Nifty

:

22620.40

Sensex

:

73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22620.40
73730.16

50.05 (0.22%)
-609.28 (-0.82%)

Prudent Corporate Advisory Services Ltd.

Finance - Others

Rating :

74/99

BSE: 543527 | NSE: PRUDENT

Watchlist

NSE BSE

1532.90

26-Apr-2024

Open
High
Low
Previous Close

1509.05
1544.80
1503.65
1501.20

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

16734
255.37
1557.00
847.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,346.61
46.87
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,279.37
0.10%
14.50

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
28.74

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
22.90

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
37.08

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 172.48 137.96 25.02% 157.77 127.77 23.48% 144.15 115.30 25.02% 137.21 111.24 23.35%
Expenses 134.04 106.28 26.12% 123.42 97.83 26.16% 111.04 88.84 24.99% 107.18 86.94 23.28%
EBITDA 38.44 31.68 21.34% 34.35 29.94 14.73% 33.10 26.46 25.09% 30.03 24.30 23.58%
EBIDTM 22.29% 22.96% 21.77% 23.43% 22.96% 22.95% 21.88% 21.85%
Other Income 3.27 1.67 95.81% 2.57 0.67 283.58% 3.48 0.08 4,250.00% 2.33 0.71 228.17%
Interest 0.33 0.40 -17.50% 0.32 0.26 23.08% 0.29 0.26 11.54% 0.30 0.50 -40.00%
Depreciation 5.74 5.65 1.59% 5.60 5.48 2.19% 5.45 5.27 3.42% 5.59 4.22 32.46%
PBT 35.64 27.30 30.55% 31.01 24.86 24.74% 30.84 21.01 46.79% 26.46 20.29 30.41%
Tax 9.03 7.14 26.47% 7.70 6.30 22.22% 7.78 5.42 43.54% 6.62 4.45 48.76%
PAT 26.60 20.16 31.94% 23.31 18.56 25.59% 23.06 15.59 47.92% 19.84 15.83 25.33%
PATM 15.42% 14.61% 14.77% 14.52% 16.00% 13.52% 14.46% 14.23%
EPS 6.43 4.87 32.03% 5.63 4.48 25.67% 5.57 3.77 47.75% 4.79 3.82 25.39%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 209.93 158.34 32.58% 190.04 147.59 28.76% 165.43 128.42 28.82% 176.97 129.53 36.62%
Expenses 159.92 115.83 38.06% 146.88 105.37 39.39% 126.25 96.28 31.13% 118.46 95.75 23.72%
EBITDA 50.01 42.51 17.64% 43.16 42.22 2.23% 39.18 32.14 21.90% 58.51 33.78 73.21%
EBIDTM 23.82% 26.85% 22.71% 28.61% 23.68% 25.03% 33.06% 26.08%
Other Income 4.51 2.67 68.91% 4.05 1.21 234.71% 4.85 0.23 2,008.70% 3.43 1.03 233.01%
Interest 0.36 0.59 -38.98% 0.49 0.46 6.52% 0.46 0.51 -9.80% 0.51 0.70 -27.14%
Depreciation 6.30 6.17 2.11% 6.13 5.98 2.51% 5.96 5.75 3.65% 6.13 4.70 30.43%
PBT 47.86 38.43 24.54% 40.59 36.99 9.73% 37.61 26.11 44.04% 55.29 29.42 87.93%
Tax 12.16 9.94 22.33% 10.17 9.39 8.31% 9.55 6.74 41.69% 14.06 6.71 109.54%
PAT 35.70 28.49 25.31% 30.42 27.60 10.22% 28.06 19.37 44.86% 41.23 22.71 81.55%
PATM 17.01% 17.99% 16.01% 18.70% 16.96% 15.08% 23.30% 17.53%
EPS 8.62 6.88 25.29% 7.35 6.67 10.19% 6.78 4.68 44.87% 9.96 5.48 81.75%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 611.61 518.23 390.78 240.41 198.63 Net Sales Growth 24.24% 32.61% 62.55% 21.03% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 Gross Profit 611.60 518.23 390.78 240.41 198.63 GP Margin 100.00% 100% 100% 100% 100% Total Expenditure 475.68 400.13 305.45 198.83 163.13 Power & Fuel Cost - 0.92 0.71 0.61 0.74 % Of Sales - 0.18% 0.18% 0.25% 0.37% Employee Cost - 62.32 53.64 43.16 37.32 % Of Sales - 12.03% 13.73% 17.95% 18.79% Manufacturing Exp. - 320.47 239.74 147.07 115.72 % Of Sales - 61.84% 61.35% 61.17% 58.26% General & Admin Exp. - 15.12 10.42 7.02 9.09 % Of Sales - 2.92% 2.67% 2.92% 4.58% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Miscellaneous Exp. - 2.22 1.66 1.58 1.00 % Of Sales - 0.43% 0.42% 0.66% 0.50% EBITDA 135.92 118.10 85.33 41.58 35.50 EBITDA Margin 22.22% 22.79% 21.84% 17.30% 17.87% Other Income 11.65 4.75 6.61 7.90 1.14 Interest 1.24 1.22 1.97 0.80 0.74 Depreciation 22.38 22.00 11.77 6.74 6.29 PBT 123.95 99.63 78.20 41.94 29.61 Tax 31.13 25.48 19.54 10.74 7.76 Tax Rate 25.11% 25.57% 24.99% 25.61% 26.21% PAT 92.81 74.15 58.66 31.21 21.85 PAT before Minority Interest 92.81 74.15 58.66 31.21 21.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.17% 14.31% 15.01% 12.98% 11.00% PAT Growth 32.32% 26.41% 87.95% 42.84% EPS 22.42 17.91 14.17 7.54 5.28

