Nifty

:

19674.25

Sensex

:

66009.15

-68.10 (-0.34%)
-221.09 (-0.33%)

Login

Nifty
Sensex

:
:

19674.25
66009.15

-68.10 (-0.34%)
-221.09 (-0.33%)

Precision Wires India Ltd.

Cable

Rating :

69/99

BSE: 523539 | NSE: PRECWIRE

Watchlist

NSE BSE

121.85

22-Sep-2023

Open
High
Low
Previous Close

122.10
123.15
117.15
122.40

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1084603
1304.98
127.20
53.67

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,179.61
36.81
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,116.53
0.79%
4.67

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.94
11.53
20.85

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.10
2.77
6.47

PAT CAGR (%)

10 Years
5 Years
3 Years

15.21
7.30
14.81

P:E (Median)

8 Years
5 Years
3 Years

13.94
13.19
15.16

P:BV (Average)

8 Years
5 Years
3 Years

2.11
2.11
2.37

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.15
6.27
7.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 802.74 826.18 -2.84% 799.60 744.54 7.40% 703.67 705.29 -0.23% 726.02 708.85 2.42%
Expenses 766.48 792.42 -3.27% 768.57 709.17 8.38% 670.99 670.36 0.09% 695.13 678.96 2.38%
EBITDA 36.26 33.75 7.44% 31.03 35.36 -12.25% 32.68 34.93 -6.44% 30.90 29.89 3.38%
EBIDTM 4.52% 4.09% 3.88% 4.75% 4.64% 4.95% 4.26% 4.22%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 10.03 7.53 33.20% 9.47 7.59 24.77% 8.04 6.68 20.36% 7.88 5.44 44.85%
Depreciation 4.04 3.63 11.29% 3.53 3.61 -2.22% 3.63 3.86 -5.96% 3.39 3.72 -8.87%
PBT 22.19 22.60 -1.81% 18.03 24.16 -25.37% 21.02 24.39 -13.82% 19.63 20.73 -5.31%
Tax 5.65 5.77 -2.08% 5.17 5.86 -11.77% 5.88 6.24 -5.77% 4.97 5.76 -13.72%
PAT 16.55 16.83 -1.66% 12.87 18.30 -29.67% 15.14 18.16 -16.63% 14.66 14.97 -2.07%
PATM 2.06% 2.04% 1.61% 2.46% 2.15% 2.57% 2.02% 2.11%
EPS 0.93 0.94 -1.06% 0.72 1.02 -29.41% 0.85 1.02 -16.67% 0.82 0.84 -2.38%

