Nifty

:

17274.30

Sensex

:

58065.47

386.95 (2.29%)
1276.66 (2.25%)

Login

Nifty
Sensex

:
:

17274.30
58065.47

386.95 (2.29%)
1276.66 (2.25%)

Prithvi Exchange (India) Ltd.

Trading

Rating :

73/99

BSE: 531688 | NSE: PRITHVISOF

Watchlist

NSE BSE

44.15

04-Oct-2022

Day's Open
Day's High
Day's Low
Previous Close

42.05
44.15
40.55
42.05

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

35
2.20
49.00
22.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

34.69
21.30
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24.94
N/A
1.22

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

75.21
178.89
433.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-35.72
-62.17
-61.15

PAT CAGR (%)

10 Years
5 Years
3 Years

-24.26
-44.21
-63.52

P:E (Median)

8 Years
5 Years
3 Years

-
19.29
19.29

P:BV (Average)

8 Years
5 Years
3 Years

0.30
1.03
1.03

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1.86
6.35
6.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 770.48 217.63 254.03% 496.42 250.83 97.91% 454.91 251.65 80.77% 349.38 178.29 95.96%
Expenses 769.43 218.17 252.67% 496.38 251.31 97.52% 454.84 252.29 80.28% 349.41 179.22 94.96%
EBITDA 1.05 -0.54 - 0.04 -0.48 - 0.07 -0.64 - -0.03 -0.93 -
EBIDTM 0.14% -0.25% 0.01% -0.19% 0.02% -0.26% -0.01% -0.52%
Other Income 0.22 0.21 4.76% 0.49 0.15 226.67% 0.19 0.23 -17.39% 0.18 0.34 -47.06%
Interest 0.06 0.01 500.00% 0.10 0.06 66.67% 0.02 0.06 -66.67% 0.06 0.04 50.00%
Depreciation 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.06 0.00%
PBT 1.15 -0.41 - 0.37 -0.45 - 0.17 -0.54 - 0.03 -0.69 -
Tax 0.00 0.00 0 0.08 -0.64 - 0.00 0.00 0 0.00 0.00 0
PAT 1.15 -0.41 - 0.29 0.20 45.00% 0.17 -0.54 - 0.03 -0.69 -
PATM 0.15% -0.19% 0.06% 0.08% 0.04% -0.21% 0.01% -0.38%
EPS 1.40 -0.49 - 0.36 0.24 50.00% 0.21 -0.66 - 0.04 -0.84 -

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 770.48 217.63 254.03% 496.42 250.83 97.91% 454.91 251.65 80.77% 349.38 178.29 95.96%
Expenses 769.43 218.17 252.67% 496.44 251.31 97.54% 454.83 252.29 80.28% 349.41 179.22 94.96%
EBITDA 1.04 -0.54 - -0.02 -0.48 - 0.07 -0.64 - -0.03 -0.93 -
EBIDTM 0.14% -0.25% 0.00% -0.19% 0.02% -0.26% -0.01% -0.52%
Other Income 0.22 0.21 4.76% 0.49 0.16 206.25% 0.19 0.23 -17.39% 0.18 0.34 -47.06%
Interest 0.06 0.01 500.00% 0.10 0.06 66.67% 0.03 0.06 -50.00% 0.06 0.04 50.00%
Depreciation 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.06 0.00%
PBT 1.14 -0.41 - 0.31 -0.45 - 0.17 -0.54 - 0.03 -0.69 -
Tax 0.00 0.00 0 0.06 -0.64 - 0.00 0.00 0 0.00 0.00 0
PAT 1.14 -0.41 - 0.25 0.20 25.00% 0.17 -0.54 - 0.03 -0.69 -
PATM 0.15% -0.19% 0.05% 0.08% 0.04% -0.21% 0.01% -0.38%
EPS 1.39 -0.49 - 0.34 0.24 41.67% 0.21 -0.65 - 0.04 -0.83 -

