Nifty

:

24870.10

Sensex

:

81306.85

-213.65 (-0.85%)
-693.86 (-0.85%)

Login

Nifty
Sensex

:
:

24870.10
81306.85

-213.65 (-0.85%)
-693.86 (-0.85%)

Prudent Corporate Advisory Services Ltd.

Finance - Others

Rating :

81/99

BSE: 543527 | NSE: PRUDENT

Watchlist

NSE BSE

2892.00

22-Aug-2025

Open
High
Low
Previous Close

2841
2925
2810
2847.50

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

24602
71182051.9
3735.2
1570

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,986.41
58.98
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11,809.00
0.09%
16.66

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

-
-
43.34

P:BV (Average)

8 Years
5 Years
3 Years

-
-
14.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
30.76

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 33.51 47.25 54.32 69.77
P/E Ratio 86.30 61.21 53.24 41.45
Revenue 805 1104 1281 1567
EBITDA 193 262 299 374
Net Income 139 196 225 289
ROA 21.7 23 21.1 21.2
P/B Ratio 31.72 17.93 13.58 10.37
ROE 33.38 34.05 29.1 28.53
FCFF 147 150
FCFF Yield 1.33 1.36
Net Debt -112 -148
BVPS 91.18 161.25 212.95 278.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 275.33 223.28 23.31% 242.53 200.05 21.23% 256.16 179.89 42.40% 251.92 164.85 52.82%
Expenses 210.38 172.16 22.20% 192.08 152.39 26.05% 199.78 139.61 43.10% 193.47 128.41 50.67%
EBITDA 64.94 51.12 27.03% 50.45 47.66 5.85% 56.39 40.28 40.00% 58.46 36.44 60.43%
EBIDTM 23.59% 22.89% 20.80% 23.82% 22.01% 22.39% 23.20% 22.11%
Other Income 7.72 5.17 49.32% 5.75 4.30 33.72% 4.28 3.27 30.89% 5.78 2.56 125.78%
Interest 0.54 0.38 42.11% 0.52 0.67 -22.39% 0.50 0.26 92.31% 0.44 0.40 10.00%
Depreciation 6.57 5.78 13.67% 6.75 5.88 14.80% 6.69 5.79 15.54% 6.13 5.66 8.30%
PBT 65.56 50.13 30.78% 48.92 45.40 7.75% 53.48 37.49 42.65% 57.66 32.95 74.99%
Tax 16.67 12.65 31.78% 12.65 11.51 9.90% 13.46 9.50 41.68% 14.84 8.20 80.98%
PAT 48.89 37.48 30.44% 36.27 33.89 7.02% 40.02 27.99 42.98% 42.82 24.76 72.94%
PATM 17.76% 16.78% 14.95% 16.94% 15.62% 15.56% 17.00% 15.02%
EPS 11.81 9.05 30.50% 8.76 8.19 6.96% 9.67 6.76 43.05% 10.34 5.98 72.91%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 293.76 249.42 17.78% 283.03 239.69 18.08% 285.03 209.93 35.77% 286.07 190.04 50.53%
Expenses 226.50 190.44 18.94% 214.29 178.90 19.78% 219.12 159.92 37.02% 217.33 146.88 47.96%
EBITDA 67.26 58.98 14.04% 68.74 60.80 13.06% 65.92 50.01 31.81% 68.75 43.16 59.29%
EBIDTM 22.90% 23.65% 24.29% 25.36% 23.13% 23.82% 24.03% 22.71%
Other Income 10.27 7.00 46.71% 8.49 6.19 37.16% 6.59 4.51 46.12% 7.84 4.05 93.58%
Interest 0.69 0.49 40.82% 0.67 0.78 -14.10% 0.64 0.36 77.78% 0.57 0.49 16.33%
Depreciation 7.25 6.29 15.26% 7.48 6.43 16.33% 7.37 6.30 16.98% 6.72 6.13 9.62%
PBT 69.59 59.19 17.57% 69.08 59.78 15.56% 64.50 47.86 34.77% 69.31 40.59 70.76%
Tax 17.81 14.99 18.81% 17.35 15.21 14.07% 16.31 12.16 34.13% 17.79 10.17 74.93%
PAT 51.78 44.20 17.15% 51.74 44.57 16.09% 48.19 35.70 34.99% 51.52 30.42 69.36%
PATM 17.63% 17.72% 18.28% 18.59% 16.91% 17.01% 18.01% 16.01%
EPS 12.51 10.67 17.24% 12.49 10.76 16.08% 11.64 8.62 35.03% 12.44 7.35 69.25%

