17 5.00 -56.60% 2.24 3.83 -41.51% 2.93 3.39 -13.57% 4.58 3.19 43.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,744.66 2,912.92 3,189.18 1,932.68 1,092.00 949.04 862.53 744.72 621.95 895.88 767.64 Net Sales Growth -8.19% -8.66% 65.01% 76.99% 15.06% 10.03% 15.82% 19.74% -30.58% 16.71% Cost Of Goods Sold 1,454.52 1,709.50 2,094.17 1,207.09 631.90 487.79 442.48 414.02 276.76 463.71 387.66 Gross Profit 1,290.14 1,203.42 1,095.02 725.59 460.10 461.26 420.05 330.70 345.19 432.17 379.98 GP Margin 47.01% 41.31% 34.34% 37.54% 42.13% 48.60% 48.70% 44.41% 55.50% 48.24% 49.50% Total Expenditure 2,441.12 2,594.64 2,921.08 1,748.63 997.13 874.27 789.38 712.55 554.10 813.21 714.16 Power & Fuel Cost - 10.96 11.12 6.84 5.38 5.49 5.29 5.98 5.02 6.09 6.73 % Of Sales - 0.38% 0.35% 0.35% 0.49% 0.58% 0.61% 0.80% 0.81% 0.68% 0.88% Employee Cost - 274.90 224.87 185.89 143.17 133.87 132.40 121.28 121.31 130.33 110.29 % Of Sales - 9.44% 7.05% 9.62% 13.11% 14.11% 15.35% 16.29% 19.50% 14.55% 14.37% Manufacturing Exp. - 361.17 402.21 233.40 137.30 133.97 102.32 77.87 71.95 90.35 85.53 % Of Sales - 12.40% 12.61% 12.08% 12.57% 14.12% 11.86% 10.46% 11.57% 10.09% 11.14% General & Admin Exp. - 115.07 84.92 55.37 29.01 41.61 43.62 42.68 43.21 52.02 54.16 % Of Sales - 3.95% 2.66% 2.86% 2.66% 4.38% 5.06% 5.73% 6.95% 5.81% 7.06% Selling & Distn. Exp. - 48.20 35.46 27.09 14.42 25.84 22.14 14.01 8.42 30.17 22.79 % Of Sales - 1.65% 1.11% 1.40% 1.32% 2.72% 2.57% 1.88% 1.35% 3.37% 2.97% Miscellaneous Exp. - 74.84 68.34 32.95 35.94 45.72 41.13 36.70 27.44 40.54 22.79 % Of Sales - 2.57% 2.14% 1.70% 3.29% 4.82% 4.77% 4.93% 4.41% 4.53% 6.12% EBITDA 303.55 318.28 268.10 184.05 94.87 74.77 73.15 32.17 67.85 82.67 53.48 EBITDA Margin 11.06% 10.93% 8.41% 9.52% 8.69% 7.88% 8.48% 4.32% 10.91% 9.23% 6.97% Other Income 67.21 86.53 72.20 51.83 23.21 33.78 28.45 29.79 19.45 16.99 41.11 Interest 4.03 4.03 4.21 2.14 2.33 2.45 0.68 0.86 0.73 0.70 0.30 Depreciation 45.19 36.02 26.92 19.84 19.07 18.80 19.99 21.26 19.13 21.50 26.13 PBT 349.68 364.75 309.17 213.90 96.68 87.30 80.92 39.85 67.43 77.46 68.16 Tax 85.25 84.33 71.56 49.51 25.43 12.84 18.52 8.37 20.57 12.05 -0.38 Tax Rate 24.38% 23.12% 23.15% 23.15% 26.30% 16.56% 22.89% 21.00% 30.51% 15.56% -0.56% PAT 264.43 280.42 237.61 164.39 71.24 64.71 62.41 31.48 46.86 65.41 68.53 PAT before Minority Interest 264.43 280.42 237.61 164.39 71.24 64.71 62.41 31.48 46.86 65.41 68.53 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.63% 9.63% 7.45% 8.51% 6.52% 6.82% 7.24% 4.23% 7.53% 7.30% 8.93% PAT Growth -5.70% 18.02% 44.54% 130.76% 10.09% 3.69% 98.25% -32.82% -28.36% -4.55% EPS 14.39 15.26 12.93 8.94 3.88 3.52 3.40 1.71 2.55 3.56 3.73

