Nifty

:

22512.65

Sensex

:

72696.39

-601.85 (-2.60%)
-1836.57 (-2.46%)

Login

Nifty
Sensex

:
:

22512.65
72696.39

-601.85 (-2.60%)
-1836.57 (-2.46%)

Prudent Corporate Advisory Services Ltd.

Finance - Others

Rating :

70/99

BSE: 543527 | NSE: PRUDENT

Watchlist

NSE BSE

2162.20

23-Mar-2026

Open
High
Low
Previous Close

2234
2234
2150
2236.60

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

16775
36519292.8
3098
1750.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,933.49
41.61
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,767.88
0.12%
10.89

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
30.96
21.76

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
33.53
8.64

PAT CAGR (%)

10 Years
5 Years
3 Years

-
33.99
18.80

P:E (Median)

8 Years
5 Years
3 Years

-
-
49.35

P:BV (Average)

8 Years
5 Years
3 Years

-
-
14.93

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
32.37

Earnings Forecasts:

(Updated: 21-03-2026)

Description 2024 2025 2026 2027
Adj EPS 47.25 54.26 65.54 81.37
P/E Ratio 45.76 39.85 32.99 26.57
Revenue 1103.56 1323.55 1579.42 1879.48
EBITDA 262.39 303.34 361.46 436.82
Net Income 195.65 232.5 279.85 348.57
ROA 23 21.28 20.37 20.35
P/B Ratio 13.41 10.13 7.88 6.21
ROE 34.05 29.64 27.93 26.54
FCFF 152.636 203.7 253.9 332.7
FCFF Yield 1.58712 2.11809 2.64008 3.45945
Net Debt -147.802
BVPS 161.251 213.474 274.302 348

