Nifty

:

16025.80

Sensex

:

53749.26

-99.35 (-0.62%)
-303.35 (-0.56%)

Login

Nifty
Sensex

:
:

16025.80
53749.26

-99.35 (-0.62%)
-303.35 (-0.56%)

Prithvi Exchange (India) Ltd.

Trading

Rating :

N/A

BSE: 531688 | NSE: PRITHVISOF

Watchlist

NSE BSE

31.50

24-May-2022

Open
High
Low
Previous Close

33.95
33.95
31.50
32.40

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

5
0.04
49.00
17.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25.99
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

19.02
N/A
0.96

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.47
-15.63
-27.67

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

7.30
7.96
-

P:BV (Average)

8 Years
5 Years
3 Years

0.73
0.73
0.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-3.94
-6.83
-12.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 454.91 251.65 80.77% 349.38 178.29 95.96% 217.63 76.18 185.68% 1.28 1.90 -32.63%
Expenses 454.84 252.29 80.28% 349.41 179.22 94.96% 218.17 77.19 182.64% 1.76 2.11 -16.59%
EBITDA 0.07 -0.64 - -0.03 -0.93 - -0.54 -1.01 - -0.48 -0.21 -
EBIDTM 0.02% -0.26% -0.01% -0.52% -0.25% -1.32% -37.24% -10.89%
Other Income 0.19 0.23 -17.39% 0.18 0.34 -47.06% 0.21 0.22 -4.55% 0.15 0.45 -66.67%
Interest 0.02 0.06 -66.67% 0.06 0.04 50.00% 0.01 0.03 -66.67% 0.06 0.02 200.00%
Depreciation 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.05 20.00% 0.06 0.05 20.00%
PBT 0.17 -0.54 - 0.03 -0.69 - -0.41 -0.87 - -0.45 0.17 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 -0.64 0.16 -
PAT 0.17 -0.54 - 0.03 -0.69 - -0.41 -0.87 - 0.20 0.01 1,900.00%
PATM 0.04% -0.21% 0.01% -0.38% -0.19% -1.14% 15.46% 0.37%
EPS 0.21 -0.66 - 0.04 -0.84 - -0.49 -1.06 - 0.24 0.01 2,300.00%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 454.91 251.65 80.77% 349.38 178.29 95.96% 217.63 76.18 185.68% 0.00 0.00 0
Expenses 454.83 252.29 80.28% 349.41 179.22 94.96% 218.17 77.19 182.64% 0.00 0.00 0
EBITDA 0.07 -0.64 - -0.03 -0.93 - -0.54 -1.01 - 0.00 0.00 0
EBIDTM 0.02% -0.26% -0.01% -0.52% -0.25% -1.32% 0.00% 0.00%
Other Income 0.19 0.23 -17.39% 0.18 0.34 -47.06% 0.21 0.22 -4.55% 0.00 0.00 0
Interest 0.03 0.06 -50.00% 0.06 0.04 50.00% 0.01 0.03 -66.67% 0.00 0.00 0
Depreciation 0.06 0.06 0.00% 0.06 0.06 0.00% 0.06 0.05 20.00% 0.00 0.00 0
PBT 0.17 -0.54 - 0.03 -0.69 - -0.41 -0.87 - 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 0.17 -0.54 - 0.03 -0.69 - -0.41 -0.87 - 0.00 0.00 0