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 3,228.04 3,391.35 3,581.76 2,222.82 1,312.58 1,106.20 1,076.15 963.62 812.09 1,078.87 995.10 Net Sales Growth -6.87% -5.32% 61.14% 69.35% 18.66% 2.79% 11.68% 18.66% -24.73% 8.42% Cost Of Goods Sold 1,654.59 1,887.19 2,255.15 1,343.25 744.03 556.21 544.58 516.32 364.24 522.24 488.86 Gross Profit 1,573.45 1,504.16 1,326.60 879.57 568.55 550.00 531.57 447.31 447.85 556.63 506.25 GP Margin 48.74% 44.35% 37.04% 39.57% 43.32% 49.72% 49.40% 46.42% 55.15% 51.59% 50.87% Total Expenditure 2,908.39 3,027.40 3,288.30 2,029.03 1,200.23 1,028.15 996.87 915.61 743.41 964.77 910.34 Power & Fuel Cost - 11.84 11.62 7.29 5.86 6.15 5.73 6.41 5.54 6.64 7.45 % Of Sales - 0.35% 0.32% 0.33% 0.45% 0.56% 0.53% 0.67% 0.68% 0.62% 0.75% Employee Cost - 318.74 257.59 217.62 172.20 163.98 160.57 149.01 148.04 154.37 133.12 % Of Sales - 9.40% 7.19% 9.79% 13.12% 14.82% 14.92% 15.46% 18.23% 14.31% 13.38% Manufacturing Exp. - 540.75 552.02 325.18 194.42 180.52 161.71 132.55 121.64 142.63 136.28 % Of Sales - 15.94% 15.41% 14.63% 14.81% 16.32% 15.03% 13.76% 14.98% 13.22% 13.70% General & Admin Exp. - 133.97 98.90 65.87 35.77 51.10 56.39 55.65 57.71 64.31 72.19 % Of Sales - 3.95% 2.76% 2.96% 2.73% 4.62% 5.24% 5.78% 7.11% 5.96% 7.25% Selling & Distn. Exp. - 41.59 28.35 17.42 7.77 16.53 17.09 9.89 7.07 26.05 19.45 % Of Sales - 1.23% 0.79% 0.78% 0.59% 1.49% 1.59% 1.03% 0.87% 2.41% 1.95% Miscellaneous Exp. - 93.32 84.66 52.41 40.19 53.66 50.80 45.78 39.19 48.53 19.45 % Of Sales - 2.75% 2.36% 2.36% 3.06% 4.85% 4.72% 4.75% 4.83% 4.50% 5.33% EBITDA 319.64 363.95 293.46 193.79 112.35 78.05 79.28 48.01 68.68 114.10 84.76 EBITDA Margin 9.90% 10.73% 8.19% 8.72% 8.56% 7.06% 7.37% 4.98% 8.46% 10.58% 8.52% Other Income 56.02 67.35 60.14 36.19 25.74 30.02 32.36 30.23 22.28 18.36 41.91 Interest 18.83 9.79 4.63 2.51 2.86 3.10 0.76 1.14 1.31 2.02 2.47 Depreciation 86.44 44.06 30.25 22.59 22.12 21.85 22.95 24.09 22.12 25.02 37.83 PBT 298.55 377.46 318.73 204.88 113.11 83.14 87.92 53.01 67.53 105.41 86.38 Tax 79.62 94.07 78.91 54.63 32.05 12.70 19.72 13.53 22.93 22.94 8.15 Tax Rate 26.67% 24.92% 24.76% 26.66% 28.34% 15.28% 22.43% 25.52% 33.96% 21.76% 9.44% PAT 218.93 283.35 239.80 150.24 81.05 70.43 68.21 39.49 44.60 82.46 76.27 PAT before Minority Interest 218.90 283.39 239.82 150.24 81.06 70.44 68.21 39.49 44.60 82.47 78.23 Minority Interest -0.03 -0.04 -0.02 0.00 -0.01 -0.01 0.00 0.00 0.00 -0.01 -1.96 PAT Margin 6.78% 8.36% 6.70% 6.76% 6.17% 6.37% 6.34% 4.10% 5.49% 7.64% 7.66% PAT Growth -22.75% 18.16% 59.61% 85.37% 15.08% 3.25% 72.73% -11.46% -45.91% 8.12% EPS 11.91 15.42 13.05 8.17 4.41 3.83 3.71 2.15 2.43 4.49 4.