Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Engineering - Industrial Equipments

Rating :
63/99

BSE: 522205 | NSE: PRAJIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,704.61
  • 32.03
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,549.53
  • 1.15%
  • 6.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.87%
  • 4.85%
  • 33.74%
  • FII
  • DII
  • Others
  • 17.61%
  • 7.54%
  • 3.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.83
  • 18.09
  • 26.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 32.19
  • 19.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.25
  • 30.64
  • 28.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.47
  • 41.76
  • 44.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 4.49
  • 5.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.84
  • 23.74
  • 26.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
909.97
585.64
55.38%
876.58
532.41
64.64%
729.87
386.26
88.96%
829.01
567.10
46.18%
Expenses
823.96
538.45
53.02%
811.90
489.85
65.74%
677.28
356.43
90.02%
754.80
495.01
52.48%
EBITDA
86.01
47.19
82.26%
64.68
42.56
51.97%
52.59
29.83
76.30%
74.21
72.09
2.94%
EBIDTM
9.45%
8.06%
7.38%
7.99%
7.21%
7.72%
8.95%
12.71%
Other Income
7.91
8.83
-10.42%
9.11
10.16
-10.33%
8.77
5.90
48.64%
11.29
7.08
59.46%
Interest
0.83
0.54
53.70%
0.82
0.57
43.86%
0.74
0.60
23.33%
0.80
0.64
25.00%
Depreciation
7.19
5.23
37.48%
7.19
5.38
33.64%
6.39
5.33
19.89%
6.65
5.34
24.53%
PBT
85.90
50.25
70.95%
65.78
46.77
40.65%
54.23
29.80
81.98%
78.05
73.19
6.64%
Tax
23.59
13.20
78.71%
17.65
13.43
31.42%
12.97
7.60
70.66%
20.40
21.18
-3.68%
PAT
62.31
37.05
68.18%
48.13
33.34
44.36%
41.26
22.20
85.86%
57.65
52.01
10.84%
PATM
6.85%
6.33%
5.49%
6.26%
5.65%
5.75%
6.95%
9.17%
EPS
3.39
2.02
67.82%
2.62
1.81
44.75%
2.25
1.21
85.95%
3.14
2.84
10.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,345.43
2,212.86
1,312.58
1,106.20
1,076.15
963.62
812.09
1,078.87
995.10
932.47
949.26
Net Sales Growth
61.50%
68.59%
18.66%
2.79%
11.68%
18.66%
-24.73%
8.42%
6.72%
-1.77%
 
Cost Of Goods Sold
2,124.80
1,333.29
744.03
556.21
544.58
516.32
364.24
522.24
488.86
424.47
480.32
Gross Profit
1,220.63
879.57
568.55
550.00
531.57
447.31
447.85
556.63
506.25
508.00
468.94
GP Margin
36.49%
39.75%
43.32%
49.72%
49.40%
46.42%
55.15%
51.59%
50.87%
54.48%
49.40%
Total Expenditure
3,067.94
2,019.08
1,200.23
1,028.15
996.87
915.61
743.41
964.77
910.34
853.33
864.32
Power & Fuel Cost
-
7.29
5.86
6.15
5.73
6.41
5.54
6.64
7.45
9.29
6.33
% Of Sales
-
0.33%
0.45%
0.56%
0.53%
0.67%
0.68%
0.62%
0.75%
1.00%
0.67%
Employee Cost
-
217.62
172.20
163.98
160.57
149.01
148.04
154.37
133.12
123.96
113.09
% Of Sales
-
9.83%
13.12%
14.82%
14.92%
15.46%
18.23%
14.31%
13.38%
13.29%
11.91%
Manufacturing Exp.
-
325.18
194.42
180.52
161.71
132.55
121.64
142.63
136.28
152.82
157.65
% Of Sales
-
14.70%
14.81%
16.32%
15.03%
13.76%
14.98%
13.22%
13.70%
16.39%
16.61%
General & Admin Exp.
-
65.87
35.77
51.10
56.39
55.65
57.71
64.31
72.19
70.31
60.90
% Of Sales
-
2.98%
2.73%
4.62%
5.24%
5.78%
7.11%
5.96%
7.25%
7.54%
6.42%
Selling & Distn. Exp.
-
17.42
7.77
16.53
17.09
9.89
7.07
26.05
19.45
27.61
14.12
% Of Sales
-
0.79%
0.59%
1.49%
1.59%
1.03%
0.87%
2.41%
1.95%
2.96%
1.49%
Miscellaneous Exp.
-
52.42
40.19
53.66
50.80
45.78
39.19
48.53
53.00
44.87
14.12
% Of Sales
-
2.37%
3.06%
4.85%
4.72%
4.75%
4.83%
4.50%
5.33%
4.81%
3.36%
EBITDA
277.49
193.78
112.35
78.05
79.28
48.01
68.68
114.10
84.76
79.14
84.94
EBITDA Margin
8.29%
8.76%
8.56%
7.06%
7.37%
4.98%
8.46%
10.58%
8.52%
8.49%
8.95%
Other Income
37.08
36.19
25.74
30.02
32.36
30.23
22.28
18.36
41.91
23.01
31.23
Interest
3.19
2.50
2.86
3.10
0.76
1.14
1.31
2.02
2.47
1.44
2.31
Depreciation
27.42
22.59
22.12
21.85
22.95
24.09
22.12
25.02
37.83
23.76
21.53
PBT
283.96
204.88
113.11
83.14
87.92
53.01
67.53
105.41
86.38
76.94
92.33
Tax
74.61
54.63
32.05
12.70
19.72
13.53
22.93
22.94
8.15
20.44
20.79
Tax Rate
26.27%
26.66%
28.34%
15.28%
22.43%
25.52%
33.96%
21.76%
9.44%
26.57%
22.52%
PAT
209.35
150.24
81.05
70.43
68.21
39.49
44.60
82.46
76.27
54.62
68.03
PAT before Minority Interest
209.34
150.24
81.06
70.44
68.21
39.49
44.60
82.47
78.23
56.50
71.55
Minority Interest
-0.01
0.00
-0.01
-0.01
0.00
0.00
0.00
-0.01
-1.96
-1.88
-3.52
PAT Margin
6.26%
6.79%
6.17%
6.37%
6.34%
4.10%
5.49%
7.64%
7.66%
5.86%
7.17%
PAT Growth
44.78%
85.37%
15.08%
3.25%
72.73%
-11.46%
-45.91%
8.12%
39.64%
-19.71%
 
