Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Prithvi Exchange (India) Ltd.

Trading

Rating :

N/A

BSE: 531688 | NSE: PRITHVISOF

Watchlist

NSE BSE

190.00

06-Feb-2025

Open
High
Low
Previous Close

185.00
190.00
185.00
190.10

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

1515
2.84
522.50
131.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

150.35
13.00
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

126.65
1.37%
2.96

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

86.41
233.99
39.93

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.03
52.32
350.38

PAT CAGR (%)

10 Years
5 Years
3 Years

18.70
44.66
446.40

P:E (Median)

8 Years
5 Years
3 Years

13.88
13.88
14.99

P:BV (Average)

8 Years
5 Years
3 Years

2.90
2.90
3.06

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.56
8.56
10.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 716.40 1,133.28 -36.79% 988.89 1,113.95 -11.23% 1,098.08 974.89 12.64% 937.75 723.37 29.64%
Expenses 715.56 1,127.72 -36.55% 985.18 1,108.88 -11.16% 1,092.17 972.57 12.30% 932.68 722.20 29.14%
EBITDA 0.84 5.55 -84.86% 3.71 5.07 -26.82% 5.91 2.32 154.74% 5.07 1.17 333.33%
EBIDTM 0.12% 0.49% 0.38% 0.46% 0.54% 0.24% 0.54% 0.16%
Other Income 0.24 0.26 -7.69% 0.34 0.20 70.00% 0.26 0.19 36.84% 0.31 0.16 93.75%
Interest 0.06 0.04 50.00% 0.03 0.04 -25.00% 0.05 0.03 66.67% 0.07 0.04 75.00%
Depreciation 0.12 0.10 20.00% 0.19 0.16 18.75% 0.19 0.15 26.67% 0.18 0.14 28.57%
PBT 0.90 5.67 -84.13% 3.83 5.08 -24.61% 5.93 2.34 153.42% 5.12 1.16 341.38%
Tax 0.21 1.42 -85.21% 0.86 1.26 -31.75% 1.58 0.60 163.33% 1.86 0.89 108.99%
PAT 0.69 4.25 -83.76% 2.97 3.82 -22.25% 4.35 1.74 150.00% 3.25 0.26 1,150.00%
PATM 0.10% 0.38% 0.30% 0.34% 0.40% 0.18% 0.35% 0.04%
EPS 0.85 5.18 -83.59% 3.62 4.66 -22.32% 5.31 2.12 150.47% 3.97 0.32 1,140.62%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 716.40 1,133.28 -36.79% 988.89 1,113.95 -11.23% 1,098.08 974.89 12.64% 937.75 723.37 29.64%
Expenses 715.57 1,127.72 -36.55% 985.18 1,108.88 -11.16% 1,092.17 972.57 12.30% 932.69 722.08 29.17%
EBITDA 0.84 5.55 -84.86% 3.71 5.07 -26.82% 5.91 2.32 154.74% 5.05 1.30 288.46%
EBIDTM 0.12% 0.49% 0.38% 0.46% 0.54% 0.24% 0.54% 0.18%
Other Income 0.25 0.26 -3.85% 0.35 0.20 75.00% 0.26 0.19 36.84% 0.31 0.16 93.75%
Interest 0.06 0.04 50.00% 0.03 0.04 -25.00% 0.05 0.03 66.67% 0.07 0.04 75.00%
Depreciation 0.12 0.10 20.00% 0.19 0.16 18.75% 0.19 0.15 26.67% 0.18 0.14 28.57%
PBT 0.91 5.67 -83.95% 3.83 5.08 -24.61% 5.93 2.34 153.42% 5.11 1.28 299.22%
Tax 0.21 1.42 -85.21% 0.86 1.26 -31.75% 1.58 0.60 163.33% 1.86 0.91 104.40%