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,261.09 1,066.18 906.45 776.99 704.35 736.16 723.27 714.88 657.49 615.42 Share Capital 36.76 36.74 36.73 36.65 36.63 36.53 36.19 35.89 35.59 35.49 Total Reserves 1,224.33 1,026.79 866.78 738.49 665.77 697.08 682.99 675.18 616.02 579.92 Non-Current Liabilities 38.79 32.15 31.11 18.22 17.41 9.64 15.23 17.16 7.95 12.84 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 0.00 0.04 0.08 0.12 0.21 Long Term Provisions 16.10 11.62 15.46 14.40 16.16 15.03 15.22 15.08 12.52 11.79 Current Liabilities 1,236.64 1,335.03 1,137.07 665.37 328.31 415.48 311.95 362.94 398.42 403.11 Trade Payables 389.63 444.69 369.13 290.82 149.25 189.02 134.07 160.09 166.61 145.18 Other Current Liabilities 774.69 822.13 741.48 348.02 173.38 215.08 170.25 185.66 216.05 209.12 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 72.31 68.21 26.45 26.53 5.69 11.38 7.63 17.18 15.76 48.81 Total Liabilities 2,536.52 2,433.36 2,074.63 1,460.58 1,050.07 1,161.28 1,050.45 1,094.98 1,063.86 1,031.37 Net Block 239.77 221.26 188.51 187.04 197.01 195.76 202.36 173.93 188.43 215.03 Gross Block 554.04 502.74 444.37 423.38 414.71 383.49 370.86 321.31 316.74 328.09 Accumulated Depreciation 314.27 281.48 255.86 236.33 217.70 187.73 168.50 147.38 128.31 113.06 Non Current Assets 560.08 496.52 436.56 409.49 423.37 451.51 405.66 410.13 393.80 369.63 Capital Work in Progress 42.38 6.67 2.09 0.62 2.08 2.23 4.17 31.46 0.74 1.39 Non Current Investment 251.46 241.32 222.09 211.07 211.07 225.82 191.01 180.65 190.65 141.22 Long Term Loans & Adv. 11.13 12.36 8.86 6.34 5.54 4.90 5.01 12.66 12.53 12.00 Other Non Current Assets 15.34 1.21 1.31 4.42 7.67 22.80 3.11 11.44 1.45 0.00 Current Assets 1,962.75 1,936.84 1,638.07 1,051.09 626.70 709.78 644.79 684.85 670.05 661.74 Current Investments 385.13 448.44 390.63 277.76 115.01 162.40 188.87 134.33 121.65 147.93 Inventories 170.48 297.56 304.80 89.45 72.86 104.19 47.17 63.62 71.39 196.98 Sundry Debtors 675.83 679.73 416.94 372.73 265.72 227.76 185.23 218.16 290.97 203.03 Cash & Bank 137.45 87.70 105.98 97.18 23.10 54.77 68.72 61.27 59.53 72.86 Other Current Assets 593.86 37.08 316.73 140.87 150.01 160.65 154.79 207.46 126.50 40.95 Short Term Loans & Adv. 556.05 386.33 102.99 73.11 44.28 31.60 31.61 38.11 41.80 24.90 Net Current Assets 726.12 601.81 501.00 385.72 298.39 294.30 332.84 321.91 271.63 258.63 Total Assets 2,522.83 2,433.36 2,074.63 1,460.58 1,050.07 1,161.29 1,050.45 1,094.98 1,063.85 1,031.37

