Nifty

:

24834.85

Sensex

:

81332.72

428.75 (1.76%)
1292.92 (1.62%)

Login

Nifty
Sensex

:
:

24834.85
81332.72

428.75 (1.76%)
1292.92 (1.62%)

Prithvi Exchange (India) Ltd.

Trading

Rating :

85/99

BSE: 531688 | NSE: PRITHVISOF

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

257.47
19.73
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

236.11
0.64%
6.05

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

81.61
213.24
59.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.19
14.42
-

PAT CAGR (%)

10 Years
5 Years
3 Years

7.44
13.57
-

P:E (Median)

8 Years
5 Years
3 Years

13.45
13.90
13.90

P:BV (Average)

8 Years
5 Years
3 Years

2.14
2.26
2.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.57
8.03
8.03

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 937.75 723.37 29.64% 1,133.28 746.94 51.72% 1,113.95 811.27 37.31% 974.89 770.48 26.53%
Expenses 932.68 722.20 29.14% 1,127.72 745.23 51.33% 1,108.88 809.16 37.04% 972.57 769.35 26.41%
EBITDA 5.07 1.17 333.33% 5.55 1.72 222.67% 5.07 2.11 140.28% 2.32 1.13 105.31%
EBIDTM 0.54% 0.16% 0.49% 0.23% 0.46% 0.26% 0.24% 0.15%
Other Income 0.31 0.16 93.75% 0.26 0.18 44.44% 0.20 0.17 17.65% 0.19 0.22 -13.64%
Interest 0.07 0.04 75.00% 0.04 0.04 0.00% 0.04 0.04 0.00% 0.03 0.06 -50.00%
Depreciation 0.18 0.14 28.57% 0.10 0.06 66.67% 0.16 0.14 14.29% 0.15 0.14 7.14%
PBT 5.12 1.16 341.38% 5.67 1.80 215.00% 5.08 2.10 141.90% 2.34 1.15 103.48%
Tax 1.86 0.89 108.99% 1.42 0.45 215.56% 1.26 0.25 404.00% 0.60 0.00 0
PAT 3.25 0.26 1,150.00% 4.25 1.35 214.81% 3.82 1.85 106.49% 1.74 1.15 51.30%
PATM 0.35% 0.04% 0.38% 0.18% 0.34% 0.23% 0.18% 0.15%
EPS 3.97 0.32 1,140.62% 5.18 1.64 215.85% 4.66 2.26 106.19% 2.12 1.40 51.43%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 937.75 723.37 29.64% 1,133.28 746.94 51.72% 1,113.95 811.27 37.31% 974.89 770.48 26.53%
Expenses 932.69 722.08 29.17% 1,127.72 745.23 51.33% 1,108.88 809.21 37.03% 972.57 769.35 26.41%
EBITDA 5.05 1.30 288.46% 5.55 1.71 224.56% 5.07 2.06 146.12% 2.32 1.12 107.14%
EBIDTM 0.54% 0.18% 0.49% 0.23% 0.46% 0.25% 0.24% 0.15%
Other Income 0.31 0.16 93.75% 0.26 0.18 44.44% 0.20 0.17 17.65% 0.19 0.22 -13.64%
Interest 0.07 0.04 75.00% 0.04 0.04 0.00% 0.04 0.04 0.00% 0.03 0.06 -50.00%
Depreciation 0.18 0.14 28.57% 0.10 0.06 66.67% 0.16 0.14 14.29% 0.15 0.14 7.14%
PBT 5.11 1.28 299.22% 5.67 1.79 216.76% 5.08 2.05 147.80% 2.33 1.14 104.39%
Tax 1.86 0.91 104.40% 1.42 0.45 215.56% 1.26 0.25 404.00% 0.60 0.00 0
PAT 3.24 0.37 775.68% 4.25 1.34 217.16% 3.82 1.80 112.22% 1.73 1.14 51.75%
PATM 0.35% 0.05% 0.38% 0.18% 0.34% 0.22% 0.18% 0.15%
EPS 3.94 0.37 964.86% 5.15 1.63 215.95% 4.63 2.22 108.56% 2.10 1.39 51.08%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 4,159.87 3,052.06 1,518.33 756.91 10.01 10.12 9.00 8.96 8.20 8.21 7.82 Net Sales Growth 36.30% 101.01% 100.60% 7461.54% -1.09% 12.44% 0.45% 9.27% -0.12% 4.99% Cost Of Goods Sold 4,113.15 3,019.91 1,503.47 749.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 46.72 32.15 14.86 7.25 10.01 10.12 9.00 8.96 8.20 8.21 7.82 GP Margin 1.12% 1.05% 0.98% 0.96% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 4,141.85 3,045.45 1,518.32 759.91 7.75 6.75 6.42 6.00 5.32 4.68 4.52 Power & Fuel Cost - 0.15 0.08 0.07 0.10 0.10 0.09 0.09 0.10 0.09 0.08 % Of Sales - 0.00% 0.01% 0.01% 1.00% 0.99% 1.00% 1.00% 1.22% 1.10% 1.02% Employee Cost - 5.88 4.81 4.14 4.70 4.07 3.74 3.56 3.16 2.82 2.69 % Of Sales - 0.19% 0.32% 0.55% 46.95% 40.22% 41.56% 39.73% 38.54% 34.35% 34.40% Manufacturing Exp. - 0.21 0.14 0.09 0.18 0.20 0.16 0.13 0.13 0.14 0.14 % Of Sales - 0.01% 0.01% 0.01% 1.80% 1.98% 1.78% 1.45% 1.59% 1.71% 1.79% General & Admin Exp. - 2.77 2.20 2.35 2.26 1.60 1.70 1.56 1.48 1.20 1.13 % Of Sales - 0.09% 0.14% 0.31% 22.58% 15.81% 18.89% 17.41% 18.05% 14.62% 14.45% Selling & Distn. Exp. - 15.67 7.28 3.49 0.20 0.15 0.20 0.14 0.17 0.12 0.11 % Of Sales - 0.51% 0.48% 0.46% 2.00% 1.48% 2.22% 1.56% 2.07% 1.46% 1.41% Miscellaneous Exp. - 0.86 0.34 0.09 0.32 0.63 0.53 0.52 0.29 0.31 0.11 % Of Sales - 0.03% 0.02% 0.01% 3.20% 6.23% 5.89% 5.80% 3.54% 3.78% 4.73% EBITDA 18.01 6.61 0.01 -3.00 2.26 3.37 2.58 2.96 2.88 3.53 3.30 EBITDA Margin 0.43% 0.22% 0.00% -0.40% 22.58% 33.30% 28.67% 33.04% 35.12% 43.00% 42.20% Other Income 0.96 0.73 1.07 0.98 1.11 0.83 0.68 0.57 0.43 0.39 0.31 Interest 0.18 0.58 0.36 0.29 0.33 0.13 0.10 0.10 0.07 0.09 0.12 Depreciation 0.59 0.56 0.55 0.23 0.19 0.18 0.19 0.16 0.15 0.25 0.10 PBT 18.21 6.20 0.17 -2.53 2.84 3.89 2.97 3.27 3.08 3.58 3.39 Tax 5.14 1.59 0.08 -0.64 0.78 1.44 1.12 1.15 1.06 1.24 1.13 Tax Rate 28.23% 25.65% 47.06% 25.30% 27.46% 37.02% 37.71% 35.17% 34.42% 34.64% 33.33% PAT 13.06 4.61 0.09 -1.89 2.06 2.44 1.85 2.12 2.01 2.35 2.25 PAT before Minority Interest 13.06 4.61 0.09 -1.89 2.06 2.44 1.85 2.12 2.01 2.35 2.25 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 0.31% 0.15% 0.01% -0.25% 20.58% 24.11% 20.56% 23.66% 24.51% 28.62% 28.77% PAT Growth 183.30% 5,022.22% - - -15.57% 31.89% -12.74% 5.47% -14.47% 4.44% EPS 15.93 5.62 0.11 -2.30 2.51 2.98 2.26 2.59 2.45 2.87 2.74