PAT 0.69 4.25 -83.76% 2.97 3.82 -22.25% 4.35 1.74 150.00% 3.24 0.37 775.68%
PATM 0.10% 0.38% 0.30% 0.34% 0.40% 0.18% 0.35% 0.05%
EPS 1.20 5.15 -76.70% 3.60 4.63 -22.25% 5.28 2.10 151.43% 3.94 0.37 964.86%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 3,741.12 4,159.87 3,052.06 1,518.33 756.91 10.01 10.12 9.00 8.96 8.20 8.21 Net Sales Growth -5.18% 36.30% 101.01% 100.60% 7461.54% -1.09% 12.44% 0.45% 9.27% -0.12% Cost Of Goods Sold 3,695.64 4,113.15 3,019.91 1,503.47 749.65 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 45.48 46.72 32.15 14.86 7.25 10.01 10.12 9.00 8.96 8.20 8.21 GP Margin 1.22% 1.12% 1.05% 0.98% 0.96% 100% 100% 100% 100% 100% 100% Total Expenditure 3,725.59 4,141.34 3,045.45 1,518.32 759.91 7.75 6.75 6.42 6.00 5.32 4.68 Power & Fuel Cost - 0.17 0.15 0.08 0.07 0.10 0.10 0.09 0.09 0.10 0.09 % Of Sales - 0.00% 0.00% 0.01% 0.01% 1.00% 0.99% 1.00% 1.00% 1.22% 1.10% Employee Cost - 8.38 5.88 4.81 4.14 4.70 4.07 3.74 3.56 3.16 2.82 % Of Sales - 0.20% 0.19% 0.32% 0.55% 46.95% 40.22% 41.56% 39.73% 38.54% 34.35% Manufacturing Exp. - 0.21 0.21 0.14 0.09 0.18 0.20 0.16 0.13 0.13 0.14 % Of Sales - 0.01% 0.01% 0.01% 0.01% 1.80% 1.98% 1.78% 1.45% 1.59% 1.71% General & Admin Exp. - 3.92 2.77 2.20 2.35 2.26 1.60 1.70 1.56 1.48 1.20 % Of Sales - 0.09% 0.09% 0.14% 0.31% 22.58% 15.81% 18.89% 17.41% 18.05% 14.62% Selling & Distn. Exp. - 15.21 15.67 7.28 3.49 0.20 0.15 0.20 0.14 0.17 0.12 % Of Sales - 0.37% 0.51% 0.48% 0.46% 2.00% 1.48% 2.22% 1.56% 2.07% 1.46% Miscellaneous Exp. - 0.30 0.86 0.34 0.09 0.32 0.63 0.53 0.52 0.29 0.12 % Of Sales - 0.01% 0.03% 0.02% 0.01% 3.20% 6.23% 5.89% 5.80% 3.54% 3.78% EBITDA 15.53 18.53 6.61 0.01 -3.00 2.26 3.37 2.58 2.96 2.88 3.53 EBITDA Margin 0.42% 0.45% 0.22% 0.00% -0.40% 22.58% 33.30% 28.67% 33.04% 35.12% 43.00% Other Income 1.15 0.95 0.73 1.07 0.98 1.11 0.83 0.68 0.57 0.43 0.39 Interest 0.21 0.61 0.58 0.36 0.29 0.33 0.13 0.10 0.10 0.07 0.09 Depreciation 0.68 0.67 0.56 0.55 0.23 0.19 0.18 0.19 0.16 0.15 0.25 PBT 15.78 18.20 6.20 0.17 -2.53 2.84 3.89 2.97 3.27 3.08 3.58 Tax 4.51 5.15 1.59 0.08 -0.64 0.78 1.44 1.12 1.15 1.06 1.24 Tax Rate 28.58% 28.30% 25.65% 47.06% 25.30% 27.46% 37.02% 37.71% 35.17% 34.42% 34.64% PAT 11.26 13.05 4.61 0.09 -1.89 2.06 2.44 1.85 2.12 2.01 2.35 PAT before Minority Interest 11.26 13.05 4.61 0.09 -1.89 2.06 2.44 1.85 2.12 2.01 2.35 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 0.30% 0.31% 0.15% 0.01% -0.25% 20.58% 24.11% 20.56% 23.66% 24.51% 28.62% PAT Growth 11.82% 183.08% 5,022.22% - - -15.57% 31.89% -12.74% 5.47% -14.47% EPS 13.73 15.91 5.62 0.11 -2.30 2.51 2.98 2.26 2.59 2.45 2.87