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 332.54 256.16 29.82% 307.24 251.92 21.96% 275.33 223.28 23.31% 242.53 200.05 21.23%
Expenses 256.47 199.78 28.38% 237.21 193.47 22.61% 210.38 172.16 22.20% 192.08 152.39 26.05%
EBITDA 76.07 56.39 34.90% 70.04 58.46 19.81% 64.94 51.12 27.03% 50.45 47.66 5.85%
EBIDTM 22.88% 22.01% 22.80% 23.20% 23.59% 22.89% 20.80% 23.82%
Other Income 6.87 4.28 60.51% 6.22 5.78 7.61% 7.72 5.17 49.32% 5.75 4.30 33.72%
Interest 1.55 0.50 210.00% 0.57 0.44 29.55% 0.54 0.38 42.11% 0.52 0.67 -22.39%
Depreciation 7.43 6.69 11.06% 6.96 6.13 13.54% 6.57 5.78 13.67% 6.75 5.88 14.80%
PBT 73.96 53.48 38.29% 68.72 57.66 19.18% 65.56 50.13 30.78% 48.92 45.40 7.75%
Tax 18.90 13.46 40.42% 17.51 14.84 17.99% 16.67 12.65 31.78% 12.65 11.51 9.90%
PAT 55.06 40.02 37.58% 51.21 42.82 19.59% 48.89 37.48 30.44% 36.27 33.89 7.02%
PATM 16.56% 15.62% 16.67% 17.00% 17.76% 16.78% 14.95% 16.94%
EPS 13.30 9.67 37.54% 12.37 10.34 19.63% 11.81 9.05 30.50% 8.76 8.19 6.96%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 343.19 285.03 20.40% 319.79 286.07 11.79% 293.76 249.42 17.78% 283.03 239.69 18.08%
Expenses 265.39 219.12 21.12% 247.62 217.33 13.94% 226.50 190.44 18.94% 214.29 178.90 19.78%
EBITDA 77.80 65.92 18.02% 72.17 68.75 4.97% 67.26 58.98 14.04% 68.74 60.80 13.06%
EBIDTM 22.67% 23.13% 22.57% 24.03% 22.90% 23.65% 24.29% 25.36%
Other Income 9.51 6.59 44.31% 8.17 7.84 4.21% 10.27 7.00 46.71% 8.49 6.19 37.16%
Interest 1.69 0.64 164.06% 0.73 0.57 28.07% 0.69 0.49 40.82% 0.67 0.78 -14.10%
Depreciation 8.02 7.37 8.82% 7.68 6.72 14.29% 7.25 6.29 15.26% 7.48 6.43 16.33%
PBT 77.59 64.50 20.29% 71.94 69.31 3.79% 69.59 59.19 17.57% 69.08 59.78 15.56%
Tax 19.97 16.31 22.44% 18.40 17.79 3.43% 17.81 14.99 18.81% 17.35 15.21 14.07%
PAT 57.63 48.19 19.59% 53.54 51.52 3.92% 51.78 44.20 17.15% 51.74 44.57 16.09%
PATM 16.79% 16.91% 16.74% 18.01% 17.63% 17.72% 18.28% 18.59%
EPS 13.92 11.64 19.59% 12.93 12.44 3.94% 12.51 10.67 17.24% 12.49 10.76 16.08%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 1,157.64 973.89 693.91 540.77 390.78 240.41 198.63 198.29 200.96 Net Sales Growth 24.29% 40.35% 28.32% 38.38% 62.55% 21.03% 0.17% -1.33% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,157.64 973.89 693.91 540.77 390.78 240.41 198.63 198.29 200.96 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 896.14 757.49 535.21 416.62 305.45 198.83 163.13 165.95 166.62 Power & Fuel Cost - 1.35 1.14 0.99 0.71 0.61 0.74 0.64 0.45 % Of Sales - 0.14% 0.16% 0.18% 0.18% 0.25% 0.37% 0.32% 0.22% Employee Cost - 91.81 76.27 67.09 53.64 43.16 37.32 35.43 25.89 % Of Sales - 9.43% 10.99% 12.41% 13.73% 17.95% 18.79% 17.87% 12.88% Manufacturing Exp. - 631.09 429.88 330.61 239.74 147.07 115.72 121.92 129.40 % Of Sales - 64.80% 61.95% 61.14% 61.35% 61.17% 58.26% 61.49% 64.39% General & Admin Exp. - 30.36 26.06 16.63 10.42 7.02 9.09 7.54 10.22 % Of Sales - 3.12% 3.76% 3.08% 2.67% 2.92% 4.58% 3.80% 5.09% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 119.69 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 60.36% 0% Miscellaneous Exp. - 4.22 3.00 2.29 1.66 1.58 1.00 1.06 1.11 % Of Sales - 0.43% 0.43% 0.42% 0.42% 0.66% 0.50% 0.53% 0.55% EBITDA 261.50 216.40 158.70 124.15 85.33 41.58 35.50 32.34 34.34 EBITDA Margin 22.59% 22.22% 22.87% 22.96% 21.84% 17.30% 17.87% 16.31% 17.09% Other Income 26.56 20.97 13.60 6.76 6.61 7.90 1.14 7.18 4.47 Interest 3.18 1.84 1.69 1.71 1.97 0.80 0.74 0.10 0.11 Depreciation 27.71 25.35 22.84 22.26 11.77 6.74 6.29 4.17 0.93 PBT 257.16 210.18 147.79 106.93 78.20 41.94 29.61 35.25 37.77 Tax 65.73 53.60 37.29 27.31 19.54 10.74 7.76 8.65 12.21 Tax Rate 25.56% 25.50% 25.23% 25.54% 24.99% 25.61% 26.21% 25.18% 32.33% PAT 191.43 156.58 110.50 79.62 58.66 31.21 21.85 25.70 25.56 PAT before Minority Interest 191.43 156.58 110.50 79.62 58.66 31.21 21.85 25.70 25.56 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 16.54% 16.08% 15.92% 14.72% 15.01% 12.98% 11.00% 12.96% 12.72% PAT Growth 24.14% 41.70% 38.78% 35.73% 87.95% 42.84% -14.98% 0.55% EPS 46.24 37.82 26.69 19.23 14.17 7.54 5.28 6.21 6.17