EPS
11.41
8.19
4.42
3.84
3.72
2.15
2.43
4.49
4.16
2.98
3.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
915.72
801.82
719.25
745.01
726.13
709.63
655.29
622.16
582.52
570.52
Share Capital
36.73
36.65
36.63
36.53
36.19
35.89
35.59
35.49
35.49
35.49
Total Reserves
876.05
763.32
680.67
705.93
685.85
669.93
613.82
586.66
547.03
535.03
Non-Current Liabilities
29.88
16.60
14.28
6.54
11.78
13.28
5.76
11.03
17.69
19.23
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
0.04
0.08
0.12
0.21
0.15
0.15
Long Term Provisions
17.05
15.70
17.18
15.88
15.92
15.78
13.02
12.05
9.87
9.22
Current Liabilities
1,264.53
764.30
409.38
485.40
390.60
461.64
488.05
494.43
664.14
639.08
Trade Payables
424.79
341.62
187.49
234.53
176.45
213.44
207.15
177.24
199.82
237.95
Other Current Liabilities
805.81
396.01
214.64
238.35
199.70
226.08
248.75
250.73
228.88
199.70
Short Term Borrowings
0.00
0.00
0.00
0.00
5.94
4.26
15.91
17.07
21.18
13.74
Short Term Provisions
33.93
26.68
7.25
12.52
8.51
17.86
16.24
49.40
214.25
187.70
Total Liabilities
2,210.81
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
Net Block
272.37
269.87
280.14
276.33
283.43
256.16
272.33
301.89
322.55
246.90
Gross Block
585.05
560.32
552.71
514.34
499.62
449.09
443.41
454.25
435.75
337.07
Accumulated Depreciation
312.69
290.45
272.57
238.02
216.20
192.92
171.07
152.36
113.20
90.17
Non Current Assets
370.30
348.05
363.67
376.92
339.08
349.52
330.24
327.66
351.59
329.66
Capital Work in Progress
2.09
0.62
2.08
2.23
4.17
31.46
0.83
1.39
1.56
47.81
Non Current Investment
78.91
53.50
53.50
58.51
23.70
13.70
23.71
10.02
5.01
15.01
Long Term Loans & Adv.
11.44
15.17
14.78
14.87
18.52
24.62
21.05
14.36
12.46
9.94
Other Non Current Assets
5.49
8.89
13.17
24.99
9.26
23.58
12.31
0.00
10.00
10.00
Current Assets
1,840.52
1,235.36
779.92
860.70
790.09
835.31
819.14
814.80
934.16
923.82
Current Investments
397.88
295.01
123.71
165.69
190.86
134.33
121.65
147.93
86.02
147.93
Inventories
345.03
128.91
111.14
126.38
80.78
104.53
100.81
227.15
222.05
143.24
Sundry Debtors
511.79
453.44
330.14
305.29
262.50
294.88
367.10
280.48
320.27
315.75
Cash & Bank
155.08
132.45
49.31
87.96
80.25
73.57
81.85
99.95
57.24
75.30
Other Current Assets
430.73
145.36
109.86
131.49
175.70
228.00
147.73
59.29
248.58
241.59
Short Term Loans & Adv.
137.00
80.19
55.77
43.88
49.50
54.42
59.81
41.79
232.13
230.16
Net Current Assets
575.99
471.06
370.54
375.30
399.49
373.67
331.09
320.37
270.03
284.73
Total Assets
2,210.82
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
174.73
225.09
14.67
32.99
101.40
20.19
51.61
149.65
-3.46
28.30
PBT
204.88
113.11
