Nifty
Sensex
:
:
24971.90
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)

Auto Ancillary

Rating :
56/99

BSE: 540293 | NSE: PRICOLLTD

424.65
23-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  429.8
  •  433.7
  •  424.25
  •  433.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  603903
  •  257377076.45
  •  598.8
  •  367.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,178.74
  • 31.00
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,201.22
  • N/A
  • 5.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.51%
  • 1.55%
  • 24.44%
  • FII
  • DII
  • Others
  • 16.26%
  • 14.27%
  • 4.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.78
  • 13.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 52.18
  • 8.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 40.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.14
  • 31.10
  • 32.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.81
  • 3.87
  • 5.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.79
  • 11.53
  • 15.56

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
11.54
13.7
18.65
22.11
P/E Ratio
36.80
31.00
22.77
19.21
Revenue
2272
2621
3764
4302
EBITDA
273
313
435
514
Net Income
141
167
228
269
ROA
10.3
9.9
P/B Ratio
6.44
5.09
4.17
3.45
ROE
18.15
17.95
19.43
18.83
FCFF
95
83
-15
141
FCFF Yield
1.75
1.53
-0.27
2.59
Net Debt
-58
26
14
146
BVPS
65.96
83.36
101.75
123.05

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
769.36
584.16
31.70%
633.80
572.59
10.69%
668.82
577.82
15.75%
619.93
537.21
15.40%
Expenses
689.31
510.03
35.15%
558.69
504.77
10.68%
591.57
511.38
15.68%
539.45
472.55
14.16%
EBITDA
80.05
74.14
7.97%
75.11
67.82
10.75%
77.25
66.44
16.27%
80.49
64.66
24.48%
EBIDTM
10.40%
12.69%
11.85%
11.84%
11.55%
11.50%
12.98%
12.04%
Other Income
4.34
4.35
-0.23%
4.00
1.94
106.19%
6.13
4.03
52.11%
2.17
2.84
-23.59%
Interest
5.20
3.78
37.57%
2.25
4.70
-52.13%
2.70
5.12
-47.27%
3.01
4.65
-35.27%
Depreciation
26.35
20.10
31.09%
22.40
20.99
6.72%
20.68
21.14
-2.18%
20.32
19.82
2.52%
PBT
52.84
54.60
-3.22%
54.45
44.06
23.58%
60.00
44.20
35.75%
59.32
43.03
37.86%
Tax
17.89
13.10
36.56%
13.00
10.05
29.35%
14.93
11.05
35.11%
13.76
11.10
23.96%
PAT
34.95
41.50
-15.78%
41.45
34.02
21.84%
45.07
33.16
35.92%
45.56
31.94
42.64%
PATM
4.54%
7.10%
6.54%
5.94%
6.74%
5.74%
7.35%
5.95%
EPS
2.87
3.41
-15.84%
3.40
2.79
21.86%
3.70
2.72
36.03%
3.74
2.62
42.75%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,691.91
2,271.78
1,958.56
1,544.69
1,413.11
1,715.09
1,920.59
1,710.91
1,473.24
Net Sales Growth
18.49%
15.99%
26.79%
9.31%
-17.61%
-10.70%
12.26%
16.13%
 