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 3,741.12 4,159.87 3,052.06 1,518.33 756.91 Net Sales Growth -5.18% 36.30% 101.01% 100.60% Cost Of Goods Sold 3,695.64 4,113.15 3,019.91 1,503.47 749.65 Gross Profit 45.48 46.72 32.15 14.86 7.25 GP Margin 1.22% 1.12% 1.05% 0.98% 0.96% Total Expenditure 3,725.61 4,141.35 3,045.38 1,518.38 759.91 Power & Fuel Cost - 0.17 0.15 0.08 0.07 % Of Sales - 0.00% 0.00% 0.01% 0.01% Employee Cost - 8.38 5.88 4.82 4.14 % Of Sales - 0.20% 0.19% 0.32% 0.55% Manufacturing Exp. - 0.21 0.21 0.14 0.09 % Of Sales - 0.01% 0.01% 0.01% 0.01% General & Admin Exp. - 3.93 2.85 2.35 2.35 % Of Sales - 0.09% 0.09% 0.15% 0.31% Selling & Distn. Exp. - 15.20 15.52 7.18 3.49 % Of Sales - 0.37% 0.51% 0.47% 0.46% Miscellaneous Exp. - 0.31 0.86 0.34 0.09 % Of Sales - 0.01% 0.03% 0.02% 0.01% EBITDA 15.51 18.52 6.68 -0.05 -3.00 EBITDA Margin 0.41% 0.45% 0.22% 0.00% -0.40% Other Income 1.17 0.95 0.73 1.07 0.98 Interest 0.21 0.61 0.58 0.36 0.29 Depreciation 0.68 0.67 0.56 0.55 0.23 PBT 15.78 18.19 6.27 0.11 -2.53 Tax 4.51 5.15 1.61 0.06 -0.64 Tax Rate 28.58% 28.31% 25.68% 54.55% 25.30% PAT 11.25 13.05 4.63 0.08 -1.89 PAT before Minority Interest 11.56 13.04 4.66 0.05 -1.89 Minority Interest 0.31 0.01 -0.03 0.03 0.00 PAT Margin 0.30% 0.31% 0.15% 0.01% -0.25% PAT Growth 10.51% 181.86% 5,687.50% - EPS 13.72 15.91 5.65 0.10 -2.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 42.54 31.77 27.42 26.45 27.48 26.18 24.33 22.58 20.17 18.49 Share Capital 8.25 8.25 8.25 8.25 8.25 5.50 5.50 5.50 5.50 5.50 Total Reserves 34.29 23.52 19.17 18.20 19.23 20.68 18.83 17.08 14.67 12.99 Non-Current Liabilities 2.19 1.47 1.19 1.02 0.35 0.33 0.38 0.36 -0.02 -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 1.06 0.28 0.18 0.12 0.35 0.29 0.27 0.30 0.00 0.00 Current Liabilities 14.05 16.89 8.78 3.96 4.87 7.86 8.19 7.35 5.94 6.03 Trade Payables 8.32 5.79 3.77 1.59 1.95 6.87 5.69 6.34 4.81 5.10 Other Current Liabilities 3.91 5.82 2.30 1.02 0.74 0.64 1.19 1.02 0.53 0.64 Short Term Borrowings 0.48 5.08 2.63 0.83 2.11 0.23 1.24 0.00 0.00 0.00 Short Term Provisions 1.34 0.20 0.08 0.53 0.08 0.12 0.09 0.00 0.60 0.29 Total Liabilities 58.78 50.13 37.39 31.43 32.70 34.37 32.90 30.29 26.09 24.51 Net Block 3.03 2.48 2.70 3.15 1.33 1.05 0.91 0.97 0.60 0.64 Gross Block 5.22 4.21 3.92 3.88 1.90 1.46 1.19 1.10 1.44 1.45 Accumulated Depreciation 2.19 1.73 1.22 0.74 0.57 0.41 0.28 0.13 0.84 0.81 Non Current Assets 19.26 15.34 13.00 16.40 12.64 6.74 6.77 4.39 3.73 3.76 Capital Work in Progress 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 Non Current Investment 6.01 4.78 4.90 4.19 3.19 3.44 3.56 3.00 1.99 2.13 Long Term Loans & Adv. 0.85 0.78 0.77 0.73 0.84 0.50 0.45 0.43 1.14 0.99 Other Non Current Assets 9.37 7.30 4.63 8.33 7.27 1.75 1.85 0.00 0.00 0.00 Current Assets 39.52 34.79 24.39 15.03 20.06 27.63 26.13 25.90 22.30 20.70 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.05 8.40 7.34 3.45 6.79 6.47 4.16 3.69 3.87 2.88 Sundry Debtors 5.76 4.31 2.19 0.90 2.36 4.79 5.89 3.21 3.49 3.99 Cash & Bank 21.64 20.16 12.25 7.73 7.47 12.80 11.51 14.05 11.88 10.33 Other Current Assets 1.07 0.05 0.03 0.47 3.44 3.56 4.57 4.95 3.07 3.49 Short Term Loans & Adv. 0.61 1.87 2.58 2.47 2.59 2.96 3.44 3.39 2.80 3.29 Net Current Assets 25.47 17.90 15.61 11.07 15.19 19.77 17.94 18.55 16.37 14.67 Total Assets 58.78 50.13 37.39 31.43 32.70 34.37 32.90 30.29 26.08 24.51