PATM 0.04% -0.21% 0.01% -0.38% -0.19% -1.14% 0.00% 0.00%
EPS 0.21 -0.65 - 0.04 -0.83 - -0.49 -1.05 - 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 1,023.20 3.83 10.01 10.12 9.00 8.96 8.20 8.21 7.82 5.57 4.92 Net Sales Growth 101.41% -61.74% -1.09% 12.44% 0.45% 9.27% -0.12% 4.99% 40.39% 13.21% Cost Of Goods Sold 1,013.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 9.87 3.83 10.01 10.12 9.00 8.96 8.20 8.21 7.82 5.57 4.92 GP Margin 0.96% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1,024.18 6.83 7.75 6.75 6.42 6.00 5.32 4.68 4.52 3.91 3.49 Power & Fuel Cost - 0.07 0.10 0.10 0.09 0.09 0.10 0.09 0.08 0.08 0.08 % Of Sales - 1.83% 1.00% 0.99% 1.00% 1.00% 1.22% 1.10% 1.02% 1.44% 1.63% Employee Cost - 4.14 4.70 4.07 3.74 3.56 3.16 2.82 2.69 2.24 1.97 % Of Sales - 108.09% 46.95% 40.22% 41.56% 39.73% 38.54% 34.35% 34.40% 40.22% 40.04% Manufacturing Exp. - 0.09 0.18 0.20 0.16 0.13 0.13 0.14 0.14 0.15 0.15 % Of Sales - 2.35% 1.80% 1.98% 1.78% 1.45% 1.59% 1.71% 1.79% 2.69% 3.05% General & Admin Exp. - 2.28 2.26 1.60 1.70 1.56 1.48 1.20 1.13 1.02 0.99 % Of Sales - 59.53% 22.58% 15.81% 18.89% 17.41% 18.05% 14.62% 14.45% 18.31% 20.12% Selling & Distn. Exp. - 0.14 0.20 0.15 0.20 0.14 0.17 0.12 0.11 0.08 0.09 % Of Sales - 3.66% 2.00% 1.48% 2.22% 1.56% 2.07% 1.46% 1.41% 1.44% 1.83% Miscellaneous Exp. - 0.09 0.32 0.63 0.53 0.52 0.29 0.31 0.37 0.35 0.09 % Of Sales - 2.35% 3.20% 6.23% 5.89% 5.80% 3.54% 3.78% 4.73% 6.28% 4.67% EBITDA -0.98 -3.00 2.26 3.37 2.58 2.96 2.88 3.53 3.30 1.66 1.43 EBITDA Margin -0.10% -78.33% 22.58% 33.30% 28.67% 33.04% 35.12% 43.00% 42.20% 29.80% 29.07% Other Income 0.73 0.98 1.11 0.83 0.68 0.57 0.43 0.39 0.31 0.67 0.26 Interest 0.15 0.29 0.33 0.13 0.10 0.10 0.07 0.09 0.12 0.09 0.06 Depreciation 0.24 0.23 0.19 0.18 0.19 0.16 0.15 0.25 0.10 0.11 0.10 PBT -0.66 -2.53 2.84 3.89 2.97 3.27 3.08 3.58 3.39 2.13 1.53 Tax -0.64 -0.64 0.78 1.44 1.12 1.15 1.06 1.24 1.13 0.52 0.44 Tax Rate 96.97% 25.30% 27.46% 37.02% 37.71% 35.17% 34.42% 34.64% 33.33% 24.41% 28.76% PAT -0.01 -1.89 2.06 2.44 1.85 2.12 2.01 2.35 2.25 1.61 1.09 PAT before Minority Interest -0.01 -1.89 2.06 2.44 1.85 2.12 2.01 2.35 2.25 1.61 1.09 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 0.00% -49.35% 20.58% 24.11% 20.56% 23.66% 24.51% 28.62% 28.77% 28.90% 22.15% PAT Growth 0.00% - -15.57% 31.89% -12.74% 5.47% -14.47% 4.44% 39.75% 47.71% EPS -0.01 -2.30 2.51 2.98 2.26 2.59 2.45 2.87 2.74 1.96 1.33