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
Net Sales 1,025.94 973.89 693.91 540.77 390.78 240.41 198.63 Net Sales Growth 33.57% 40.35% 28.32% 38.38% 62.55% 21.03% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,025.94 973.89 693.91 540.77 390.78 240.41 198.63 GP Margin 100.00% 100% 100% 100% 100% 100% 100% Total Expenditure 795.71 757.49 535.21 416.62 305.45 198.83 163.13 Power & Fuel Cost - 1.35 1.14 0.99 0.71 0.61 0.74 % Of Sales - 0.14% 0.16% 0.18% 0.18% 0.25% 0.37% Employee Cost - 91.81 76.27 67.09 53.64 43.16 37.32 % Of Sales - 9.43% 10.99% 12.41% 13.73% 17.95% 18.79% Manufacturing Exp. - 631.09 429.88 330.61 239.74 147.07 115.72 % Of Sales - 64.80% 61.95% 61.14% 61.35% 61.17% 58.26% General & Admin Exp. - 30.36 26.06 16.63 10.42 7.02 9.09 % Of Sales - 3.12% 3.76% 3.08% 2.67% 2.92% 4.58% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 4.22 3.00 2.29 1.66 1.58 1.00 % Of Sales - 0.43% 0.43% 0.42% 0.42% 0.66% 0.50% EBITDA 230.24 216.40 158.70 124.15 85.33 41.58 35.50 EBITDA Margin 22.44% 22.22% 22.87% 22.96% 21.84% 17.30% 17.87% Other Income 23.53 20.97 13.60 6.76 6.61 7.90 1.14 Interest 2.00 1.84 1.69 1.71 1.97 0.80 0.74 Depreciation 26.14 25.35 22.84 22.26 11.77 6.74 6.29 PBT 225.62 210.18 147.79 106.93 78.20 41.94 29.61 Tax 57.62 53.60 37.29 27.31 19.54 10.74 7.76 Tax Rate 25.54% 25.50% 25.23% 25.54% 24.99% 25.61% 26.21% PAT 168.00 156.58 110.50 79.62 58.66 31.21 21.85 PAT before Minority Interest 168.00 156.58 110.50 79.62 58.66 31.21 21.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 16.38% 16.08% 15.92% 14.72% 15.01% 12.98% 11.00% PAT Growth 35.35% 41.70% 38.78% 35.73% 87.95% 42.84% EPS 40.58 37.82 26.69 19.23 14.17 7.54 5.28

