Nifty

:

11504.95

Sensex

:

38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Login

Nifty
Sensex

:
:

11504.95
38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Prithvi Exchange (India) Ltd.

Trading

Rating :

N/A

BSE: 531688 | NSE: PRITHVISOF

Watchlist

NSE BSE

24.35

18-Sep-2020

Open
High
Low
Previous Close

26.80
26.80
24.35
25.60

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

5
0.07
31.10
12.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20.09
41.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7.51
3.08%
0.75

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.65
4.27
4.14

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.53
-0.92
2.63

PAT CAGR (%)

10 Years
5 Years
3 Years

12.98
0.75
4.80

P:E (Median)

8 Years
5 Years
3 Years

7.65
8.62
9.33

P:BV (Average)

8 Years
5 Years
3 Years

0.63
0.63
0.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1.95
2.22
2.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.40 2.90 -86.21% 1.90 2.37 -19.83% 2.90 2.57 12.84% 2.56 2.50 2.40%
Expenses 1.41 1.97 -28.43% 2.11 1.94 8.76% 2.10 1.59 32.08% 1.78 1.53 16.34%
EBITDA -1.01 0.93 - -0.21 0.43 - 0.79 0.98 -19.39% 0.78 0.97 -19.59%
EBIDTM -250.25% 32.16% -10.89% 18.16% 27.29% 38.02% 30.31% 38.67%
Other Income 0.22 0.19 15.79% 0.45 0.28 60.71% 0.00 0.00 0 0.22 0.16 37.50%
Interest 0.03 0.03 0.00% 0.02 0.05 -60.00% 0.04 0.00 0 0.03 0.01 200.00%
Depreciation 0.05 0.05 0.00% 0.05 0.00 0 0.05 0.05 0.00% 0.05 0.04 25.00%
PBT -0.87 1.05 - 0.17 0.66 -74.24% 0.70 0.93 -24.73% 0.92 1.08 -14.81%
Tax 0.00 0.34 -100.00% 0.16 0.51 -68.63% 0.14 0.25 -44.00% 0.14 0.33 -57.58%
PAT -0.87 0.71 - 0.01 0.14 -92.86% 0.56 0.68 -17.65% 0.78 0.75 4.00%
PATM -215.42% 24.44% 0.37% 5.94% 19.48% 26.37% 30.39% 30.04%
EPS -1.06 0.86 - 0.01 0.17 -94.12% 0.69 0.83 -16.87% 0.95 0.92 3.26%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 7.76 10.12 9.00 8.96 8.20 8.21 7.82 5.57 4.92 4.93 3.68 Net Sales Growth -24.95% 12.44% 0.45% 9.27% -0.12% 4.99% 40.39% 13.21% -0.20% 33.97% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 7.76 10.12 9.00 8.96 8.20 8.21 7.82 5.57 4.92 4.93 3.68 GP Margin 99.96% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 7.40 6.75 6.42 6.00 5.32 4.68 4.52 3.91 3.49 3.16 2.95 Power & Fuel Cost - 0.10 0.09 0.09 0.10 0.09 0.08 0.08 0.08 0.08 0.08 % Of Sales - 0.99% 1.00% 1.00% 1.22% 1.10% 1.02% 1.44% 1.63% 1.62% 2.17% Employee Cost - 4.07 3.74 3.56 3.16 2.82 2.69 2.24 1.97 1.55 1.41 % Of Sales - 40.22% 41.56% 39.73% 38.54% 34.35% 34.40% 40.22% 40.04% 31.44% 38.32% Manufacturing Exp. - 0.20 0.16 0.13 0.13 0.14 0.14 0.15 0.15 0.16 0.09 % Of Sales - 1.98% 1.78% 1.45% 1.59% 1.71% 1.79% 2.69% 3.05% 3.25% 2.45% General & Admin Exp. - 1.60 1.70 1.56 1.48 1.20 1.13 1.02 0.99 1.27 1.15 % Of Sales - 15.81% 18.89% 17.41% 18.05% 14.62% 14.45% 18.31% 20.12% 25.76% 31.25% Selling & Distn. Exp. - 0.15 0.20 0.14 0.17 0.12 0.11 0.08 0.09 0.07 0.10 % Of Sales - 1.48% 2.22% 1.56% 2.07% 1.46% 1.41% 1.44% 1.83% 1.42% 2.72% Miscellaneous Exp. - 0.63 0.53 0.52 0.29 0.31 0.37 0.35 0.23 0.03 0.10 % Of Sales - 6.23% 5.89% 5.80% 3.54% 3.78% 4.73% 6.28% 4.67% 0.61% 2.99% EBITDA 0.35 3.37 2.58 2.96 2.88 3.53 3.30 1.66 1.43 1.77 0.73 EBITDA Margin 4.51% 33.30% 28.67% 33.04% 35.12% 43.00% 42.20% 29.80% 29.07% 35.90% 19.84% Other Income 0.89 0.83 0.68 0.57 0.43 0.39 0.31 0.67 0.26 0.27 0.45 Interest 0.12 0.13 0.10 0.10 0.07 0.09 0.12 0.09 0.06 0.10 0.08 Depreciation 0.20 0.18 0.19 0.16 0.15 0.25 0.10 0.11 0.10 0.10 0.10 PBT 0.92 3.89 2.97 3.27 3.08 3.58 3.39 2.13 1.53 1.85 0.99 Tax 0.44 1.44 1.12 1.15 1.06 1.24 1.13 0.52 0.44 0.62 0.28 Tax Rate 47.83% 37.02% 37.71% 35.17% 34.42% 34.64% 33.33% 24.41% 28.76% 33.51% 28.28% PAT 0.48 2.44 1.85 2.12 2.01 2.35 2.25 1.61 1.09 1.23 0.72 PAT before Minority Interest 0.48 2.44 1.85 2.12 2.01 2.35 2.25 1.61 1.09 1.23 0.72 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 6.19% 24.11% 20.56% 23.66% 24.51% 28.62% 28.77% 28.90% 22.15% 24.95% 19.57% PAT Growth -78.95% 31.89% -12.74% 5.47% -14.47% 4.44% 39.75% 47.71% -11.38% 70.83% EPS 0.59 2.98 2.26 2.59 2.45 2.87 2.74 1.96 1.33 1.50 0.88