Description TTM Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 742.37 611.33 450.75 286.51 234.83 Net Sales Growth 31.65% 35.63% 57.32% 22.01% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 Gross Profit 742.37 611.33 450.75 286.51 234.83 GP Margin 100.00% 100% 100% 100% 100% Total Expenditure 551.51 437.99 335.60 224.70 188.16 Power & Fuel Cost - 1.06 0.81 0.67 0.88 % Of Sales - 0.17% 0.18% 0.23% 0.37% Employee Cost - 83.29 69.27 55.51 48.92 % Of Sales - 13.62% 15.37% 19.37% 20.83% Manufacturing Exp. - 331.02 250.81 156.49 123.76 % Of Sales - 54.15% 55.64% 54.62% 52.70% General & Admin Exp. - 21.05 13.34 8.31 10.02 % Of Sales - 3.44% 2.96% 2.90% 4.27% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Miscellaneous Exp. - 2.65 2.18 4.38 5.46 % Of Sales - 0.43% 0.48% 1.53% 2.33% EBITDA 190.86 173.34 115.15 61.81 46.67 EBITDA Margin 25.71% 28.35% 25.55% 21.57% 19.87% Other Income 16.84 9.59 7.93 8.49 1.39 Interest 1.82 2.07 2.59 1.66 2.68 Depreciation 24.52 24.03 13.39 8.12 7.95 PBT 181.35 156.82 107.11 60.52 37.43 Tax 45.94 40.13 26.77 15.23 9.58 Tax Rate 25.33% 25.59% 24.99% 25.17% 25.59% PAT 135.41 116.69 80.34 45.30 27.85 PAT before Minority Interest 135.41 116.69 80.34 45.30 27.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 18.24% 19.09% 17.82% 15.81% 11.86% PAT Growth 37.93% 45.25% 77.35% 62.66% EPS 32.71 28.19 19.41 10.94 6.73

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 266.47 196.60 138.35 107.37 Share Capital 20.70 20.70 1.04 1.04 Total Reserves 245.76 175.89 137.31 106.33 Non-Current Liabilities 23.26 15.61 10.51 9.58 Secured Loans 0.00 0.00 0.00 0.15 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 4.41 4.33 4.30 3.59 Current Liabilities 69.81 59.28 50.48 26.86 Trade Payables 51.53 44.76 30.07 19.83 Other Current Liabilities 17.20 14.52 9.70 7.03 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 1.08 0.00 10.71 0.00 Total Liabilities 359.54 271.49 199.34 143.81 Net Block 158.11 169.20 22.84 23.60 Gross Block 192.13 186.30 28.24 29.88 Accumulated Depreciation 34.01 17.11 5.40 6.29 Non Current Assets 262.47 192.66 62.98 51.79 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 104.36 23.40 40.15 27.94 Long Term Loans & Adv. 0.00 0.00 0.00 0.25 Other Non Current Assets 0.00 0.07 0.00 0.00 Current Assets 97.07 78.83 136.35 92.02 Current Investments 0.00 0.00 0.00 0.00 Inventories 7.66 10.40 12.71 3.96 Sundry Debtors 57.18 43.36 30.25 19.65 Cash & Bank 14.01 11.01 74.13 64.84 Other Current Assets 18.22 7.55 4.61 0.73 Short Term Loans & Adv. 11.49 6.51 14.65 2.84 Net Current Assets 27.25 19.55 85.87 65.16 Total Assets 359.54 271.49 199.33 143.81