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 1,147.89 1,103.56 805.09 611.33 450.75 286.51 234.83 Net Sales Growth 29.11% 37.07% 31.69% 35.63% 57.32% 22.01% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,147.90 1,103.56 805.09 611.33 450.75 286.51 234.83 GP Margin 100.00% 100% 100% 100% 100% 100% 100% Total Expenditure 877.24 841.17 611.94 437.99 335.60 224.70 188.16 Power & Fuel Cost - 1.44 1.21 1.06 0.81 0.67 0.88 % Of Sales - 0.13% 0.15% 0.17% 0.18% 0.23% 0.37% Employee Cost - 110.93 92.85 83.29 69.27 55.51 48.92 % Of Sales - 10.05% 11.53% 13.62% 15.37% 19.37% 20.83% Manufacturing Exp. - 645.49 441.67 333.42 250.81 156.49 123.76 % Of Sales - 58.49% 54.86% 54.54% 55.64% 54.62% 52.70% General & Admin Exp. - 79.77 73.79 18.65 13.34 8.31 10.02 % Of Sales - 7.23% 9.17% 3.05% 2.96% 2.90% 4.27% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 4.98 3.64 2.65 2.18 4.38 5.46 % Of Sales - 0.45% 0.45% 0.43% 0.48% 1.53% 2.33% EBITDA 270.67 262.39 193.15 173.34 115.15 61.81 46.67 EBITDA Margin 23.58% 23.78% 23.99% 28.35% 25.55% 21.57% 19.87% Other Income 33.19 29.92 19.61 9.59 7.93 8.49 1.39 Interest 2.57 2.37 2.09 2.07 2.59 1.66 2.68 Depreciation 28.82 27.86 24.82 24.03 13.39 8.12 7.95 PBT 272.48 262.09 185.84 156.82 107.11 60.52 37.43 Tax 69.26 66.44 47.09 40.13 26.77 15.23 9.58 Tax Rate 25.42% 25.35% 25.34% 25.59% 24.99% 25.17% 25.59% PAT 203.23 195.65 138.75 116.69 80.34 45.30 27.85 PAT before Minority Interest 203.23 195.65 138.75 116.69 80.34 45.30 27.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.70% 17.73% 17.23% 19.09% 17.82% 15.81% 11.86% PAT Growth 31.21% 41.01% 18.90% 45.25% 77.35% 62.66% EPS 49.09 47.26 33.51 28.19 19.41 10.94 6.73

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
Shareholder's Funds 524.95 377.56 274.27 196.60 138.35 107.37 Share Capital 20.70 20.70 20.70 20.70 1.04 1.04 Total Reserves 504.25 356.86 253.57 175.89 137.31 106.33 Non-Current Liabilities 29.22 23.04 23.00 15.61 10.51 9.58 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.15 Unsecured Loans 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 Current Liabilities 218.20 219.57 128.58 59.28 50.48 26.86 Trade Payables 159.50 171.64 109.06 44.76 30.07 19.83 Other Current Liabilities 55.95 44.75 18.35 14.52 9.70 7.03 Short Term Borrowings 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 Total Liabilities 772.37 620.17 425.85 271.49 199.34 143.81 Net Block 154.20 147.58 158.79 169.20 22.84 23.60 Gross Block 225.56 195.06 189.01 186.30 28.24 29.88 Accumulated Depreciation 71.36 47.48 30.22 17.11 5.40 6.29 Non Current Assets 202.94 194.38 243.79 192.66 62.98 51.79 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 36.84 28.02 85.00 23.40 40.15 27.94 Long Term Loans & Adv. 1.50 0.85 0.00 0.00 0.00 0.25 Other Non Current Assets 9.47 17.17 0.00 0.07 0.00 0.00 Current Assets 569.42 425.79 182.07 78.83 136.35 92.02 Current Investments 188.04 119.18 0.00 0.00 0.00 0.00 Inventories 16.89 13.36 7.66 10.40 12.71 3.96 Sundry Debtors 132.65 126.03 86.36 43.36 30.25 19.65 Cash & Bank 172.78 122.38 63.54 11.01 74.13 64.84 Other Current Assets 59.07 44.65 10.32 7.55 19.26 3.57 Short Term Loans & Adv. 0.19 0.19 14.19 6.51 14.65 2.84 Net Current Assets 351.23 206.22 53.48 19.55 85.87 65.16 Total Assets 772.36 620.17 425.86 271.49 199.33 143.81

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

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 emerging equity scheme

dsp small cap fund

shirish govindbhai patel

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

hsbc small cap fund

tata aia life insurance co ltd unit linked multi cap fund

sundaram mutual fund a/c sundaram small cap fund

bank of india flexi cap fund

wasatch emerging india fund

Annual Reports:

News Update:

Prudent Corporate - Quarterly Results
30th Jul 2025, 17:40 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