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 42.54 31.77 27.40 26.45 Share Capital 8.25 8.25 8.25 8.25 Total Reserves 34.29 23.52 19.15 18.20 Non-Current Liabilities 2.19 1.47 1.18 1.02 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 1.06 0.28 0.18 0.12 Current Liabilities 14.17 16.75 8.78 3.96 Trade Payables 8.32 5.79 3.77 1.59 Other Current Liabilities 4.03 5.68 2.30 1.02 Short Term Borrowings 0.48 5.08 2.63 0.83 Short Term Provisions 1.34 0.20 0.08 0.53 Total Liabilities 58.90 50.11 37.45 31.52 Net Block 3.04 2.48 2.70 3.15 Gross Block 5.23 4.21 3.92 3.88 Accumulated Depreciation 2.19 1.73 1.22 0.74 Non Current Assets 19.15 15.26 12.92 16.34 Capital Work in Progress 0.00 0.00 0.00 0.01 Non Current Investment 5.88 4.70 4.82 4.13 Long Term Loans & Adv. 0.85 0.78 0.77 0.73 Other Non Current Assets 9.38 7.30 4.63 8.33 Current Assets 39.75 34.85 24.53 15.17 Current Investments 0.00 0.00 0.00 0.00 Inventories 11.05 8.40 7.34 3.45 Sundry Debtors 5.76 4.31 2.19 0.90 Cash & Bank 21.85 20.20 12.38 7.79 Other Current Assets 1.09 0.06 0.03 0.54 Short Term Loans & Adv. 0.60 1.88 2.59 2.49 Net Current Assets 25.58 18.10 15.75 11.21 Total Assets 58.90 50.11 37.45 31.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 7.79 5.68 1.82 1.19 -4.75 1.13 -4.17 2.20 1.22 4.42 PBT 18.20 6.20 0.17 -2.53 2.84 3.89 2.97 3.27 3.08 3.58 Adjustment -0.08 0.00 -0.31 -0.54 -0.57 -0.59 -0.46 -0.37 -0.15 -0.02 Changes in Working Capital -6.71 0.50 2.01 4.52 -5.87 -0.88 -5.23 0.30 -0.50 2.32 Cash after chg. in Working capital 11.41 6.70 1.87 1.45 -3.61 2.41 -2.71 3.19 2.43 5.88 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.62 -1.02 -0.05 -0.25 -1.15 -1.28 -1.46 -0.99 -1.21 -1.46 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 -0.51 0.21 1.43 0.62 0.34 0.28 0.26 -0.55 0.33 0.16 Net Fixed Assets -1.01 -0.29 -0.04 -1.96 -0.46 -0.27 -0.09 0.34 0.01 -0.10 Net Investments -1.23 0.12 -0.71 -1.00 0.25 0.12 -0.56 -1.01 0.14 0.00 Others 1.73 0.38 2.18 3.58 0.55 0.43 0.91 0.12 0.18 0.26 Cash from Financing Activity -7.16 2.01 1.37 -1.68 1.28 -1.37 0.50 -0.35 -0.01 -0.68 Net Cash Inflow / Outflow 0.12 7.90 4.62 0.13 -3.14 0.04 -3.41 1.29 1.55 3.90 Opening Cash & Equivalents 15.89 7.99 3.37 3.24 6.38 6.34 9.75 8.46 10.33 6.43 Closing Cash & Equivalent 16.01 15.89 7.99 3.37 3.24 6.38 6.34 9.75 11.88 10.33