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,274.47 1,078.00 915.72 801.82 719.25 745.01 726.13 709.63 655.29 622.16 Share Capital 36.76 36.74 36.73 36.65 36.63 36.53 36.19 35.89 35.59 35.49 Total Reserves 1,237.71 1,038.60 876.05 763.32 680.67 705.93 685.85 669.93 613.82 586.66 Non-Current Liabilities 152.68 28.92 30.52 16.60 14.28 6.54 11.78 13.28 5.76 11.03 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 0.00 0.04 0.08 0.12 0.21 Long Term Provisions 18.09 13.16 17.05 15.70 17.18 15.88 15.92 15.78 13.02 12.05 Current Liabilities 1,459.12 1,500.53 1,269.55 764.30 409.38 485.40 390.60 461.64 488.05 494.43 Trade Payables 496.76 505.02 424.79 341.62 187.49 234.53 176.45 213.44 207.15 177.24 Other Current Liabilities 883.63 918.80 814.78 396.01 214.64 238.35 199.70 226.08 248.75 250.73 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 5.94 4.26 15.91 17.07 Short Term Provisions 78.73 76.72 29.98 26.68 7.25 12.52 8.51 17.86 16.24 49.40 Total Liabilities 2,886.37 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 Net Block 474.40 303.13 272.37 269.87 280.14 276.33 283.43 256.16 272.33 301.89 Gross Block 862.42 643.06 585.05 560.32 552.71 514.34 499.62 449.09 443.41 454.25 Accumulated Depreciation 388.01 339.93 312.69 290.45 272.57 238.02 216.20 192.92 171.07 152.36 Non Current Assets 662.42 425.54 370.30 348.05 363.67 376.92 339.08 349.52 330.24 327.66 Capital Work in Progress 43.35 6.95 2.09 0.62 2.08 2.23 4.17 31.46 0.83 1.39 Non Current Investment 94.54 84.45 65.22 53.50 53.50 58.51 23.70 13.70 23.71 10.02 Long Term Loans & Adv. 34.85 14.20 11.44 15.17 14.78 14.87 18.52 24.62 21.05 14.36 Other Non Current Assets 15.27 3.11 5.49 8.89 13.17 24.99 9.26 23.58 12.31 0.00 Current Assets 2,210.26 2,181.98 1,845.54 1,235.36 779.92 860.70 790.09 835.31 819.14 814.80 Current Investments 402.13 458.44 397.88 295.01 123.71 165.69 190.86 134.33 121.65 147.93 Inventories 220.85 333.63 345.03 128.91 111.14 126.38 80.78 104.53 100.81 227.15 Sundry Debtors 835.98 794.83 511.79 453.44 330.14 305.29 262.50 294.88 367.10 280.48 Cash & Bank 212.71 144.82 155.08 132.45 49.31 87.96 80.25 73.57 81.85 99.95 Other Current Assets 538.58 38.11 315.68 145.36 165.63 175.37 175.70 228.00 147.73 59.29 Short Term Loans & Adv. 500.32 412.15 120.08 80.19 55.77 43.88 49.50 54.42 59.81 41.79 Net Current Assets 751.14 681.45 575.99 471.06 370.54 375.30 399.49 373.67 331.09 320.37 Total Assets 2,872.68 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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 177.80 131.08 153.07 209.95 13.57 4.31 101.87 17.82 54.50 141.18 PBT 364.75 309.17 213.89 96.68 77.55 80.92 39.85 67.43 77.46 68.16 Adjustment -19.33 0.62 -27.71 7.91 22.96 16.48 23.19 10.57 23.58 12.70 Changes in Working Capital -76.01 -121.70 6.59 119.64 -70.14 -75.86 44.64 -44.55 -19.35 44.34 Cash after chg. in Working capital 269.40 188.08 192.78 224.22 30.37 21.54 107.68 33.45 81.69 125.19 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -91.60 -57.00 -39.71 -14.27 -16.80 -17.23 -5.81 -15.63 -27.19 15.98 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 -30.12 -66.31 -106.31 -155.35 67.19 -3.60 -66.54 -13.44 -10.37 -72.87 Net Fixed Assets -87.01 -62.95 -22.46 -7.21 -31.07 -10.69 -22.26 -35.29 12.00 -2.97 Net Investments 53.17 -77.04 -123.89 -162.75 62.14 -8.34 -64.90 -2.68 -23.15 -83.82 Others 3.72 73.68 40.04 14.61 36.12 15.43 20.62 24.53 0.78 13.92 Cash from Financing Activity -104.05 -90.73 -43.41 -4.84 -96.37 -37.48 -26.57 8.34 -65.30 -33.88 Net Cash Inflow / Outflow 43.62 -25.96 3.34 49.77 -15.62 -36.77 8.76 12.72 -21.17 34.43 Opening Cash & Equivalents 59.08 78.21 72.13 21.58 33.62 67.69 56.89 43.77 61.90 25.00 Closing Cash & Equivalent 107.16 59.08 78.21 72.13 21.58 33.62 67.69 56.89 43.77 62.80

