Nifty
Sensex
:
:
12352.35
41945.37
-3.15 (-0.03%)
12.81 (0.03%)

Engineering - Industrial Equipments

Rating :
57/99  (View)

BSE: 522205 | NSE: PRAJIND

125.80
-0.15 (-0.12%)
17-Jan-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  125.00
  •  129.50
  •  123.55
  •  125.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3258241
  •  4098.87
  •  167.90
  •  93.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,305.58
  • 28.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,217.66
  • 1.68%
  • 3.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.95%
  • 10.89%
  • 24.38%
  • FII
  • DII
  • Others
  • 12.94%
  • 14.19%
  • 4.65%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 1.58
  • 9.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.64
  • -1.33
  • 2.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.46
  • -2.21
  • 15.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.27
  • 26.51
  • 36.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.45
  • 2.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 15.73
  • 18.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
294.14
251.03
17.17%
211.60
191.60
10.44%
368.17
274.53
34.11%
330.31
248.28
33.04%
Expenses
277.46
237.20
16.97%
205.23
187.33
9.56%
333.92
247.48
34.93%
306.42
231.53
32.35%
EBITDA
16.68
13.83
20.61%
6.37
4.27
49.18%
34.25
27.05
26.62%
23.89
16.75
42.63%
EBIDTM
5.67%
5.51%
3.01%
2.23%
9.30%
9.85%
7.23%
6.75%
Other Income
6.99
5.10
37.06%
10.05
6.37
57.77%
12.55
14.12
-11.12%
11.39
1.55
634.84%
Interest
0.76
0.12
533.33%
0.79
0.22
259.09%
0.18
0.30
-40.00%
0.24
0.32
-25.00%
Depreciation
5.72
5.95
-3.87%
5.69
5.94
-4.21%
5.42
6.05
-10.41%
5.64
6.13
-7.99%
PBT
17.19
12.86
33.67%
9.94
4.48
121.88%
41.20
34.82
18.32%
29.40
11.85
148.10%
Tax
1.06
3.92
-72.96%
1.17
0.99
18.18%
7.84
8.01
-2.12%
6.97
4.32
61.34%
PAT
16.13
8.94
80.43%
8.77
3.49
151.29%
33.36
26.81
24.43%
22.43
7.53
197.88%
PATM
5.48%
3.56%
4.14%
1.82%
9.06%
9.77%
6.79%
3.03%
EPS
0.88
0.49
79.59%
0.48
0.19
152.63%
1.83
1.48
23.65%
1.23
0.42
192.86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,204.22
1,076.15
963.62
812.09
1,078.87
995.10
932.47
949.26
957.07
691.04
734.44
Net Sales Growth
24.73%
11.68%
18.66%
-24.73%
8.42%
6.72%
-1.77%
-0.82%
38.50%
-5.91%
 