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 7.92 0.00 0.00 1.09 PBT 18.19 0.00 0.00 -2.53 Adjustment -0.08 0.00 0.00 -0.54 Changes in Working Capital -6.57 0.00 0.00 4.42 Cash after chg. in Working capital 11.54 0.00 0.00 1.34 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -3.62 0.00 0.00 -0.25 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.47 0.00 0.00 0.61 Net Fixed Assets -1.01 -0.29 -0.04 Net Investments -1.23 0.12 -0.71 Others 1.77 0.17 0.75 Cash from Financing Activity -7.16 0.00 0.00 -1.53 Net Cash Inflow / Outflow 0.29 0.00 0.00 0.17 Opening Cash & Equivalents 15.93 0.00 0.00 3.24 Closing Cash & Equivalent 16.22 0.00 0.00 3.41

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 51.56 38.51 33.24 32.06 33.31 31.73 29.49 27.37 24.38 22.35 ROA 23.96% 10.53% 0.26% -5.90% 6.13% 7.26% 5.85% 7.53% 7.96% 9.71% ROE 35.12% 15.58% 0.33% -7.01% 7.66% 9.67% 7.88% 9.94% 10.45% 13.46% ROCE 47.10% 20.27% 1.85% -7.89% 11.32% 15.46% 12.76% 15.76% 16.34% 21.06% Fixed Asset Turnover 882.26 750.81 389.11 261.59 5.95 7.62 7.85 7.05 5.67 5.87 Receivable days 0.44 0.39 0.37 0.79 130.49 192.61 184.49 136.60 166.51 233.93 Inventory Days 0.85 0.94 1.30 2.47 241.95 191.73 158.99 154.08 150.45 145.24 Payable days 0.63 0.58 0.65 0.86 290.28 470.86 486.58 488.98 478.67 542.60 Cash Conversion Cycle 0.67 0.75 1.02 2.40 82.16 -86.52 -143.10 -198.30 -161.71 -163.43 Total Debt/Equity 0.01 0.16 0.10 0.03 0.08 0.01 0.05 0.00 0.00 0.00 Interest Cover 30.84 11.69 1.47 -7.72 9.61 30.62 31.03 35.07 43.97 41.36

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 51.56 38.51 33.21 32.06 ROA 23.92% 10.64% 0.14% -5.89% ROE 35.10% 15.75% 0.19% -7.01% ROCE 47.08% 20.48% 1.64% -7.89% Fixed Asset Turnover 881.33 750.81 389.11 261.59 Receivable days 0.44 0.39 0.37 0.79 Inventory Days 0.85 0.94 1.30 2.47 Payable days 0.63 0.58 0.65 0.86 Cash Conversion Cycle 0.67 0.75 1.02 2.40 Total Debt/Equity 0.01 0.16 0.10 0.03 Interest Cover 30.82 11.81 1.31 -7.72

Top Investors:

n. pramodh kumar

investor education and protection fund authority ministry of corporate affairs

ritesh katariya

Annual Reports:

News Update:

Prithvi Exchange expands presence in Gujarat
20th Mar 2025, 12:30 PM

Company has opened a branch in Surat
Read More
Prithvi Exchange expands presence in West Bengal
4th Feb 2025, 10:50 AM

By building more branches in the near future, the firm hopes to increase its footprint across the nation
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