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 2,071.19 1,518.34 756.91 10.01 10.12 9.00 8.96 8.20 8.21 7.82 5.57 Net Sales Growth 130.54% 100.60% 7461.54% -1.09% 12.44% 0.45% 9.27% -0.12% 4.99% 40.39% Cost Of Goods Sold 2,051.17 1,503.47 749.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 20.02 14.86 7.25 10.01 10.12 9.00 8.96 8.20 8.21 7.82 5.57 GP Margin 0.97% 0.98% 0.96% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 2,070.06 1,518.32 759.91 7.75 6.75 6.42 6.00 5.32 4.68 4.52 3.91 Power & Fuel Cost - 0.08 0.07 0.10 0.10 0.09 0.09 0.10 0.09 0.08 0.08 % Of Sales - 0.01% 0.01% 1.00% 0.99% 1.00% 1.00% 1.22% 1.10% 1.02% 1.44% Employee Cost - 4.81 4.14 4.70 4.07 3.74 3.56 3.16 2.82 2.69 2.24 % Of Sales - 0.32% 0.55% 46.95% 40.22% 41.56% 39.73% 38.54% 34.35% 34.40% 40.22% Manufacturing Exp. - 0.14 0.09 0.18 0.20 0.16 0.13 0.13 0.14 0.14 0.15 % Of Sales - 0.01% 0.01% 1.80% 1.98% 1.78% 1.45% 1.59% 1.71% 1.79% 2.69% General & Admin Exp. - 2.19 2.35 2.26 1.60 1.70 1.56 1.48 1.20 1.13 1.02 % Of Sales - 0.14% 0.31% 22.58% 15.81% 18.89% 17.41% 18.05% 14.62% 14.45% 18.31% Selling & Distn. Exp. - 7.28 3.49 0.20 0.15 0.20 0.14 0.17 0.12 0.11 0.08 % Of Sales - 0.48% 0.46% 2.00% 1.48% 2.22% 1.56% 2.07% 1.46% 1.41% 1.44% Miscellaneous Exp. - 0.35 0.09 0.32 0.63 0.53 0.52 0.29 0.31 0.37 0.08 % Of Sales - 0.02% 0.01% 3.20% 6.23% 5.89% 5.80% 3.54% 3.78% 4.73% 6.28% EBITDA 1.13 0.02 -3.00 2.26 3.37 2.58 2.96 2.88 3.53 3.30 1.66 EBITDA Margin 0.05% 0.00% -0.40% 22.58% 33.30% 28.67% 33.04% 35.12% 43.00% 42.20% 29.80% Other Income 1.08 1.07 0.98 1.11 0.83 0.68 0.57 0.43 0.39 0.31 0.67 Interest 0.24 0.36 0.29 0.33 0.13 0.10 0.10 0.07 0.09 0.12 0.09 Depreciation 0.24 0.55 0.23 0.19 0.18 0.19 0.16 0.15 0.25 0.10 0.11 PBT 1.72 0.17 -2.53 2.84 3.89 2.97 3.27 3.08 3.58 3.39 2.13 Tax 0.08 0.08 -0.64 0.78 1.44 1.12 1.15 1.06 1.24 1.13 0.52 Tax Rate 4.65% 47.06% 25.30% 27.46% 37.02% 37.71% 35.17% 34.42% 34.64% 33.33% 24.41% PAT 1.64 0.10 -1.89 2.06 2.44 1.85 2.12 2.01 2.35 2.25 1.61 PAT before Minority Interest 1.64 0.10 -1.89 2.06 2.44 1.85 2.12 2.01 2.35 2.25 1.61 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 0.08% 0.01% -0.25% 20.58% 24.11% 20.56% 23.66% 24.51% 28.62% 28.77% 28.90% PAT Growth 213.89% - - -15.57% 31.89% -12.74% 5.47% -14.47% 4.44% 39.75% EPS 2.00 0.12 -2.30 2.51 2.98 2.26 2.59 2.45 2.87 2.74 1.96

Description TTM Mar 22 Mar 21
Net Sales 2,071.19 1,518.34 756.91 Net Sales Growth 130.54% 100.60% Cost Of Goods Sold 2,051.17 1,503.47 749.65 Gross Profit 20.02 14.86 7.25 GP Margin 0.97% 0.98% 0.96% Total Expenditure 2,070.11 1,518.38 759.91 Power & Fuel Cost - 0.08 0.07 % Of Sales - 0.01% 0.01% Employee Cost - 4.82 4.14 % Of Sales - 0.32% 0.55% Manufacturing Exp. - 0.14 0.09 % Of Sales - 0.01% 0.01% General & Admin Exp. - 2.21 2.35 % Of Sales - 0.15% 0.31% Selling & Distn. Exp. - 7.31 3.49 % Of Sales - 0.48% 0.46% Miscellaneous Exp. - 0.35 0.09 % Of Sales - 0.02% 0.01% EBITDA 1.06 -0.04 -3.00 EBITDA Margin 0.05% 0.00% -0.40% Other Income 1.08 1.07 0.98 Interest 0.25 0.36 0.29 Depreciation 0.24 0.55 0.23 PBT 1.65 0.12 -2.53 Tax 0.06 0.06 -0.64 Tax Rate 3.64% 50.00% 25.30% PAT 1.59 0.08 -1.89 PAT before Minority Interest 1.62 0.05 -1.89 Minority Interest 0.03 0.03 0.00 PAT Margin 0.08% 0.01% -0.25% PAT Growth 210.42% - EPS 1.94 0.10 -2.30