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3,032.03 3,033.58 2,683.14 1,718.60 1,525.81 1,757.89 1,407.83 884.15 843.49 880.77 981.69 Net Sales Growth 1.58% 13.06% 56.12% 12.64% -13.20% 24.87% 59.23% 4.82% -4.23% -10.28% Cost Of Goods Sold 2,758.22 2,785.18 2,448.84 1,545.96 1,352.75 1,563.51 1,231.13 742.79 712.02 756.71 857.26 Gross Profit 273.81 248.40 234.30 172.64 173.07 194.38 176.70 141.36 131.46 124.06 124.43 GP Margin 9.03% 8.19% 8.73% 10.05% 11.34% 11.06% 12.55% 15.99% 15.59% 14.09% 12.68% Total Expenditure 2,901.17 2,927.11 2,565.81 1,640.79 1,453.12 1,665.02 1,322.51 831.07 792.09 833.43 928.09 Power & Fuel Cost - 32.93 24.61 23.67 24.59 24.34 18.36 20.11 18.45 19.40 16.73 % Of Sales - 1.09% 0.92% 1.38% 1.61% 1.38% 1.30% 2.27% 2.19% 2.20% 1.70% Employee Cost - 35.10 34.30 27.30 27.27 25.76 22.73 20.38 17.46 15.52 14.46 % Of Sales - 1.16% 1.28% 1.59% 1.79% 1.47% 1.61% 2.31% 2.07% 1.76% 1.47% Manufacturing Exp. - 53.23 38.37 29.90 32.71 34.46 32.41 30.56 29.11 26.74 25.68 % Of Sales - 1.75% 1.43% 1.74% 2.14% 1.96% 2.30% 3.46% 3.45% 3.04% 2.62% General & Admin Exp. - 17.37 14.02 10.96 12.65 14.40 14.53 14.25 12.29 12.16 12.84 % Of Sales - 0.57% 0.52% 0.64% 0.83% 0.82% 1.03% 1.61% 1.46% 1.38% 1.31% Selling & Distn. Exp. - 1.67 1.32 1.13 1.21 1.28 1.23 1.31 1.30 1.26 1.08 % Of Sales - 0.06% 0.05% 0.07% 0.08% 0.07% 0.09% 0.15% 0.15% 0.14% 0.11% Miscellaneous Exp. - 1.63 4.35 1.87 1.95 1.26 2.10 1.68 1.46 1.65 1.08 % Of Sales - 0.05% 0.16% 0.11% 0.13% 0.07% 0.15% 0.19% 0.17% 0.19% 0.01% EBITDA 130.87 106.47 117.33 77.81 72.69 92.87 85.32 53.08 51.40 47.34 53.60 EBITDA Margin 4.32% 3.51% 4.37% 4.53% 4.76% 5.28% 6.06% 6.00% 6.09% 5.37% 5.46% Other Income 0.00 21.89 6.98 5.13 4.12 1.65 2.05 2.93 2.09 3.25 4.99 Interest 35.42 32.91 24.90 15.26 19.03 17.12 15.20 9.23 11.12 14.22 23.71 Depreciation 14.59 14.17 15.17 16.13 16.10 12.79 14.07 14.29 15.77 19.59 11.81 PBT 80.87 81.28 84.24 51.55 41.68 64.62 58.09 32.49 26.60 16.78 23.06 Tax 21.67 21.79 21.23 12.24 9.85 22.79 22.11 10.39 9.57 6.68 8.62 Tax Rate 26.80% 26.81% 25.20% 23.74% 23.63% 35.27% 38.06% 31.98% 35.98% 39.81% 37.38% PAT 59.22 59.49 63.01 39.31 31.82 41.83 35.98 22.10 17.03 10.10 14.44 PAT before Minority Interest 59.22 59.49 63.01 39.31 31.82 41.83 35.98 22.10 17.03 10.10 14.44 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 1.95% 1.96% 2.35% 2.29% 2.09% 2.38% 2.56% 2.50% 2.02% 1.15% 1.47% PAT Growth -13.24% -5.59% 60.29% 23.54% -23.93% 16.26% 62.81% 29.77% 68.61% -30.06% EPS 3.31 3.33 3.53 2.20 1.78 2.34 2.01 1.24 0.95 0.57 0.81

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 - 0.95 0.57

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 450.31 364.88 316.05 282.81 265.43 236.51 212.74 194.81 186.85 203.11 Share Capital 17.87 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 Total Reserves 432.44 353.32 304.49 271.24 253.87 224.95 201.17 183.24 175.28 191.54 Non-Current Liabilities 19.95 8.08 13.14 17.93 22.81 5.24 5.78 5.77 6.99 22.28 Secured Loans 13.18 2.98 7.48 11.98 16.48 0.00 0.00 0.00 0.00 3.05 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 2.78 2.88 2.28 2.12 1.30 0.97 1.36 1.62 1.37 1.25 Current Liabilities 457.99 505.82 456.69 243.25 301.54 286.95 184.51 156.15 163.76 210.02 Trade Payables 432.23 467.52 423.06 203.18 267.41 239.51 124.88 107.06 107.56 141.66 Other Current Liabilities 24.31 22.01 22.52 19.92 20.06 12.54 20.63 15.79 17.26 18.21 Short Term Borrowings 0.00 15.00 10.00 19.05 13.01 33.43 37.80 27.79 34.63 46.24 Short Term Provisions 1.46 1.29 1.11 1.10 1.05 1.46 1.20 5.51 4.32 3.91 Total Liabilities 928.25 878.78 785.88 543.99 589.78 528.70 403.03 356.73 357.60 435.41 Net Block 115.99 99.50 109.81 115.42 112.89 79.04 81.81 80.29 86.85 126.86 Gross Block 370.70 349.86 346.63 352.11 333.60 287.87 277.36 261.26 252.12 244.80 Accumulated Depreciation 254.71 250.36 236.82 236.70 220.71 208.83 195.55 180.98 165.27 117.94 Non Current Assets 132.15 108.14 114.14 121.21 126.16 91.73 89.16 94.71 90.25 130.14 Capital Work in Progress 10.27 5.66 1.62 3.91 10.38 10.43 5.18 11.94 2.77 2.67 Non Current Investment 5.46 2.60 2.33 1.48 1.48 1.42 1.33 1.86 0.00 0.00 Long Term Loans & Adv. 0.43 0.39 0.39 0.40 1.41 0.84 0.85 0.63 0.63 0.60 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 796.10 770.64 671.74 422.78 463.62 436.97 313.86 262.01 267.34 305.28 Current Investments 0.00 6.73 26.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 227.30 221.81 166.04 106.71 123.05 108.05 107.00 97.44 95.26 75.42 Sundry Debtors 459.35 476.50 440.11 268.64 295.44 253.92 181.44 135.01 137.50 186.00 Cash & Bank 79.25 45.88 33.32 38.38 34.06 61.34 15.20 17.06 18.20 26.60 Other Current Assets 30.20 3.58 1.07 0.18 11.06 13.67 10.22 12.50 16.38 17.26 Short Term Loans & Adv. 29.48 16.14 5.07 8.88 11.06 13.05 8.75 9.80 11.39 14.32 Net Current Assets 338.11 264.82 215.05 179.53 162.08 150.03 129.36 105.86 103.58 95.25 Total Assets 928.25 878.78 785.88 543.99 589.78 528.70 403.02 356.72 357.59 435.42