Description TTM Mar 21
Net Sales - 3.83 Net Sales Growth - Cost Of Goods Sold - 0.00 Gross Profit - 3.83 GP Margin - 100% Total Expenditure - 6.83 Power & Fuel Cost - 0.07 % Of Sales - 1.83% Employee Cost - 4.14 % Of Sales - 108.09% Manufacturing Exp. - 0.09 % Of Sales - 2.35% General & Admin Exp. - 2.29 % Of Sales - 59.79% Selling & Distn. Exp. - 0.14 % Of Sales - 3.66% Miscellaneous Exp. - 0.09 % Of Sales - 2.35% EBITDA - -3.00 EBITDA Margin - -78.33% Other Income - 0.98 Interest - 0.29 Depreciation - 0.23 PBT - -2.53 Tax - -0.64 Tax Rate - 25.30% PAT - -1.89 PAT before Minority Interest - -1.89 Minority Interest - 0.00 PAT Margin - -49.35% PAT Growth - EPS - -2.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 26.45 27.48 26.18 24.33 22.58 20.17 18.49 16.47 14.54 13.25 Share Capital 8.25 8.25 5.50 5.50 5.50 5.50 5.50 5.50 5.50 5.50 Total Reserves 18.20 19.23 20.68 18.83 17.08 14.67 12.99 10.97 9.04 7.75 Non-Current Liabilities -0.13 0.35 0.33 0.38 0.36 -0.02 -0.01 0.03 0.01 0.02 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 0.12 0.35 0.29 0.27 0.30 0.00 0.00 0.00 0.00 0.00 Current Liabilities 3.70 4.87 7.86 8.19 7.35 5.94 6.03 7.26 3.87 2.46 Trade Payables 1.59 1.95 6.87 5.69 6.34 4.81 5.10 5.22 2.63 1.58 Other Current Liabilities 0.76 0.74 0.64 1.19 1.02 0.53 0.64 1.54 0.82 0.49 Short Term Borrowings 0.83 2.11 0.23 1.24 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.53 0.08 0.12 0.09 0.00 0.60 0.29 0.50 0.42 0.39 Total Liabilities 30.02 32.70 34.37 32.90 30.29 26.09 24.51 23.76 18.42 15.73 Net Block 1.74 1.33 1.05 0.91 0.97 0.60 0.64 0.75 0.64 0.65 Gross Block 2.48 1.90 1.46 1.19 1.10 1.44 1.45 1.35 1.52 1.51 Accumulated Depreciation 0.74 0.57 0.41 0.28 0.13 0.84 0.81 0.59 0.89 0.85 Non Current Assets 14.99 12.64 6.74 6.77 4.39 3.73 3.76 3.75 3.67 3.85 Capital Work in Progress 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 4.19 3.19 3.44 3.56 3.00 1.99 2.13 2.13 2.21 2.21 Long Term Loans & Adv. 0.73 0.84 0.50 0.45 0.43 1.14 0.99 0.80 0.83 0.72 Other Non Current Assets 8.33 7.27 1.75 1.85 0.00 0.00 0.00 0.08 0.00 0.27 Current Assets 15.03 20.06 27.63 26.13 25.90 22.30 20.70 19.96 14.70 11.83 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.45 6.79 6.47 4.16 3.69 3.87 2.88 3.65 2.95 1.91 Sundry Debtors 0.75 2.36 4.79 5.89 3.21 3.49 3.99 6.54 3.34 2.93 Cash & Bank 7.73 7.47 12.80 11.51 14.05 11.88 10.33 6.43 5.83 4.50 Other Current Assets 3.09 0.85 0.60 1.13 4.95 3.07 3.49 3.34 2.58 2.50 Short Term Loans & Adv. 2.47 2.59 2.96 3.44 3.39 2.80 3.29 3.11 2.47 2.46 Net Current Assets 11.33 15.19 19.77 17.94 18.55 16.37 14.67 12.70 10.83 9.37 Total Assets 30.02 32.70 34.37 32.90 30.29 26.08 24.51 23.76 18.42 15.73