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 27.41 26.45 27.48 26.18 24.33 22.58 20.17 18.49 16.47 14.54 Share Capital 8.25 8.25 8.25 5.50 5.50 5.50 5.50 5.50 5.50 5.50 Total Reserves 19.16 18.20 19.23 20.68 18.83 17.08 14.67 12.99 10.97 9.04 Non-Current Liabilities 1.19 1.02 0.35 0.33 0.38 0.36 -0.02 -0.01 0.03 0.01 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 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.18 0.12 0.35 0.29 0.27 0.30 0.00 0.00 0.00 0.00 Current Liabilities 8.77 3.96 4.87 7.86 8.19 7.35 5.94 6.03 7.26 3.87 Trade Payables 3.77 1.59 1.95 6.87 5.69 6.34 4.81 5.10 5.22 2.63 Other Current Liabilities 2.30 1.02 0.74 0.64 1.19 1.02 0.53 0.64 1.54 0.82 Short Term Borrowings 2.63 0.83 2.11 0.23 1.24 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.08 0.53 0.08 0.12 0.09 0.00 0.60 0.29 0.50 0.42 Total Liabilities 37.37 31.43 32.70 34.37 32.90 30.29 26.09 24.51 23.76 18.42 Net Block 2.70 3.15 1.33 1.05 0.91 0.97 0.60 0.64 0.75 0.64 Gross Block 3.93 3.88 1.90 1.46 1.19 1.10 1.44 1.45 1.35 1.52 Accumulated Depreciation 1.23 0.74 0.57 0.41 0.28 0.13 0.84 0.81 0.59 0.89 Non Current Assets 13.00 16.40 12.64 6.74 6.77 4.39 3.73 3.76 3.75 3.67 Capital Work in Progress 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 4.90 4.19 3.19 3.44 3.56 3.00 1.99 2.13 2.13 2.21 Long Term Loans & Adv. 0.77 0.73 0.84 0.50 0.45 0.43 1.14 0.99 0.80 0.83 Other Non Current Assets 4.63 8.33 7.27 1.75 1.85 0.00 0.00 0.00 0.08 0.00 Current Assets 24.39 15.03 20.06 27.63 26.13 25.90 22.30 20.70 19.96 14.70 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 7.34 3.45 6.79 6.47 4.16 3.69 3.87 2.88 3.65 2.95 Sundry Debtors 2.19 0.90 2.36 4.79 5.89 3.21 3.49 3.99 6.54 3.34 Cash & Bank 12.25 7.73 7.47 12.80 11.51 14.05 11.88 10.33 6.43 5.83 Other Current Assets 2.62 0.47 0.85 0.60 4.57 4.95 3.07 3.49 3.34 2.58 Short Term Loans & Adv. 2.59 2.47 2.59 2.96 3.44 3.39 2.80 3.29 3.11 2.47 Net Current Assets 15.61 11.07 15.19 19.77 17.94 18.55 16.37 14.67 12.70 10.83 Total Assets 37.39 31.43 32.70 34.37 32.90 30.29 26.08 24.51 23.76 18.42

Description Mar 22 Mar 21
Shareholder's Funds 27.40 26.45 Share Capital 8.25 8.25 Total Reserves 19.15 18.20 Non-Current Liabilities 1.18 1.02 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.18 0.12 Current Liabilities 8.78 3.96 Trade Payables 3.77 1.59 Other Current Liabilities 2.30 1.02 Short Term Borrowings 2.63 0.83 Short Term Provisions 0.08 0.53 Total Liabilities 37.45 31.52 Net Block 2.70 3.15 Gross Block 3.93 3.88 Accumulated Depreciation 1.23 0.74 Non Current Assets 12.92 16.34 Capital Work in Progress 0.00 0.01 Non Current Investment 4.82 4.13 Long Term Loans & Adv. 0.77 0.73 Other Non Current Assets 4.63 8.33 Current Assets 24.53 15.17 Current Investments 0.00 0.00 Inventories 7.34 3.45 Sundry Debtors 2.19 0.90 Cash & Bank 12.38 7.79 Other Current Assets 2.63 0.54 Short Term Loans & Adv. 2.60 2.49 Net Current Assets 15.75 11.21 Total Assets 37.45 31.51