83.14
87.92
53.01
67.53
89.69
86.38
76.94
92.33
Adjustment
5.54
10.92
25.63
20.52
27.96
17.72
36.84
26.93
17.84
2.08
Changes in Working Capital
9.34
115.92
-76.30
-54.81
33.10
-44.55
-39.21
27.03
-70.10
-18.51
Cash after chg. in Working capital
219.76
239.94
32.46
53.64
114.07
40.70
87.32
140.34
24.68
75.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.03
-14.85
-17.79
-20.64
-12.67
-20.51
-35.71
9.31
-28.14
-47.61
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
-126.77
-164.32
62.07
-5.91
-70.65
-8.03
-1.41
-80.05
18.35
25.51
Net Fixed Assets
-22.46
-7.21
-31.07
-10.69
-22.26
-35.29
12.00
-2.97
-33.40
-58.12
Net Investments
-137.58
-162.75
62.14
-8.34
-64.90
-2.68
-23.15
-83.82
43.74
-24.14
Others
33.27
5.64
31.00
13.12
16.51
29.94
9.74
6.74
8.01
107.77
Cash from Financing Activity
-44.35
-6.29
-98.03
-43.44
-24.74
-3.86
-67.75
-40.16
-40.09
-58.47
Net Cash Inflow / Outflow
3.61
54.48
-21.29
-16.36
6.01
8.30
-17.56
29.44
-25.20
-4.66
Opening Cash & Equivalents
101.11
45.84
63.56
77.22
69.18
60.48
76.40
43.59
67.98
71.77
Closing Cash & Equivalent
107.46
101.11
45.84
63.56
77.23
69.18
61.88
76.40
43.59
67.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
49.70
43.66
39.16
40.65
39.91
39.33
36.49
35.06
32.82
32.15
ROA
7.92%
5.94%
5.92%
5.76%
3.41%
3.82%
7.20%
6.44%
4.45%
5.71%
ROE
17.54%
10.68%
9.65%
9.31%
5.53%
6.58%
12.97%
12.99%
9.80%
12.73%
ROCE
24.15%
15.25%
11.78%
12.01%
7.49%
9.94%
16.39%
14.29%
13.17%
16.26%
Fixed Asset Turnover
3.86
2.36
2.07
2.12
2.05
1.91
2.49
2.32
2.49
3.04
Receivable days
79.61
108.95
104.83
96.29
104.81
141.76
105.61
106.35
120.69
119.62
Inventory Days
39.09
33.38
39.19
35.13
34.85
43.97
53.48
79.52
69.31
56.71
Payable days
104.91
129.78
80.98
81.93
84.92
113.35
79.68
83.44
104.40
101.75
Cash Conversion Cycle
13.79
12.54
63.04
49.49
54.74
72.38
79.41
102.43
85.60
74.58
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.01
0.02
0.03
0.04
0.03
Interest Cover
82.79
40.57
27.85
116.24
47.42
52.62
53.05
36.01
54.43
41.04

News Update:


  • Praj Industries to form wholly owned domestic subsidiary company
    4th Feb 2023, 11:14 AM

    The board of directors at its meeting held on February 03, 2023 has decided the same

    Read More
  • Praj Industries - Quarterly Results
    3rd Feb 2023, 16:31 PM

    Read More
  • Praj Industries enters into agreement with ESIIC to accelerate bioeconomy in Egypt
    9th Nov 2022, 09:39 AM

    Praj and ESIIC will develop infrastructure, help formulate policy framework, and create awareness among others, to mainstream bioeconomy

    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.