Cost Of Goods Sold
1,860.72
1,555.22
1,373.29
1,069.63
964.81
1,180.84
1,327.96
1,092.62
939.33
Gross Profit
831.19
716.56
585.27
475.06
448.31
534.24
592.64
618.29
533.91
GP Margin
30.88%
31.54%
29.88%
30.75%
31.73%
31.15%
30.86%
36.14%
36.24%
Total Expenditure
2,379.02
1,998.73
1,730.09
1,364.11
1,235.20
1,681.64
1,950.48
1,628.05
1,365.12
Power & Fuel Cost
-
23.53
22.80
17.98
18.06
19.70
24.41
21.10
24.19
% Of Sales
-
1.04%
1.16%
1.16%
1.28%
1.15%
1.27%
1.23%
1.64%
Employee Cost
-
262.64
227.49
191.81
166.52
261.29
294.51
301.46
239.94
% Of Sales
-
11.56%
11.62%
12.42%
11.78%
15.23%
15.33%
17.62%
16.29%
Manufacturing Exp.
-
24.03
22.00
18.32
18.43
18.61
28.13
18.25
34.52
% Of Sales
-
1.06%
1.12%
1.19%
1.30%
1.09%
1.46%
1.07%
2.34%
General & Admin Exp.
-
51.15
38.40
28.24
22.65
51.19
88.76
66.10
79.57
% Of Sales
-
2.25%
1.96%
1.83%
1.60%
2.98%
4.62%
3.86%
5.40%
Selling & Distn. Exp.
-
61.81
39.02
31.42
16.40
25.18
38.98
36.41
35.39
% Of Sales
-
2.72%
1.99%
2.03%
1.16%
1.47%
2.03%
2.13%
2.40%
Miscellaneous Exp.
-
20.35
7.09
6.71
28.33
124.82
147.73
92.10
12.19
% Of Sales
-
0.90%
0.36%
0.43%
2.00%
7.28%
7.69%
5.38%
0.83%
EBITDA
312.90
273.05
228.47
180.58
177.91
33.45
-29.89
82.86
108.12
EBITDA Margin
11.62%
12.02%
11.67%
11.69%
12.59%
1.95%
-1.56%
4.84%
7.34%
Other Income
16.64
13.16
4.59
8.82
7.84
33.87
13.61
5.33
10.04
Interest
13.16
18.25
18.28
27.28
43.07
54.33
56.60
30.80
18.65
Depreciation
89.75
82.06
77.91
81.84
94.19
115.31
99.95
85.83
73.49
PBT
226.61
185.90
136.87
80.28
48.50
-102.32
-172.83
-28.44
26.02
Tax
59.58
45.29
21.93
29.19
32.67
-3.56
1.03
20.51
16.81
Tax Rate
26.29%
24.36%
14.96%
36.36%
67.36%
3.48%
-0.60%
-72.12%
64.60%
PAT
167.03
140.61
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
PAT before Minority Interest
167.03
140.61
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.20%
6.19%
6.37%
3.31%
1.12%
-5.76%
-9.05%
-2.86%
0.63%
PAT Growth
18.78%
12.77%
144.06%
222.74%
-
-
-
-
 
EPS
13.70
11.53
10.23
4.19
1.30
-8.10
-14.26
-4.02
0.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
845.27
704.28
576.18
524.82
397.40
499.41
665.60
725.40
Share Capital
12.19
12.19
12.19
12.19
9.48
9.48
9.48
9.48
Total Reserves
833.08
692.09
563.99
512.63
387.92
489.93
656.12
715.92
Non-Current Liabilities
64.46
98.01
185.05
301.99
329.59
165.89
303.51
98.04
Secured Loans
0.00
26.76
93.11
199.68
238.30
96.98
215.47
24.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
19.02
14.86
12.35
12.21
11.66
13.17
18.77
20.14
Current Liabilities
525.61
498.14
436.89
408.14
602.92
936.93
762.12
471.65
Trade Payables
325.81
282.63
269.94
281.80
318.63
218.65
404.78
249.02
Other Current Liabilities
123.62
151.22
152.22
115.92
143.74
548.56
134.29
122.31
Short Term Borrowings
46.62
50.55
2.91
3.10
133.11
164.51
214.55
94.20
Short Term Provisions
29.55
13.74
11.81
7.33
7.45
5.20
8.50
6.12
Total Liabilities
1,435.34
1,300.43
1,198.12
1,234.95
1,329.91
1,602.23
1,731.23
1,295.09
Net Block
624.93
590.16
596.43
626.82
721.74
688.60
824.04
728.35
Gross Block
1,297.43
1,194.22
1,127.86
1,080.61
1,183.73
1,039.96
1,088.04
966.26
Accumulated Depreciation
672.50
604.07
531.42
453.79
461.98
351.35
264.01
237.91
Non Current Assets
692.39
643.46
648.84
704.67
823.68
790.84
991.81
836.34
Capital Work in Progress
38.28
14.61
8.44
19.76
22.44
13.60
69.92
26.65
Non Current Investment
1.20
1.20
0.00
15.03
9.52
9.94
10.36
10.78
Long Term Loans & Adv.
20.29
29.54
27.86
41.34
68.25
78.69
86.46
69.33
Other Non Current Assets
1.00
1.00
0.72
1.73
1.73
0.00
1.03
1.23
Current Assets
742.95
644.13
549.28
530.28
506.23
811.39
739.43
458.75
Current Investments
5.17
3.64
2.13
0.80
4.71
2.69
1.81
0.25
Inventories
320.26
271.68
236.47
243.16
236.12
182.49
288.06
172.94
Sundry Debtors
287.04
268.98
238.92
187.88
196.02
194.79
296.33
213.69
Cash & Bank
113.64
83.94
50.69
74.75
42.48
58.53
69.60
27.83
Other Current Assets
16.84
3.80
3.57
18.03
26.90
372.90
83.64
44.03
Short Term Loans & Adv.
10.74
12.09
17.49
5.66
5.15
4.57
20.72
15.49
Net Current Assets
217.34
145.99
112.39
122.14
-96.69
-125.53
-22.69
-12.90
Total Assets
1,435.34
1,287.59
1,198.12
1,234.95
1,329.91
1,602.23
1,731.24
1,295.09