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 1.82 1.19 -4.75 1.13 -4.17 2.20 1.22 4.42 0.82 1.14 PBT 0.17 -2.53 2.84 3.89 2.97 3.27 3.08 3.58 3.39 2.13 Adjustment -0.31 -0.54 -0.57 -0.59 -0.46 -0.37 -0.15 -0.02 -0.14 -0.50 Changes in Working Capital 2.01 4.52 -5.87 -0.88 -5.23 0.30 -0.50 2.32 -1.38 0.12 Cash after chg. in Working capital 1.87 1.45 -3.61 2.41 -2.71 3.19 2.43 5.88 1.87 1.75 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.05 -0.25 -1.15 -1.28 -1.46 -0.99 -1.21 -1.46 -1.05 -0.61 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 1.43 0.62 0.34 0.28 0.26 -0.55 0.33 0.16 0.14 0.52 Net Fixed Assets -0.05 -1.96 -0.46 -0.27 -0.09 0.34 0.01 -0.10 0.17 -0.01 Net Investments -0.71 -1.00 0.25 0.12 -0.56 -1.01 0.14 0.00 0.08 0.00 Others 2.19 3.58 0.55 0.43 0.91 0.12 0.18 0.26 -0.11 0.53 Cash from Financing Activity 1.37 -1.68 1.28 -1.37 0.50 -0.35 -0.01 -0.68 -0.36 -0.32 Net Cash Inflow / Outflow 4.62 0.13 -3.14 0.04 -3.41 1.29 1.55 3.90 0.60 1.33 Opening Cash & Equivalents 3.37 3.24 6.38 6.34 9.75 8.46 10.33 6.43 5.83 4.50 Closing Cash & Equivalent 7.99 3.37 3.24 6.38 6.34 9.75 11.88 10.33 6.43 5.83

Description Mar 22 Mar 21
Cash From Operating Activity 1.86 1.09 PBT 0.12 -2.53 Adjustment -0.31 -0.54 Changes in Working Capital 2.11 4.42 Cash after chg. in Working capital 1.92 1.34 Interest Paid 0.00 0.00 Tax Paid -0.05 -0.25 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 1.45 0.61 Net Fixed Assets -0.05 Net Investments -0.71 Others 2.21 Cash from Financing Activity 1.40 -1.53 Net Cash Inflow / Outflow 4.71 0.17 Opening Cash & Equivalents 3.41 3.24 Closing Cash & Equivalent 8.12 3.41

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.) 33.23 32.06 33.31 31.73 29.49 27.37 24.38 22.35 19.91 17.56 ROA 0.28% -5.90% 6.13% 7.26% 5.85% 7.53% 7.96% 9.71% 10.69% 9.41% ROE 0.36% -7.01% 7.66% 9.67% 7.88% 9.94% 10.45% 13.46% 14.59% 11.60% ROCE 1.87% -7.89% 11.32% 15.46% 12.76% 15.76% 16.34% 21.06% 22.71% 16.06% Fixed Asset Turnover 388.73 261.59 5.95 7.62 7.85 7.05 5.67 5.87 5.46 3.68 Receivable days 0.37 0.79 130.49 192.61 184.49 136.60 166.51 233.93 230.37 205.16 Inventory Days 1.30 2.47 241.95 191.73 158.99 154.08 150.45 145.24 154.11 159.19 Payable days 0.65 0.86 290.28 470.86 486.58 488.98 478.67 542.60 451.35 286.28 Cash Conversion Cycle 1.02 2.40 82.16 -86.52 -143.10 -198.30 -161.71 -163.43 -66.87 78.07 Total Debt/Equity 0.10 0.03 0.08 0.01 0.05 0.00 0.00 0.00 0.00 0.00 Interest Cover 1.48 -7.72 9.61 30.62 31.03 35.07 43.97 41.36 28.41 23.60

Description Mar 22 Mar 21
Book Value (Rs.) 33.21 32.06 ROA 0.16% -5.89% ROE 0.20% -7.01% ROCE 1.67% -7.89% Fixed Asset Turnover 388.40 261.59 Receivable days 0.37 0.79 Inventory Days 1.30 2.47 Payable days 0.65 0.86 Cash Conversion Cycle 1.02 2.40 Total Debt/Equity 0.10 0.03 Interest Cover 1.32 -7.72

Top Investors:

n. pramodh kumar

ritesh katariya

Annual Reports:

News Update:

Prithvi Exchange (I) - Quarterly Results
6th Aug 2022, 18:26 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