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 1,239.77 1,103.56 805.09 611.33 450.75 286.51 234.83 221.98 Net Sales Growth 16.94% 37.07% 31.69% 35.63% 57.32% 22.01% 5.79% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,239.76 1,103.56 805.09 611.33 450.75 286.51 234.83 221.98 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 953.80 841.17 611.94 437.99 335.60 224.70 188.16 184.76 Power & Fuel Cost - 1.44 1.21 1.06 0.81 0.67 0.88 0.79 % Of Sales - 0.13% 0.15% 0.17% 0.18% 0.23% 0.37% 0.36% Employee Cost - 110.93 92.85 83.29 69.27 55.51 48.92 43.16 % Of Sales - 10.05% 11.53% 13.62% 15.37% 19.37% 20.83% 19.44% Manufacturing Exp. - 645.49 441.67 333.42 250.81 156.49 123.76 128.56 % Of Sales - 58.49% 54.86% 54.54% 55.64% 54.62% 52.70% 57.92% General & Admin Exp. - 79.77 73.79 18.65 13.34 8.31 10.02 9.08 % Of Sales - 7.23% 9.17% 3.05% 2.96% 2.90% 4.27% 4.09% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 4.98 3.64 2.65 2.18 4.38 5.46 3.96 % Of Sales - 0.45% 0.45% 0.43% 0.48% 1.53% 2.33% 1.78% EBITDA 285.97 262.39 193.15 173.34 115.15 61.81 46.67 37.22 EBITDA Margin 23.07% 23.78% 23.99% 28.35% 25.55% 21.57% 19.87% 16.77% Other Income 36.44 29.92 19.61 9.59 7.93 8.49 1.39 4.06 Interest 3.78 2.37 2.09 2.07 2.59 1.66 2.68 3.08 Depreciation 30.43 27.86 24.82 24.03 13.39 8.12 7.95 7.62 PBT 288.20 262.09 185.84 156.82 107.11 60.52 37.43 30.57 Tax 73.53 66.44 47.09 40.13 26.77 15.23 9.58 7.63 Tax Rate 25.51% 25.35% 25.34% 25.59% 24.99% 25.17% 25.59% 26.63% PAT 214.69 195.65 138.75 116.69 80.34 45.30 27.85 21.02 PAT before Minority Interest 214.69 195.65 138.75 116.69 80.34 45.30 27.85 21.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.32% 17.73% 17.23% 19.09% 17.82% 15.81% 11.86% 9.47% PAT Growth 13.91% 41.01% 18.90% 45.25% 77.35% 62.66% 32.49% EPS 51.86 47.26 33.51 28.19 19.41 10.94 6.73 5.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 524.95 377.56 274.27 196.60 138.35 107.37 86.21 65.04 Share Capital 20.70 20.70 20.70 20.70 1.04 1.04 1.04 1.03 Total Reserves 504.25 356.86 253.57 175.89 137.31 106.33 85.18 64.01 Non-Current Liabilities 29.22 23.04 23.00 15.61 10.51 9.49 1.22 1.94 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.06 0.15 0.36 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.65 4.13 4.88 4.33 4.30 3.59 2.23 1.64 Current Liabilities 218.20 219.57 128.58 59.28 50.48 26.95 35.27 52.41 Trade Payables 159.50 171.64 109.06 44.76 30.07 19.83 19.05 30.32 Other Current Liabilities 55.95 44.75 18.35 14.52 9.70 7.12 6.30 9.81 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 2.75 3.18 1.18 0.00 10.71 0.00 9.92 12.28 Total Liabilities 772.37 620.17 425.85 271.49 199.34 143.81 122.70 119.39 Net Block 154.20 147.58 158.79 169.20 22.84 23.60 16.11 8.86 Gross Block 225.56 195.06 189.01 186.30 28.24 29.88 24.87 13.51 Accumulated Depreciation 71.36 47.48 30.22 17.11 5.40 6.29 8.76 4.66 Non Current Assets 202.94 194.38 243.79 192.66 62.98 51.79 43.40 55.87 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.47 Non Current Investment 36.84 28.02 85.00 23.40 40.15 27.94 25.74 36.66 Long Term Loans & Adv. 1.50 0.85 0.00 0.00 0.00 0.25 1.31 1.68 Other Non Current Assets 9.47 17.17 0.00 0.07 0.00 0.00 0.24 0.20 Current Assets 569.42 425.79 182.07 78.83 136.35 92.02 79.30 63.52 Current Investments 188.04 119.18 0.00 0.00 0.00 0.00 1.21 0.03 Inventories 16.89 13.36 7.66 10.40 12.71 3.96 1.36 0.51 Sundry Debtors 132.65 126.03 86.36 43.36 30.25 19.65 19.66 30.64 Cash & Bank 172.78 122.38 63.54 11.01 74.13 64.84 46.27 22.53 Other Current Assets 59.07 44.65 10.32 7.55 19.26 3.57 10.81 9.81 Short Term Loans & Adv. 0.19 0.19 14.19 6.51 14.65 2.84 10.31 9.40 Net Current Assets 351.23 206.22 53.48 19.55 85.87 65.07 44.03 11.11 Total Assets 772.36 620.17 425.86 271.49 199.33 143.81 122.70 119.39