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
254.78
162.79
182.65
128.22
151.22
43.66
95.40
57.85
PBT
185.90
146.62
80.28
74.16
-102.32
-172.83
-28.44
26.02
Adjustment
102.73
85.92
102.93
121.14
147.23
228.19
132.39
82.20
Changes in Working Capital
4.26
-32.96
12.19
-65.97
107.32
-15.54
14.07
-35.37
Cash after chg. in Working capital
292.89
199.58
195.39
129.34
152.23
39.82
118.03
72.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.12
-36.79
-12.75
-1.11
-1.01
3.84
-22.63
-15.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-129.33
-65.54
-44.67
-20.98
-27.36
-107.09
-246.34
-83.16
Net Fixed Assets
-133.09
-69.61
-59.06
20.89
-93.37
-117.76
-24.16
Net Investments
-1.53
-2.71
4.04
-14.35
-1.60
108.10
-41.15
Others
5.29
6.78
10.35
-27.52
67.61
-97.43
-181.03
Cash from Financing Activity
-68.91
-63.84
-153.59
-70.09
-168.87
56.58
183.65
22.96
Net Cash Inflow / Outflow
56.55
33.41
-15.62
37.15
-45.01
-6.85
32.71
-2.35
Opening Cash & Equivalents
56.00
22.59
38.21
9.47
57.45
45.81
23.96
0.64
Closing Cash & Equivalent
112.54
56.00
22.59
38.21
9.47
38.96
64.30
23.96

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
69.35
57.78
47.27
43.06
37.26
46.83
62.41
68.02
ROA
10.25%
9.95%
4.20%
1.23%
-6.74%
-10.43%
-3.23%
0.71%
ROE
18.15%
19.48%
9.28%
3.43%
-22.02%
-29.85%
-7.04%
1.27%
ROCE
24.23%
22.02%
14.56%
11.43%
-5.97%
-12.28%
0.24%
5.02%
Fixed Asset Turnover
1.83
1.69
1.40
1.25
1.56
1.81
1.69
1.66
Receivable days
44.49
47.22
50.32
49.40
41.20
46.67
53.47
48.68
Inventory Days
47.37
47.25
56.55
61.67
44.13
44.71
48.33
39.40
Payable days
71.40
73.43
94.14
113.58
60.60
63.01
75.97
66.66
Cash Conversion Cycle
20.46
21.04
12.73
-2.50
24.74
28.37
25.83
21.42
Total Debt/Equity
0.06
0.13
0.22
0.47
1.09
0.56
0.67
0.23
Interest Cover
11.19
9.02
3.94
2.13
-0.88
-2.05
0.08
2.40

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.