Description Mar 21
Shareholder's Funds 26.45 Share Capital 8.25 Total Reserves 18.20 Non-Current Liabilities -0.13 Secured Loans 0.00 Unsecured Loans 0.00 Long Term Provisions 0.12 Current Liabilities 3.70 Trade Payables 1.59 Other Current Liabilities 0.76 Short Term Borrowings 0.83 Short Term Provisions 0.53 Total Liabilities 30.11 Net Block 1.74 Gross Block 2.48 Accumulated Depreciation 0.74 Non Current Assets 14.94 Capital Work in Progress 0.01 Non Current Investment 4.13 Long Term Loans & Adv. 0.73 Other Non Current Assets 8.33 Current Assets 15.17 Current Investments 0.00 Inventories 3.45 Sundry Debtors 0.75 Cash & Bank 7.79 Other Current Assets 3.18 Short Term Loans & Adv. 2.49 Net Current Assets 11.47 Total Assets 30.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 1.19 -4.75 1.13 -4.17 2.20 1.22 4.42 0.82 1.14 1.15 PBT -2.53 2.84 3.89 2.97 3.27 3.08 3.58 3.39 2.13 1.53 Adjustment -0.54 -0.57 -0.59 -0.46 -0.37 -0.15 -0.02 -0.14 -0.50 -0.11 Changes in Working Capital 4.52 -5.87 -0.88 -5.23 0.30 -0.50 2.32 -1.38 0.12 0.08 Cash after chg. in Working capital 1.45 -3.61 2.41 -2.71 3.19 2.43 5.88 1.87 1.75 1.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.25 -1.15 -1.28 -1.46 -0.99 -1.21 -1.46 -1.05 -0.61 -0.35 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 0.62 0.34 0.28 0.26 -0.55 0.33 0.16 0.14 0.52 -0.74 Net Fixed Assets -0.56 -0.46 -0.27 -0.09 0.34 0.01 -0.10 0.17 -0.01 -0.11 Net Investments -1.00 0.25 0.12 -0.56 -1.01 0.14 0.00 0.08 0.00 -0.84 Others 2.18 0.55 0.43 0.91 0.12 0.18 0.26 -0.11 0.53 0.21 Cash from Financing Activity -1.68 1.28 -1.37 0.50 -0.35 -0.01 -0.68 -0.36 -0.32 -0.32 Net Cash Inflow / Outflow 0.13 -3.14 0.04 -3.41 1.29 1.55 3.90 0.60 1.33 0.09 Opening Cash & Equivalents 3.24 6.38 6.34 9.75 8.46 10.33 6.43 5.83 4.50 4.41 Closing Cash & Equivalent 3.37 3.24 6.38 6.34 9.75 11.88 10.33 6.43 5.83 4.50

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

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 32.06 33.31 31.73 29.49 27.37 24.38 22.35 19.91 17.56 16.00 ROA -6.03% 6.13% 7.26% 5.85% 7.53% 7.96% 9.71% 10.69% 9.41% 7.14% ROE -7.01% 7.66% 9.67% 7.88% 9.94% 10.45% 13.46% 14.59% 11.60% 8.48% ROCE -7.89% 11.32% 15.46% 12.76% 15.76% 16.34% 21.06% 22.71% 16.06% 12.36% Fixed Asset Turnover 1.75 5.95 7.62 7.85 7.05 5.67 5.87 5.46 3.68 3.38 Receivable days 148.47 130.49 192.61 184.49 136.60 166.51 233.93 230.37 205.16 175.08 Inventory Days 487.76 241.95 191.73 158.99 154.08 150.45 145.24 154.11 159.19 159.09 Payable days 0.00 290.28 470.86 486.58 488.98 478.67 542.60 451.35 286.28 261.39 Cash Conversion Cycle 636.23 82.16 -86.52 -143.10 -198.30 -161.71 -163.43 -66.87 78.07 72.77 Total Debt/Equity 0.03 0.08 0.01 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover -7.72 9.61 30.62 31.03 35.07 43.97 41.36 28.41 23.60 26.71

Description Mar 21
Book Value (Rs.) 32.06 ROA -6.02% ROE -7.01% ROCE -7.89% Fixed Asset Turnover 1.75 Receivable days 148.47 Inventory Days 487.76 Payable days 0.00 Cash Conversion Cycle 636.23 Total Debt/Equity 0.03 Interest Cover -7.72

Top Investors:

n. pramodh kumar

ritesh katariya

Annual Reports:

News Update:

No Latest News!

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