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 199.39 162.13 187.66 225.09 14.67 32.99 101.40 20.19 51.61 149.65 PBT 377.46 318.73 204.88 113.11 83.14 87.92 53.01 67.53 89.69 86.38 Adjustment 23.50 28.09 5.55 10.92 25.63 20.52 27.96 17.72 36.84 26.93 Changes in Working Capital -97.12 -122.17 22.27 115.92 -76.30 -54.81 33.10 -44.55 -39.21 27.03 Cash after chg. in Working capital 303.84 224.65 232.69 239.94 32.46 53.64 114.07 40.70 87.32 140.34 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -104.45 -62.52 -45.03 -14.85 -17.79 -20.64 -12.67 -20.51 -35.71 9.31 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 -10.12 -84.44 -139.69 -164.32 62.07 -5.91 -70.65 -8.03 -1.41 -80.05 Net Fixed Assets -87.01 -62.95 -22.46 -7.21 -31.07 -10.69 -22.26 -35.29 12.00 -2.97 Net Investments 53.17 -77.04 -123.89 -162.75 62.14 -8.34 -64.90 -2.68 -23.15 -83.82 Others 23.72 55.55 6.66 5.64 31.00 13.12 16.51 29.94 9.74 6.74 Cash from Financing Activity -123.89 -93.40 -44.35 -6.29 -98.03 -43.44 -24.74 -3.86 -67.75 -40.16 Net Cash Inflow / Outflow 65.38 -15.71 3.61 54.48 -21.29 -16.36 6.01 8.30 -17.56 29.44 Opening Cash & Equivalents 98.58 107.46 101.11 45.84 63.56 77.22 69.18 60.48 76.40 43.59 Closing Cash & Equivalent 168.42 98.58 107.46 101.11 45.84 63.56 77.23 69.18 61.88 76.40