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 26.18 24.33 22.58 20.17 18.49 16.47 14.54 13.25 12.48 11.94 Share Capital 5.50 5.50 5.50 5.50 5.50 5.50 5.50 5.50 5.50 5.86 Total Reserves 20.68 18.83 17.08 14.67 12.99 10.97 9.04 7.75 6.98 6.08 Non-Current Liabilities 0.33 0.38 0.36 -0.02 -0.01 0.03 0.01 0.02 0.04 0.06 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 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 0.29 0.27 0.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 7.86 8.19 7.35 5.94 6.03 7.26 3.87 2.46 2.22 2.44 Trade Payables 6.87 5.69 6.34 4.81 5.10 5.22 2.63 1.58 1.90 2.12 Other Current Liabilities 0.64 1.19 1.02 0.53 0.64 1.54 0.82 0.49 0.00 0.00 Short Term Borrowings 0.23 1.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.12 0.09 0.00 0.60 0.29 0.50 0.42 0.39 0.32 0.33 Total Liabilities 34.37 32.90 30.29 26.09 24.51 23.76 18.42 15.73 14.74 14.44 Net Block 1.05 0.91 0.97 0.60 0.64 0.75 0.64 0.65 0.64 0.70 Gross Block 1.46 1.19 1.10 1.44 1.45 1.35 1.52 1.51 1.40 1.37 Accumulated Depreciation 0.41 0.28 0.13 0.84 0.81 0.59 0.89 0.85 0.76 0.66 Non Current Assets 6.74 6.77 4.39 3.73 3.76 3.75 3.67 3.85 2.01 1.70 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 3.44 3.56 3.00 1.99 2.13 2.13 2.21 2.21 1.37 1.00 Long Term Loans & Adv. 0.50 0.45 0.43 1.14 0.99 0.80 0.83 0.72 0.00 0.00 Other Non Current Assets 1.75 1.85 0.00 0.00 0.00 0.08 0.00 0.27 0.00 0.00 Current Assets 27.63 26.13 25.90 22.30 20.70 19.96 14.70 11.83 12.67 12.68 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.47 4.16 3.69 3.87 2.88 3.65 2.95 1.91 2.38 1.98 Sundry Debtors 4.79 5.89 3.21 3.49 3.99 6.54 3.34 2.93 1.79 2.16 Cash & Bank 12.80 11.51 14.05 11.88 10.33 6.43 5.83 4.50 4.47 5.69 Other Current Assets 3.56 1.13 1.56 0.27 3.49 3.34 2.58 2.50 4.03 2.86 Short Term Loans & Adv. 2.96 3.44 3.39 2.80 3.29 3.11 2.47 2.46 4.03 2.86 Net Current Assets 19.77 17.94 18.55 16.37 14.67 12.70 10.83 9.37 10.46 10.24 Total Assets 34.37 32.90 30.29 26.08 24.51 23.76 18.42 15.73 14.73 14.43