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 4,159.87 3,052.06 1,518.33 756.91 Net Sales Growth 36.30% 101.01% 100.60% Cost Of Goods Sold 4,113.15 3,019.91 1,503.47 749.65 Gross Profit 46.72 32.15 14.86 7.25 GP Margin 1.12% 1.05% 0.98% 0.96% Total Expenditure 4,141.86 3,045.38 1,518.38 759.91 Power & Fuel Cost - 0.15 0.08 0.07 % Of Sales - 0.00% 0.01% 0.01% Employee Cost - 5.88 4.82 4.14 % Of Sales - 0.19% 0.32% 0.55% Manufacturing Exp. - 0.21 0.14 0.09 % Of Sales - 0.01% 0.01% 0.01% General & Admin Exp. - 2.85 2.35 2.35 % Of Sales - 0.09% 0.15% 0.31% Selling & Distn. Exp. - 15.52 7.18 3.49 % Of Sales - 0.51% 0.47% 0.46% Miscellaneous Exp. - 0.86 0.34 0.09 % Of Sales - 0.03% 0.02% 0.01% EBITDA 17.99 6.68 -0.05 -3.00 EBITDA Margin 0.43% 0.22% 0.00% -0.40% Other Income 0.96 0.73 1.07 0.98 Interest 0.18 0.58 0.36 0.29 Depreciation 0.59 0.56 0.55 0.23 PBT 18.19 6.27 0.11 -2.53 Tax 5.14 1.61 0.06 -0.64 Tax Rate 28.26% 25.68% 54.55% 25.30% PAT 13.04 4.63 0.08 -1.89 PAT before Minority Interest 13.05 4.66 0.05 -1.89 Minority Interest 0.01 -0.03 0.03 0.00 PAT Margin 0.31% 0.15% 0.01% -0.25% PAT Growth 180.43% 5,687.50% - EPS 15.90 5.65 0.10 -2.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 31.77 27.42 26.45 27.48 26.18 24.33 22.58 20.17 18.49 16.47 Share Capital 8.25 8.25 8.25 8.25 5.50 5.50 5.50 5.50 5.50 5.50 Total Reserves 23.52 19.17 18.20 19.23 20.68 18.83 17.08 14.67 12.99 10.97 Non-Current Liabilities 1.47 1.19 1.02 0.35 0.33 0.38 0.36 -0.02 -0.01 0.03 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 0.28 0.18 0.12 0.35 0.29 0.27 0.30 0.00 0.00 0.00 Current Liabilities 16.89 8.78 3.96 4.87 7.86 8.19 7.35 5.94 6.03 7.26 Trade Payables 5.79 3.77 1.59 1.95 6.87 5.69 6.34 4.81 5.10 5.22 Other Current Liabilities 5.82 2.30 1.02 0.74 0.64 1.19 1.02 0.53 0.64 1.54 Short Term Borrowings 5.08 2.63 0.83 2.11 0.23 1.24 0.00 0.00 0.00 0.00 Short Term Provisions 0.20 0.08 0.53 0.08 0.12 0.09 0.00 0.60 0.29 0.50 Total Liabilities 50.13 37.39 31.43 32.70 34.37 32.90 30.29 26.09 24.51 23.76 Net Block 2.48 2.70 3.15 1.33 1.05 0.91 0.97 0.60 0.64 0.75 Gross Block 4.21 3.92 3.88 1.90 1.46 1.19 1.10 1.44 1.45 1.35 Accumulated Depreciation 1.73 1.22 0.74 0.57 0.41 0.28 0.13 0.84 0.81 0.59 Non Current Assets 15.34 13.00 16.40 12.64 6.74 6.77 4.39 3.73 3.76 3.75 Capital Work in Progress 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 4.78 4.90 4.19 3.19 3.44 3.56 3.00 1.99 2.13 2.13 Long Term Loans & Adv. 0.78 0.77 0.73 0.84 0.50 0.45 0.43 1.14 0.99 0.80 Other Non Current Assets 7.30 4.63 8.33 7.27 1.75 1.85 0.00 0.00 0.00 0.08 Current Assets 34.79 24.39 15.03 20.06 27.63 26.13 25.90 22.30 20.70 19.96 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 8.40 7.34 3.45 6.79 6.47 4.16 3.69 3.87 2.88 3.65 Sundry Debtors 4.31 2.19 0.90 2.36 4.79 5.89 3.21 3.49 3.99 6.54 Cash & Bank 20.16 12.25 7.73 7.47 12.80 11.51 14.05 11.88 10.33 6.43 Other Current Assets 1.92 0.03 0.47 0.85 3.56 4.57 4.95 3.07 3.49 3.34 Short Term Loans & Adv. 1.87 2.58 2.47 2.59 2.96 3.44 3.39 2.80 3.29 3.11 Net Current Assets 17.90 15.61 11.07 15.19 19.77 17.94 18.55 16.37 14.67 12.70 Total Assets 50.13 37.39 31.43 32.70 34.37 32.90 30.29 26.08 24.51 23.76