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 667.69 481.35 349.98 237.61 157.64 112.52 83.10 Share Capital 20.70 20.70 20.70 20.70 1.04 1.04 1.04 Total Reserves 646.98 460.65 329.27 216.91 156.61 111.48 82.06 Non-Current Liabilities 35.27 26.68 28.20 18.61 12.15 14.20 13.08 Secured Loans 0.00 0.00 0.00 0.00 0.00 3.19 4.61 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.38 3.84 5.41 5.02 5.73 4.72 2.95 Current Liabilities 240.69 248.55 140.85 142.37 111.56 66.22 95.35 Trade Payables 169.00 187.49 116.52 120.56 93.94 52.02 69.54 Other Current Liabilities 68.29 56.64 20.59 21.69 13.78 9.42 7.32 Short Term Borrowings 0.00 0.00 0.00 0.01 2.61 4.50 18.13 Short Term Provisions 3.40 4.42 3.75 0.11 1.24 0.27 0.36 Total Liabilities 943.65 756.58 519.03 398.59 281.35 192.94 191.53 Net Block 162.07 153.21 164.14 174.43 26.41 27.47 24.29 Gross Block 237.63 202.41 195.67 194.28 32.98 35.39 39.66 Accumulated Depreciation 75.56 49.20 31.53 19.85 6.57 7.92 15.37 Non Current Assets 234.24 282.76 307.12 213.76 47.05 34.29 31.52 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 58.33 109.28 142.94 39.22 20.59 6.20 7.20 Long Term Loans & Adv. 2.53 5.51 0.04 0.05 0.05 0.62 0.03 Other Non Current Assets 10.17 13.74 0.00 0.07 0.00 0.00 0.00 Current Assets 709.41 473.82 211.91 184.83 234.31 158.65 160.01 Current Investments 306.90 136.70 0.00 0.00 0.00 0.00 0.00 Inventories 16.93 13.36 7.66 10.40 13.12 3.96 1.50 Sundry Debtors 144.40 141.61 103.26 93.75 68.31 39.47 77.60 Cash & Bank 177.41 126.19 70.24 57.48 139.21 97.03 65.15 Other Current Assets 63.76 55.76 15.08 14.08 13.67 18.18 15.76 Short Term Loans & Adv. 0.19 0.19 15.67 9.13 7.68 16.54 13.97 Net Current Assets 468.72 225.27 71.06 42.46 122.75 92.43 64.66 Total Assets 943.65 756.58 519.03 398.59 281.36 192.94 191.53