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 1.13 -4.17 2.20 1.22 4.42 0.82 1.14 1.15 -0.15 0.56 PBT 3.89 2.97 3.27 3.08 3.58 3.39 2.13 1.53 1.85 1.00 Adjustment -0.59 -0.46 -0.37 -0.15 -0.02 -0.14 -0.50 -0.11 0.07 0.00 Changes in Working Capital -0.88 -5.23 0.30 -0.50 2.32 -1.38 0.12 0.08 -1.48 0.03 Cash after chg. in Working capital 2.41 -2.71 3.19 2.43 5.88 1.87 1.75 1.49 0.44 1.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.02 -0.01 Tax Paid -1.28 -1.46 -0.99 -1.21 -1.46 -1.05 -0.61 -0.35 -0.57 -0.44 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 0.28 0.26 -0.55 0.33 0.16 0.14 0.52 -0.74 -0.38 -0.19 Net Fixed Assets -0.27 -0.09 0.34 0.01 -0.10 0.17 -0.01 -0.11 -0.03 -0.04 Net Investments 0.12 -0.56 -1.01 0.14 0.00 0.08 0.00 -0.84 -0.37 -0.24 Others 0.43 0.91 0.12 0.18 0.26 -0.11 0.53 0.21 0.02 0.09 Cash from Financing Activity -1.37 0.50 -0.35 -0.01 -0.68 -0.36 -0.32 -0.32 -0.69 0.04 Net Cash Inflow / Outflow 0.04 -3.41 1.29 1.55 3.90 0.60 1.33 0.09 -1.22 0.41 Opening Cash & Equivalents 6.34 9.75 8.46 10.33 6.43 5.83 4.50 4.41 5.69 5.27 Closing Cash & Equivalent 6.38 6.34 9.75 11.88 10.33 6.43 5.83 4.50 4.47 5.69

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 31.73 29.49 27.37 24.38 22.35 19.91 17.56 16.00 15.07 13.97 ROA 7.26% 5.85% 7.53% 7.96% 9.71% 10.69% 9.41% 7.14% 8.43% 5.30% ROE 9.67% 7.88% 9.94% 10.45% 13.46% 14.59% 11.60% 8.48% 10.27% 6.35% ROCE 15.46% 12.76% 15.76% 16.34% 21.06% 22.71% 16.06% 12.36% 16.01% 9.22% Fixed Asset Turnover 7.62 7.85 7.05 5.67 5.87 5.46 3.68 3.38 3.56 2.73 Receivable days 192.61 184.49 136.60 166.51 233.93 230.37 205.16 175.08 146.20 207.57 Inventory Days 191.73 158.99 154.08 150.45 145.24 154.11 159.19 159.09 161.40 155.27 Payable days 470.86 486.58 488.98 478.67 542.60 451.35 286.28 261.39 319.37 270.14 Cash Conversion Cycle -86.52 -143.10 -198.30 -161.71 -163.43 -66.87 78.07 72.77 -11.77 92.70 Total Debt/Equity 0.01 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 30.62 31.03 35.07 43.97 41.36 28.41 23.60 26.71 19.27 13.07

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