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 31.77 27.40 26.45 Share Capital 8.25 8.25 8.25 Total Reserves 23.52 19.15 18.20 Non-Current Liabilities 1.47 1.18 1.02 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.28 0.18 0.12 Current Liabilities 16.75 8.78 3.96 Trade Payables 5.79 3.77 1.59 Other Current Liabilities 5.68 2.30 1.02 Short Term Borrowings 5.08 2.63 0.83 Short Term Provisions 0.20 0.08 0.53 Total Liabilities 50.11 37.45 31.52 Net Block 2.48 2.70 3.15 Gross Block 4.21 3.92 3.88 Accumulated Depreciation 1.73 1.22 0.74 Non Current Assets 15.26 12.92 16.34 Capital Work in Progress 0.00 0.00 0.01 Non Current Investment 4.70 4.82 4.13 Long Term Loans & Adv. 0.78 0.77 0.73 Other Non Current Assets 7.30 4.63 8.33 Current Assets 34.85 24.53 15.17 Current Investments 0.00 0.00 0.00 Inventories 8.40 7.34 3.45 Sundry Debtors 4.31 2.19 0.90 Cash & Bank 20.20 12.38 7.79 Other Current Assets 1.94 0.03 0.54 Short Term Loans & Adv. 1.88 2.59 2.49 Net Current Assets 18.10 15.75 11.21 Total Assets 50.11 37.45 31.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 5.68 1.82 1.19 -4.75 1.13 -4.17 2.20 1.22 4.42 0.82 PBT 6.20 0.17 -2.53 2.84 3.89 2.97 3.27 3.08 3.58 3.39 Adjustment 0.00 -0.31 -0.54 -0.57 -0.59 -0.46 -0.37 -0.15 -0.02 -0.14 Changes in Working Capital 0.50 2.01 4.52 -5.87 -0.88 -5.23 0.30 -0.50 2.32 -1.38 Cash after chg. in Working capital 6.70 1.87 1.45 -3.61 2.41 -2.71 3.19 2.43 5.88 1.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.02 -0.05 -0.25 -1.15 -1.28 -1.46 -0.99 -1.21 -1.46 -1.05 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 0.21 1.43 0.62 0.34 0.28 0.26 -0.55 0.33 0.16 0.14 Net Fixed Assets -0.29 -0.04 -1.96 -0.46 -0.27 -0.09 0.34 0.01 -0.10 0.17 Net Investments 0.12 -0.71 -1.00 0.25 0.12 -0.56 -1.01 0.14 0.00 0.08 Others 0.38 2.18 3.58 0.55 0.43 0.91 0.12 0.18 0.26 -0.11 Cash from Financing Activity 2.01 1.37 -1.68 1.28 -1.37 0.50 -0.35 -0.01 -0.68 -0.36 Net Cash Inflow / Outflow 7.90 4.62 0.13 -3.14 0.04 -3.41 1.29 1.55 3.90 0.60 Opening Cash & Equivalents 7.99 3.37 3.24 6.38 6.34 9.75 8.46 10.33 6.43 5.83 Closing Cash & Equivalent 15.89 7.99 3.37 3.24 6.38 6.34 9.75 11.88 10.33 6.43