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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 76.66 42.57 61.37 48.32 58.87 94.97 13.09 44.69 32.18 5.99 PBT 81.28 84.24 51.55 41.68 64.62 58.09 33.34 26.60 16.78 23.06 Adjustment 45.82 43.21 31.74 36.30 29.80 28.87 23.13 27.74 33.31 16.22 Changes in Working Capital -32.14 -65.87 -13.43 -17.15 -12.70 28.97 -32.83 0.16 -11.47 -26.70 Cash after chg. in Working capital 94.96 61.57 69.86 60.82 81.72 115.93 23.64 54.50 38.62 12.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.30 -19.00 -8.49 -12.50 -22.85 -20.96 -10.55 -9.81 -6.43 -6.59 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 -28.20 7.77 -35.43 -12.96 -46.71 -17.49 -8.86 -18.84 -4.77 37.39 Net Fixed Assets -25.45 -7.27 7.77 -12.04 -45.68 -15.76 -9.34 -18.31 -7.42 -4.05 Net Investments 3.87 19.12 -26.97 0.00 -0.06 -0.09 0.53 -1.86 0.00 19.70 Others -6.62 -4.08 -16.23 -0.92 -0.97 -1.64 -0.05 1.33 2.65 21.74 Cash from Financing Activity -15.24 -37.86 -30.88 -31.12 -39.50 -31.40 -6.18 -26.99 -35.81 -56.51 Net Cash Inflow / Outflow 33.23 12.48 -4.94 4.25 -27.34 46.08 -1.96 -1.14 -8.40 -13.14 Opening Cash & Equivalents 45.02 32.54 37.48 33.23 60.57 14.50 16.45 18.20 26.60 39.74 Closing Cash & Equivalent 78.25 45.02 32.54 37.48 33.23 60.57 14.50 17.06 18.20 26.60

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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 25.20 21.04 18.22 24.46 114.77 102.27 91.99 84.23 80.79 87.82 ROA 6.58% 7.57% 5.91% 5.61% 7.48% 7.72% 5.82% 4.77% 2.55% 2.99% ROE 14.60% 18.51% 13.13% 11.61% 16.67% 16.02% 10.84% 8.92% 5.18% 7.13% ROCE 26.75% 30.09% 20.50% 19.94% 28.94% 28.16% 17.64% 16.87% 12.89% 16.88% Fixed Asset Turnover 10.21 9.35 5.98 5.38 6.84 6.01 3.80 3.79 4.09 4.61 Receivable days 46.43 51.39 61.92 55.80 47.16 46.78 56.38 51.11 58.03 61.83 Inventory Days 22.28 21.75 23.83 22.73 19.84 23.10 36.43 36.14 30.62 28.34 Payable days 58.96 66.37 73.93 63.49 55.78 50.22 50.88 49.34 54.36 62.97 Cash Conversion Cycle 9.75 6.77 11.82 15.04 11.22 19.66 41.93 37.91 34.29 27.20 Total Debt/Equity 0.04 0.06 0.07 0.11 0.11 0.14 0.18 0.14 0.20 0.26 Interest Cover 3.47 4.38 4.38 3.19 4.77 4.82 4.52 3.39 2.18 1.97

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

singularity holdings limited

four dimensions securities (india) ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

Precision Wire India - Quarterly Results
10th Aug 2023, 13:25 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