Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Auto Ancillary

Rating :
N/A

BSE: 540293 | NSE: PRICOLLTD

496.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  494.45
  •  498.00
  •  490.55
  •  490.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  262122
  •  1296.93
  •  515.00
  •  230.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,045.93
  • 43.21
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,978.92
  • N/A
  • 7.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.51%
  • 2.14%
  • 24.82%
  • FII
  • DII
  • Others
  • 14.39%
  • 13.86%
  • 6.28%

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
  • -
  • 25.39
  • 30.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.88
  • 4.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.15
  • 12.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
584.16
523.49
11.59%
572.59
474.09
20.78%
577.82
515.83
12.02%
537.21
445.15
20.68%
Expenses
510.03
462.07
10.38%
504.77
423.12
19.30%
511.38
453.38
12.79%
472.55
391.51
20.70%
EBITDA
74.14
61.41
20.73%
67.82
50.97
33.06%
66.44
62.45
6.39%
64.66
53.64
20.54%
EBIDTM
12.69%
11.73%
11.84%
10.75%
11.50%
12.11%
12.04%
12.05%
Other Income
4.35
1.89
130.16%
1.94
0.78
148.72%
4.03
0.63
539.68%
2.84
1.29
120.16%
Interest
3.78
4.86
-22.22%
4.70
4.30
9.30%
5.12
4.59
11.55%
4.65
4.52
2.88%
Depreciation
20.10
17.24
16.59%
20.99
20.13
4.27%
21.14
20.36
3.83%
19.82
20.18
-1.78%
PBT
54.60
41.19
32.56%
44.06
27.33
61.21%
44.20
47.87
-7.67%
43.03
30.23
42.34%
Tax
13.10
11.39
15.01%
10.04
0.56
1,692.86%
11.05
0.35
3,057.14%
11.10
9.63
15.26%
PAT
41.50
29.80
39.26%
34.02
26.76
27.13%
33.16
47.53
-30.23%
31.94
20.59
55.12%
PATM
7.10%
5.69%
5.94%
5.65%
5.74%
9.21%
5.95%
4.63%
EPS
3.41
2.45
39.18%
2.79
2.20
26.82%
2.72
3.90
-30.26%
2.62
1.69
55.03%

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
-
2,271.78
1,958.56
1,544.69
1,413.11
1,715.09
1,920.59
1,710.91
1,473.24
Net Sales Growth
-
15.99%
26.79%
9.31%
-17.61%
-10.70%
12.26%
16.13%
 
Cost Of Goods Sold
-
1,555.22
1,373.29
1,069.63
964.81
1,180.84
1,327.96
1,092.62
939.33
Gross Profit
-
716.56
585.27
475.06
448.31
534.24
592.64
618.29
533.91
GP Margin
-
31.54%
29.88%
30.75%
31.73%
31.15%
30.86%
36.14%
36.24%
Total Expenditure
-
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
-
273.05
228.47
180.58
177.91
33.45
-29.89
82.86
108.12
EBITDA Margin
-
12.02%
11.67%
11.69%
12.59%
1.95%
-1.56%
4.84%
7.34%
Other Income
-
13.16
4.59
8.82
7.84
33.87
13.61
5.33
10.04
Interest
-
18.25
18.28
27.28
43.07
54.33
56.60
30.80
18.65
Depreciation
-
82.06
77.91
81.84
94.19
115.31
99.95
85.83
73.49
PBT
-
185.90
136.87
80.28
48.50
-102.32
-172.83
-28.44
26.02
Tax
-
45.29
21.93
29.19
32.67
-3.56
1.03
20.51
16.81
Tax Rate
-
24.36%
14.96%
36.36%
67.36%
3.48%
-0.60%
-72.12%
64.60%
PAT
-
140.61
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
PAT before Minority Interest
-
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
PAT Margin
-
6.19%
6.37%
3.31%
1.12%
-5.76%
-9.05%
-2.86%
0.63%
PAT Growth
-
12.77%
144.06%
222.74%
-
-
-
-
 
EPS
-
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.