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 123.83 114.90 92.46 72.59 20.02 25.55 PBT 210.18 147.79 106.93 78.20 41.94 29.61 Adjustment 6.57 12.29 19.03 7.56 -0.42 5.99 Changes in Working Capital -38.95 -10.66 -12.91 4.63 -11.86 -1.21 Cash after chg. in Working capital 177.80 149.42 113.05 90.39 29.66 34.39 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -53.98 -34.52 -20.59 -17.80 -9.65 -8.84 Other Direct Exp. Paid 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 Cash From Investing Activity -108.68 -103.28 -84.61 -129.43 -6.05 -2.89 Net Fixed Assets -30.50 -6.05 -2.71 -158.06 1.64 Net Investments -77.68 -62.20 -61.60 16.75 -12.21 Others -0.50 -35.03 -20.30 11.88 4.52 Cash from Financing Activity -15.60 -12.23 -10.05 -6.21 -4.78 -4.27 Net Cash Inflow / Outflow -0.46 -0.61 -2.21 -63.05 9.19 18.39 Opening Cash & Equivalents 14.49 15.10 17.30 73.86 64.67 46.28 Closing Cash & Equivalent 14.03 14.49 15.10 10.81 73.86 64.67

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 160.61 149.60 120.27 93.01 57.72 50.28 PBT 262.09 185.84 156.82 107.11 60.52 37.43 Adjustment 0.89 8.68 18.32 8.48 0.53 8.43 Changes in Working Capital -39.13 5.57 -24.27 2.70 11.37 15.18 Cash after chg. in Working capital 223.86 200.09 150.87 118.29 72.43 61.04 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -63.25 -50.50 -30.60 -25.28 -14.70 -10.77 Other Direct Exp. Paid 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 Cash From Investing Activity -142.38 -139.10 -105.70 -163.25 -27.67 -4.76 Net Fixed Assets -30.50 -6.05 -2.71 -158.06 1.64 Net Investments -77.68 -62.20 -61.60 16.75 -12.21 Others -34.20 -70.85 -41.39 -21.94 -17.10 Cash from Financing Activity -17.87 -14.00 -11.59 -10.37 -11.36 -22.07 Net Cash Inflow / Outflow 0.36 -3.50 2.98 -80.61 18.69 23.44 Opening Cash & Equivalents 18.20 21.70 18.72 99.33 80.64 54.22 Closing Cash & Equivalent 18.56 18.20 21.70 18.72 99.33 80.64

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 126.78 91.18 66.24 47.48 33.46 1038.77 ROA 22.49% 21.13% 22.84% 24.92% 18.19% 17.00% ROE 34.70% 33.90% 33.82% 35.03% 25.40% 22.57% ROCE 46.98% 45.86% 46.14% 47.87% 34.77% 31.28% Fixed Asset Turnover 4.63 3.61 2.88 3.64 8.27 7.26 Receivable days 48.47 55.86 43.78 34.38 37.88 36.11 Inventory Days 5.67 5.53 6.09 10.79 12.66 4.88 Payable days 0.00 0.00 0.00 0.00 0.00 44.21 Cash Conversion Cycle 54.14 61.39 49.87 45.17 50.53 -3.21 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 115.13 88.70 63.64 40.78 53.63 40.97

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 161.25 116.25 84.52 57.39 38.13 1088.16 ROA 23.01% 21.75% 25.43% 23.63% 19.10% 14.49% ROE 34.05% 33.38% 39.72% 40.65% 33.53% 28.48% ROCE 46.03% 45.21% 54.08% 55.14% 44.34% 35.49% Fixed Asset Turnover 5.02 4.04 3.14 3.97 8.38 6.26 Receivable days 47.30 55.51 58.82 65.62 68.66 90.98 Inventory Days 5.01 4.77 5.39 9.52 10.88 4.24 Payable days 0.00 0.00 0.00 0.00 0.00 121.91 Cash Conversion Cycle 52.31 60.27 64.21 75.14 79.54 -26.68 Total Debt/Equity 0.00 0.00 0.00 0.00 0.02 0.07 Interest Cover 111.64 89.83 76.74 42.36 37.55 14.97

Top Investors:

zulia investments pte. ltd

kotak midcap fund

dsp small cap fund

shirish govindbhai patel

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

hsbc small cap fund

tata aia life insurance co ltd unit linked multi cap fund

bank of india flexi cap fund

sundaram mutual fund a/c sundaram small cap fund

wasatch emerging india fund

Annual Reports:

News Update:

Prudent Corporate - Quarterly Results
29th Jan 2026, 00:00 AM

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