Financial Ratios

Consolidated /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 68.61 57.89 49.19 42.30 38.35 40.16 39.75 39.63 36.61 34.68 ROA 11.28% 10.54% 9.30% 5.68% 5.85% 5.64% 2.93% 4.34% 6.24% 6.30% ROE 24.13% 24.16% 19.59% 9.64% 9.01% 8.59% 4.40% 6.88% 10.32% 11.42% ROCE 31.69% 31.77% 25.67% 13.37% 11.11% 11.18% 5.66% 9.93% 12.28% 11.41% Fixed Asset Turnover 5.51 6.73 4.45 2.61 2.38 2.29 2.17 2.04 2.88 2.44 Receivable days 84.93 62.76 74.57 106.70 94.90 87.38 98.19 142.57 96.95 103.79 Inventory Days 29.32 34.47 37.23 27.13 34.05 32.03 26.97 37.81 52.67 86.64 Payable days 89.07 70.92 99.78 127.09 76.25 81.01 81.86 117.73 76.34 87.21 Cash Conversion Cycle 25.18 26.30 12.02 6.73 52.69 38.40 43.31 62.64 73.28 103.22 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 91.51 74.42 100.76 42.47 32.70 119.48 47.50 93.37 111.18 228.96

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 69.33 58.53 49.70 43.66 39.16 40.65 39.91 39.33 36.49 35.06 ROA 10.32% 9.94% 7.91% 5.94% 5.92% 5.76% 3.41% 3.82% 7.20% 6.44% ROE 24.12% 24.13% 17.54% 10.68% 9.65% 9.31% 5.53% 6.58% 12.97% 12.99% ROCE 32.92% 32.44% 24.15% 15.25% 11.78% 12.01% 7.49% 9.94% 16.39% 14.29% Fixed Asset Turnover 4.51 5.83 3.88 2.36 2.07 2.12 2.05 1.91 2.49 2.32 Receivable days 87.76 66.58 79.25 108.95 104.83 96.29 104.81 141.76 105.61 106.35 Inventory Days 29.84 34.58 38.91 33.38 39.19 35.13 34.85 43.97 53.48 79.52 Payable days 96.88 75.25 104.13 129.78 80.98 81.93 84.92 113.35 79.68 83.44 Cash Conversion Cycle 20.72 25.91 14.03 12.54 63.04 49.49 54.74 72.38 79.41 102.43 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.02 0.03 Interest Cover 39.56 69.85 82.72 40.57 27.85 116.24 47.42 52.62 53.05 36.01

Top Investors:

canara robeco mutual fund-a/c canara robeco emerging equities

nippon life india trustee ltd-a/c nippon india small cap fund

goldman sachs funds-goldman sachs india equity portfolio

aditya birla sun life trustee pvt. ltd.-a/c aditya birla sun life small cap fund

uti mid cap fund

franklin india smaller copanies fund

gothic corporation

j p morgan emerging markets investment trust plc

llp

investor education and protection fund (iepf)

Annual Reports:

News Update:

Praj Industries to collaborate with Enersur S.A. for Biorefinery Project in Paraguay
6th Jun 2025, 09:19 AM

Praj will support the development, assessment, and phased implementation of a fully integrated Biorefinery Project in Paraguay
Read More
Praj Industries, IATA, ISMA sign MoU to drive certification, adoption of SAF in India
4th Jun 2025, 10:22 AM

The MoU underscores the participants’ shared commitment to sustainability and to reducing emissions in aviation-one of the world’s most challenging sectors to decarbonize
Read More
Praj Industries reports 57% fall in Q4 consolidated net profit
30th Apr 2025, 12:58 PM

The total consolidated income of the company decreased by 15.41% at Rs 871.25 crore for Q4FY25
Read More
Praj Industries - Quarterly Results
29th Apr 2025, 18:08 PM

Read More
Praj Industries joins hands with thyssenkrupp Uhde’s arm
29th Apr 2025, 17:43 PM

Both companies are leveraging their combined expertise in industrial biotechnology and chemical engineering to enhance PLA technology
Read More
Praj Industries commissions 300 KLPD grain-based distillery for Keyaan Distilleries
8th Apr 2025, 17:44 PM

The facility will produce fuel ethanol and rectified spirit for medicinal use using broken rice, maize, and corn as feedstock
Read More

Praj Industries Ltd.

Engineering - Industrial Equipments

BSE: 522205 | NSE: PRAJIND

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Praj Industries Ltd.

Engineering - Industrial Equipments

BSE: 522205 | NSE: PRAJIND

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: