Nifty

:

16992.55

Sensex

:

57720.37

47.50 (0.28%)
193.27 (0.34%)

Login

Nifty
Sensex

:
:

16992.55
57720.37

47.50 (0.28%)
193.27 (0.34%)

Precision Wires India Ltd.

Cable

Rating :

65/99

BSE: 523539 | NSE: PRECWIRE

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,097.78
16.91
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,074.39
1.37%
2.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.64
13.77
20.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.29
6.58
10.05

PAT CAGR (%)

10 Years
5 Years
3 Years

14.73
11.86
25.57

P:E (Median)

8 Years
5 Years
3 Years

13.68
13.19
14.22

P:BV (Average)

8 Years
5 Years
3 Years

1.90
1.90
1.94

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.62
5.84
6.33

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 703.67 705.29 -0.23% 726.02 708.85 2.42% 826.18 531.37 55.48% 744.54 654.67 13.73%
Expenses 670.99 670.36 0.09% 695.13 678.96 2.38% 792.42 507.25 56.22% 709.17 622.84 13.86%
EBITDA 32.68 34.93 -6.44% 30.90 29.89 3.38% 33.75 24.12 39.93% 35.36 31.83 11.09%
EBIDTM 4.64% 4.95% 4.26% 4.22% 4.09% 4.54% 4.75% 4.86%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 8.04 6.68 20.36% 7.88 5.44 44.85% 7.53 5.20 44.81% 7.59 5.67 33.86%
Depreciation 3.63 3.86 -5.96% 3.39 3.72 -8.87% 3.63 3.98 -8.79% 3.61 4.56 -20.83%
PBT 21.02 24.39 -13.82% 19.63 20.73 -5.31% 22.60 14.95 51.17% 24.16 21.61 11.80%
Tax 5.88 6.24 -5.77% 4.97 5.76 -13.72% 5.77 3.37 71.22% 5.86 4.92 19.11%
PAT 15.14 18.16 -16.63% 14.66 14.97 -2.07% 16.83 11.58 45.34% 18.30 16.69 9.65%
PATM 2.15% 2.57% 2.02% 2.11% 2.04% 2.18% 2.46% 2.55%
EPS 0.87 1.05 -17.14% 0.85 0.86 -1.16% 0.97 0.67 44.78% 1.05 0.96 9.38%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 3,000.41 2,683.14 1,718.60 1,525.81 1,757.89 1,407.83 884.15 843.49 880.77 981.69 975.83 Net Sales Growth 15.39% 56.12% 12.64% -13.20% 24.87% 59.23% 4.82% -4.23% -10.28% 0.60% Cost Of Goods Sold 2,728.62 2,448.84 1,545.96 1,352.75 1,563.51 1,231.13 742.79 712.02 756.71 857.26 864.48 Gross Profit 271.79 234.30 172.64 173.07 194.38 176.70 141.36 131.46 124.06 124.43 111.34 GP Margin 9.06% 8.73% 10.05% 11.34% 11.06% 12.55% 15.99% 15.59% 14.09% 12.68% 11.41% Total Expenditure 2,867.71 2,565.81 1,640.79 1,453.12 1,665.02 1,322.51 831.07 792.09 833.43 928.09 935.57 Power & Fuel Cost - 24.61 23.67 24.59 24.34 18.36 20.11 18.45 19.40 16.73 17.39 % Of Sales - 0.92% 1.38% 1.61% 1.38% 1.30% 2.27% 2.19% 2.20% 1.70% 1.78% Employee Cost - 34.30 27.30 27.27 25.76 22.73 20.38 17.46 15.52 14.46 13.56 % Of Sales - 1.28% 1.59% 1.79% 1.47% 1.61% 2.31% 2.07% 1.76% 1.47% 1.39% Manufacturing Exp. - 38.37 29.90 32.71 34.46 32.41 30.56 29.11 26.74 25.68 25.03 % Of Sales - 1.43% 1.74% 2.14% 1.96% 2.30% 3.46% 3.45% 3.04% 2.62% 2.56% General & Admin Exp. - 14.02 10.96 12.65 14.40 14.53 14.25 12.29 12.16 12.84 13.25 % Of Sales - 0.52% 0.64% 0.83% 0.82% 1.03% 1.61% 1.46% 1.38% 1.31% 1.36% Selling & Distn. Exp. - 1.32 1.13 1.21 1.28 1.23 1.31 1.30 1.26 1.08 0.95 % Of Sales - 0.05% 0.07% 0.08% 0.07% 0.09% 0.15% 0.15% 0.14% 0.11% 0.10% Miscellaneous Exp. - 4.35 1.87 1.95 1.26 2.10 1.68 1.46 1.65 0.06 0.95 % Of Sales - 0.16% 0.11% 0.13% 0.07% 0.15% 0.19% 0.17% 0.19% 0.01% 0.09% EBITDA 132.69 117.33 77.81 72.69 92.87 85.32 53.08 51.40 47.34 53.60 40.26 EBITDA Margin 4.42% 4.37% 4.53% 4.76% 5.28% 6.06% 6.00% 6.09% 5.37% 5.46% 4.13% Other Income 0.00 6.98 5.13 4.12 1.65 2.05 2.93 2.09 3.25 4.99 1.26 Interest 31.04 24.90 15.26 19.03 17.12 15.20 9.23 11.12 14.22 23.71 5.07 Depreciation 14.26 15.17 16.13 16.10 12.79 14.07 14.29 15.77 19.59 11.81 12.57 PBT 87.41 84.24 51.55 41.68 64.62 58.09 32.49 26.60 16.78 23.06 23.88 Tax 22.48 21.23 12.24 9.85 22.79 22.11 10.39 9.57 6.68 8.62 7.92 Tax Rate 25.72% 25.20% 23.74% 23.63% 35.27% 38.06% 31.98% 35.98% 39.81% 37.38% 33.17% PAT 64.93 63.01 39.31 31.82 41.83 35.98 22.10 17.03 10.10 14.44 15.95 PAT before Minority Interest 64.93 63.01 39.31 31.82 41.83 35.98 22.10 17.03 10.10 14.44 15.95 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 2.16% 2.35% 2.29% 2.09% 2.38% 2.56% 2.50% 2.02% 1.15% 1.47% 1.63% PAT Growth 5.75% 60.29% 23.54% -23.93% 16.26% 62.81% 29.77% 68.61% -30.06% -9.47% EPS 3.74 3.63 2.27 1.83 2.41 2.07 1.27 0.98 0.58 0.83 0.92

Description TTM Mar 16 Mar 15
Net Sales - 843.49 880.77 Net Sales Growth - -4.23% Cost Of Goods Sold - 712.02 756.71 Gross Profit - 131.46 124.06 GP Margin - 15.59% 14.09% Total Expenditure - 792.09 833.43 Power & Fuel Cost - 18.45 19.40 % Of Sales - 2.19% 2.20% Employee Cost - 17.46 15.52 % Of Sales - 2.07% 1.76% Manufacturing Exp. - 29.11 26.74 % Of Sales - 3.45% 3.04% General & Admin Exp. - 12.29 12.16 % Of Sales - 1.46% 1.38% Selling & Distn. Exp. - 1.30 1.26 % Of Sales - 0.15% 0.14% Miscellaneous Exp. - 1.46 1.65 % Of Sales - 0.17% 0.19% EBITDA - 51.40 47.34 EBITDA Margin - 6.09% 5.37% Other Income - 2.09 3.25 Interest - 11.12 14.22 Depreciation - 15.77 19.59 PBT - 26.60 16.78 Tax - 9.57 6.68 Tax Rate - 35.98% 39.81% PAT - 17.03 10.10 PAT before Minority Interest - 17.03 10.10 Minority Interest - 0.00 0.00 PAT Margin - 2.02% 1.15% PAT Growth - 68.61% EPS - 0.98 0.58

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 364.88 316.05 282.81 265.43 236.51 212.74 194.81 186.85 203.11 202.20 Share Capital 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 Total Reserves 353.32 304.49 271.24 253.87 224.95 201.17 183.24 175.28 191.54 190.63 Non-Current Liabilities 8.08 13.14 17.93 22.81 5.24 5.78 5.77 6.99 22.28 24.85 Secured Loans 2.98 7.48 11.98 16.48 0.00 0.00 0.00 0.00 3.05 7.91 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.88 2.28 2.12 1.30 0.97 1.36 1.62 1.37 1.25 0.00 Current Liabilities 505.82 456.69 243.25 301.54 286.95 184.51 156.15 163.76 210.02 303.56 Trade Payables 467.52 423.06 203.18 267.41 239.51 124.88 107.06 107.56 141.66 177.32 Other Current Liabilities 22.01 22.52 19.92 20.06 12.54 20.63 15.79 17.26 18.21 40.56 Short Term Borrowings 15.00 10.00 19.05 13.01 33.43 37.80 27.79 34.63 46.24 82.17 Short Term Provisions 1.29 1.11 1.10 1.05 1.46 1.20 5.51 4.32 3.91 3.51 Total Liabilities 878.78 785.88 543.99 589.78 528.70 403.03 356.73 357.60 435.41 530.61 Net Block 99.50 109.81 115.42 112.89 79.04 81.81 80.29 86.85 126.86 134.00 Gross Block 349.86 346.63 352.11 333.60 287.87 277.36 261.26 252.12 244.80 240.48 Accumulated Depreciation 250.36 236.82 236.70 220.71 208.83 195.55 180.98 165.27 117.94 106.48 Non Current Assets 108.14 114.14 121.21 126.16 91.73 89.16 94.71 90.25 130.14 138.20 Capital Work in Progress 5.66 1.62 3.91 10.38 10.43 5.18 11.94 2.77 2.67 2.94 Non Current Investment 2.60 2.33 1.48 1.48 1.42 1.33 1.86 0.00 0.00 0.50 Long Term Loans & Adv. 0.39 0.39 0.40 1.41 0.84 0.85 0.63 0.63 0.60 0.75 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 770.64 671.74 422.78 463.62 436.97 313.86 262.01 267.34 305.28 392.41 Current Investments 6.73 26.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19.20 Inventories 221.81 166.04 106.71 123.05 108.05 107.00 97.44 95.26 75.42 98.13 Sundry Debtors 476.50 440.11 268.64 295.44 253.92 181.44 135.01 137.50 186.00 192.60 Cash & Bank 45.88 33.32 38.38 34.06 61.34 15.20 17.06 18.20 26.60 39.74 Other Current Assets 19.72 1.07 0.18 0.00 13.67 10.22 12.50 16.38 17.26 42.74 Short Term Loans & Adv. 16.14 5.07 8.88 11.06 13.05 8.75 9.80 11.39 14.32 36.76 Net Current Assets 264.82 215.05 179.53 162.08 150.03 129.36 105.86 103.58 95.25 88.85 Total Assets 878.78 785.88 543.99 589.78 528.70 403.02 356.72 357.59 435.42 530.61

Description Mar 16 Mar 15
Shareholder's Funds 194.72 186.85 Share Capital 11.56 11.56 Total Reserves 183.15 175.28 Non-Current Liabilities 5.77 6.99 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 1.62 1.37 Current Liabilities 156.15 163.76 Trade Payables 107.06 107.56 Other Current Liabilities 15.79 17.26 Short Term Borrowings 27.79 34.63 Short Term Provisions 5.51 4.32 Total Liabilities 356.64 357.60 Net Block 80.29 86.85 Gross Block 261.26 252.12 Accumulated Depreciation 180.98 165.27 Non Current Assets 94.62 90.25 Capital Work in Progress 11.94 2.77 Non Current Investment 1.77 0.00 Long Term Loans & Adv. 0.63 0.63 Other Non Current Assets 0.00 0.00 Current Assets 262.01 267.34 Current Investments 0.00 0.00 Inventories 97.44 95.26 Sundry Debtors 135.01 137.50 Cash & Bank 17.06 18.20 Other Current Assets 12.50 4.99 Short Term Loans & Adv. 9.80 11.39 Net Current Assets 105.86 103.58 Total Assets 356.63 357.59

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 42.57 61.37 48.32 58.87 94.97 13.09 44.69 32.18 5.99 27.31 PBT 84.24 51.55 41.68 64.62 58.09 33.34 26.60 16.78 23.06 23.88 Adjustment 43.21 31.74 36.30 29.80 28.87 23.13 27.74 33.31 16.22 18.74 Changes in Working Capital -65.87 -13.43 -17.15 -12.70 28.97 -32.83 0.16 -11.47 -26.70 -7.12 Cash after chg. in Working capital 61.57 69.86 60.82 81.72 115.93 23.64 54.50 38.62 12.58 35.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -19.00 -8.49 -12.50 -22.85 -20.96 -10.55 -9.81 -6.43 -6.59 -8.19 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 7.77 -35.43 -12.96 -46.71 -17.49 -8.86 -18.84 -4.77 37.39 -31.35 Net Fixed Assets -7.27 7.77 -12.04 -45.68 -15.76 -9.34 -18.31 -7.42 -4.05 0.63 Net Investments 19.12 -26.97 0.00 -0.06 -0.09 0.53 -1.86 0.00 19.70 -19.20 Others -4.08 -16.23 -0.92 -0.97 -1.64 -0.05 1.33 2.65 21.74 -12.78 Cash from Financing Activity -37.86 -30.88 -31.12 -39.50 -31.40 -6.18 -26.99 -35.81 -56.51 16.70 Net Cash Inflow / Outflow 12.48 -4.94 4.25 -27.34 46.08 -1.96 -1.14 -8.40 -13.14 12.66 Opening Cash & Equivalents 32.54 37.48 33.23 60.57 14.50 16.45 18.20 26.60 39.74 27.08 Closing Cash & Equivalent 45.02 32.54 37.48 33.23 60.57 14.50 17.06 18.20 26.60 39.74

Description Mar 16 Mar 15
Cash From Operating Activity 44.69 32.18 PBT 26.60 16.78 Adjustment 27.74 33.31 Changes in Working Capital 0.16 -11.47 Cash after chg. in Working capital 54.50 38.62 Interest Paid 0.00 0.00 Tax Paid -9.81 -6.43 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -18.84 -4.77 Net Fixed Assets -18.31 Net Investments -1.86 Others 1.33 Cash from Financing Activity -26.99 -35.81 Net Cash Inflow / Outflow -1.14 -8.40 Opening Cash & Equivalents 18.20 26.60 Closing Cash & Equivalent 17.06 18.20

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 21.04 18.22 24.46 114.77 102.27 91.99 84.23 80.79 87.82 87.43 ROA 7.57% 5.91% 5.61% 7.48% 7.72% 5.82% 4.77% 2.55% 2.99% 3.25% ROE 18.51% 13.13% 11.61% 16.67% 16.02% 10.84% 8.92% 5.18% 7.13% 8.11% ROCE 30.09% 20.50% 19.94% 28.94% 28.16% 17.64% 16.87% 12.89% 16.88% 10.46% Fixed Asset Turnover 9.35 5.98 5.38 6.84 6.01 3.80 3.79 4.09 4.61 4.68 Receivable days 51.39 61.92 55.80 47.16 46.78 56.38 51.11 58.03 61.83 58.41 Inventory Days 21.75 23.83 22.73 19.84 23.10 36.43 36.14 30.62 28.34 28.20 Payable days 66.37 73.93 63.49 55.78 50.22 50.88 49.34 54.36 62.97 64.04 Cash Conversion Cycle 6.77 11.82 15.04 11.22 19.66 41.93 37.91 34.29 27.20 22.57 Total Debt/Equity 0.06 0.07 0.11 0.11 0.14 0.18 0.14 0.20 0.26 0.47 Interest Cover 4.38 4.38 3.19 4.77 4.82 4.52 3.39 2.18 1.97 5.71

Description Mar 16 Mar 15
Book Value (Rs.) 84.19 80.79 ROA 4.77% 2.83% ROE 8.93% 5.41% ROCE 16.87% 13.81% Fixed Asset Turnover 3.79 4.04 Receivable days 51.11 49.33 Inventory Days 36.14 34.18 Payable days 49.34 46.92 Cash Conversion Cycle 37.91 36.58 Total Debt/Equity 0.14 0.20 Interest Cover 3.39 2.18

Top Investors:

kcp sugar and industries corporation limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Precision Wire India - Quarterly Results
11th Feb 2023, 13:01 PM

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.

Feedback