Description Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 349.98 237.61 157.64 112.52 Share Capital 20.70 20.70 1.04 1.04 Total Reserves 329.27 216.91 156.61 111.48 Non-Current Liabilities 28.20 18.61 12.15 14.20 Secured Loans 0.00 0.00 0.00 3.19 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 5.41 5.02 5.73 4.72 Current Liabilities 140.85 142.37 111.56 66.22 Trade Payables 116.52 120.56 93.94 52.02 Other Current Liabilities 20.58 21.69 13.78 9.42 Short Term Borrowings 0.00 0.01 2.61 4.50 Short Term Provisions 3.75 0.11 1.24 0.27 Total Liabilities 519.03 398.59 281.35 192.94 Net Block 164.14 174.43 26.41 27.47 Gross Block 201.74 194.28 32.98 35.39 Accumulated Depreciation 37.60 19.85 6.57 7.92 Non Current Assets 307.12 213.76 47.05 34.29 Capital Work in Progress 0.00 0.00 0.00 0.00 Non Current Investment 142.94 39.22 20.59 6.20 Long Term Loans & Adv. 0.04 0.05 0.05 0.62 Other Non Current Assets 0.00 0.07 0.00 0.00 Current Assets 211.91 184.83 234.31 158.65 Current Investments 0.00 0.00 0.00 0.00 Inventories 7.66 10.40 13.12 3.96 Sundry Debtors 103.26 93.75 68.31 39.47 Cash & Bank 69.81 57.48 139.21 97.03 Other Current Assets 31.18 14.08 5.99 1.64 Short Term Loans & Adv. 15.67 9.13 7.68 16.54 Net Current Assets 71.06 42.46 122.75 92.43 Total Assets 519.03 398.59 281.36 192.94

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 94.09 72.59 20.02 25.55 PBT 99.63 78.20 41.94 29.61 Adjustment 20.33 7.56 -0.42 5.99 Changes in Working Capital -6.51 4.63 -11.86 -1.21 Cash after chg. in Working capital 113.45 90.39 29.66 34.39 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -19.36 -17.80 -9.65 -8.84 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 -84.46 -129.43 -6.05 -2.89 Net Fixed Assets -5.83 -158.06 1.64 Net Investments -80.96 16.75 -12.21 Others 2.33 11.88 4.52 Cash from Financing Activity -9.49 -6.21 -4.78 -4.27 Net Cash Inflow / Outflow 0.13 -63.05 9.19 18.39 Opening Cash & Equivalents 10.81 73.86 64.67 46.28 Closing Cash & Equivalent 10.94 10.81 73.86 64.67

Description Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 126.72 93.01 57.72 50.28 PBT 156.82 107.11 60.52 37.43 Adjustment 18.32 8.48 0.53 8.43 Changes in Working Capital -17.82 2.70 11.37 15.18 Cash after chg. in Working capital 157.33 118.29 72.43 61.04 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -30.60 -25.28 -14.70 -10.77 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 -112.15 -163.25 -27.67 -4.76 Net Fixed Assets -5.83 -158.06 1.64 Net Investments -80.96 16.75 -12.21 Others -25.36 -21.94 -17.10 Cash from Financing Activity -11.59 -10.37 -11.36 -22.07 Net Cash Inflow / Outflow 2.98 -80.61 18.69 23.44 Opening Cash & Equivalents 18.72 99.33 80.64 54.22 Closing Cash & Equivalent 21.70 18.72 99.33 80.64

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 64.35 47.48 33.46 1038.77 ROA 23.50% 24.92% 18.19% 17.00% ROE 32.03% 35.03% 25.40% 22.57% ROCE 43.56% 47.87% 34.77% 31.28% Fixed Asset Turnover 2.74 3.64 8.27 7.26 Receivable days 35.41 34.38 37.88 36.11 Inventory Days 6.36 10.79 12.66 4.88 Payable days 0.00 0.00 0.00 44.21 Cash Conversion Cycle 41.76 45.17 50.53 -3.21 Total Debt/Equity 0.00 0.00 0.00 0.00 Interest Cover 82.42 40.78 53.63 40.97

Description Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 84.52 57.39 38.13 1088.16 ROA 25.43% 23.63% 19.10% 14.49% ROE 39.72% 40.65% 33.53% 28.48% ROCE 54.08% 55.14% 44.34% 35.49% Fixed Asset Turnover 3.09 3.97 8.38 6.26 Receivable days 58.82 65.62 68.66 90.98 Inventory Days 5.39 9.52 10.88 4.24 Payable days 0.00 0.00 0.00 121.91 Cash Conversion Cycle 64.21 75.14 79.54 -26.68 Total Debt/Equity 0.00 0.00 0.02 0.07 Interest Cover 76.74 42.36 37.55 14.97

Top Investors:

dsp small cap fund

zulia investments pte. ltd

ta fdi investors limited

hsbc small cap fund

shirish govindbhai patel

nippon life india trustee ltd-a/c nippon india growth fund

Annual Reports:

News Update:

Prudent Corporate - Quarterly Results
25th Jan 2024, 13:23 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