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

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 38.51 33.24 32.06 33.31 31.73 29.49 27.37 24.38 22.35 19.91 ROA 10.53% 0.26% -5.90% 6.13% 7.26% 5.85% 7.53% 7.96% 9.71% 10.69% ROE 15.58% 0.33% -7.01% 7.66% 9.67% 7.88% 9.94% 10.45% 13.46% 14.59% ROCE 20.27% 1.85% -7.89% 11.32% 15.46% 12.76% 15.76% 16.34% 21.06% 22.71% Fixed Asset Turnover 750.81 389.11 261.59 5.95 7.62 7.85 7.05 5.67 5.87 5.46 Receivable days 0.39 0.37 0.79 130.49 192.61 184.49 136.60 166.51 233.93 230.37 Inventory Days 0.94 1.30 2.47 241.95 191.73 158.99 154.08 150.45 145.24 154.11 Payable days 0.58 0.65 0.86 290.28 470.86 486.58 488.98 478.67 542.60 451.35 Cash Conversion Cycle 0.75 1.02 2.40 82.16 -86.52 -143.10 -198.30 -161.71 -163.43 -66.87 Total Debt/Equity 0.16 0.10 0.03 0.08 0.01 0.05 0.00 0.00 0.00 0.00 Interest Cover 11.69 1.47 -7.72 9.61 30.62 31.03 35.07 43.97 41.36 28.41

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 38.51 33.21 32.06 ROA 10.64% 0.14% -5.89% ROE 15.75% 0.19% -7.01% ROCE 20.48% 1.64% -7.89% Fixed Asset Turnover 750.81 389.11 261.59 Receivable days 0.39 0.37 0.79 Inventory Days 0.94 1.30 2.47 Payable days 0.58 0.65 0.86 Cash Conversion Cycle 0.75 1.02 2.40 Total Debt/Equity 0.16 0.10 0.03 Interest Cover 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 opens 25th branch in Uttar Pradesh
4th Jun 2024, 15:19 PM

Earlier, the company had expanded its presence in Indore with opening of new branch
Read More
Prithvi Exchange (I) - Quarterly Results
18th May 2024, 17:58 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