Cost Of Goods Sold
644.25
544.58
516.32
364.24
522.24
488.86
424.47
480.32
521.97
414.35
349.73
Gross Profit
559.97
531.57
447.31
447.85
556.63
506.25
508.00
468.94
435.10
276.69
384.71
GP Margin
46.50%
49.40%
46.42%
55.15%
51.59%
50.87%
54.48%
49.40%
45.46%
40.04%
52.38%
Total Expenditure
1,123.03
996.87
915.61
743.41
964.77
910.34
853.33
864.32
865.01
643.65
640.92
Power & Fuel Cost
-
5.73
6.41
5.54
6.64
7.45
9.29
6.33
4.92
3.32
3.46
% Of Sales
-
0.53%
0.67%
0.68%
0.62%
0.75%
1.00%
0.67%
0.51%
0.48%
0.47%
Employee Cost
-
160.57
149.01
148.04
154.37
133.12
123.96
113.09
95.57
75.58
61.54
% Of Sales
-
14.92%
15.46%
18.23%
14.31%
13.38%
13.29%
11.91%
9.99%
10.94%
8.38%
Manufacturing Exp.
-
161.71
132.55
121.64
142.63
136.28
152.82
157.65
98.31
71.41
65.75
% Of Sales
-
15.03%
13.76%
14.98%
13.22%
13.70%
16.39%
16.61%
10.27%
10.33%
8.95%
General & Admin Exp.
-
56.39
55.65
57.71
64.31
72.19
70.31
60.90
94.81
53.09
130.22
% Of Sales
-
5.24%
5.78%
7.11%
5.96%
7.25%
7.54%
6.42%
9.91%
7.68%
17.73%
Selling & Distn. Exp.
-
17.09
9.89
7.07
26.05
19.45
27.61
14.12
22.70
7.46
10.95
% Of Sales
-
1.59%
1.03%
0.87%
2.41%
1.95%
2.96%
1.49%
2.37%
1.08%
1.49%
Miscellaneous Exp.
-
50.80
45.78
39.19
48.53
53.00
44.87
31.91
26.73
18.43
10.95
% Of Sales
-
4.72%
4.75%
4.83%
4.50%
5.33%
4.81%
3.36%
2.79%
2.67%
2.63%
EBITDA
81.19
79.28
48.01
68.68
114.10
84.76
79.14
84.94
92.06
47.39
93.52
EBITDA Margin
6.74%
7.37%
4.98%
8.46%
10.58%
8.52%
8.49%
8.95%
9.62%
6.86%
12.73%
Other Income
40.98
32.36
30.23
22.28
18.36
41.91
23.01
31.23
44.72
29.52
45.67
Interest
1.97
0.76
1.14
1.31
2.02
2.47
1.44
2.31
1.15
0.02
0.36
Depreciation
22.47
22.95
24.09
22.12
25.02
37.83
23.76
21.53
16.35
11.20
10.73
PBT
97.73
87.92
53.01
67.53
105.41
86.38
76.94
92.33
119.28
65.70
128.09
Tax
17.04
19.72
13.53
22.93
22.94
8.15
20.44
20.79
48.95
8.70
8.26
Tax Rate
17.44%
22.43%
25.52%
33.96%
21.76%
9.44%
26.57%
22.52%
41.04%
13.24%
6.45%
PAT
80.69
68.21
39.49
44.60
82.46
76.27
54.62
68.03
67.89
57.75
119.58
PAT before Minority Interest
80.69
68.21
39.49
44.60
82.47
78.23
56.50
71.55
70.33
57.00
119.83
Minority Interest
0.00
0.00
0.00
0.00
-0.01
-1.96
-1.88
-3.52
-2.44
0.75
-0.25
PAT Margin
6.70%
6.34%
4.10%
5.49%
7.64%
7.66%
5.86%
7.17%
7.09%
8.36%
16.28%
PAT Growth
72.53%
72.73%
-11.46%
-45.91%
8.12%
39.64%
-19.71%
0.21%
17.56%
-51.71%
 
Unadjusted EPS
4.42
3.75
2.19
2.50
4.64
4.30
3.08
3.83
3.69
3.13
6.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
745.01
726.13
709.63
655.29
622.16
582.52
570.52
553.37
558.91
527.82
Share Capital
36.53
36.19
35.89
35.59
35.49
35.49
35.49
35.91
36.96
36.95
Total Reserves
705.93
685.85
669.93
613.82
586.66
547.03
535.03
517.46
521.96
490.87
Non-Current Liabilities
6.54
11.78
13.28
5.76
11.03
17.69
19.23
20.30
17.99
11.90
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.40
0.00
0.00
Unsecured Loans
0.00
0.04
0.08
0.12
0.21
0.15
0.15
0.00
0.00
0.00
Long Term Provisions
15.88
15.92
15.78
13.02
12.05
9.87
9.22
5.81
5.29
0.00
Current Liabilities
485.40
390.60
461.64
488.05
494.43
664.14
639.08
654.31
447.06
340.76
Trade Payables
234.53
176.45
213.44
207.15
177.24
199.82
237.95
206.25
174.61
81.78
Other Current Liabilities
238.35
199.70
226.08
248.75
250.73
228.88
199.70
252.11
175.25
174.48
Short Term Borrowings
0.00
5.94
4.26
15.91
17.07
21.18
13.74
18.95
0.00
0.00
Short Term Provisions
12.52
8.51
17.86
16.24
49.40
214.25
187.70
177.00
97.20
84.50
Total Liabilities
1,237.61
1,129.17
1,184.83
1,149.38
1,142.46
1,285.75
1,253.47
1,253.53
1,027.11
884.18
Net Block
276.33
283.43
256.16
272.33
301.89
322.55
246.90
240.71
142.27
138.10
Gross Block
514.34
499.62
449.09
443.41
454.25
435.75
337.07
310.44
198.00
174.60
Accumulated Depreciation
238.02
216.20
192.92
171.07
152.36
113.20
90.17
69.73
55.72
36.50
Non Current Assets
376.92
339.08
349.52
330.24
327.66
351.59
329.66
291.56
192.97
201.73
Capital Work in Progress
2.23
4.17
31.46
0.83
1.39
1.56
47.81
9.81
13.90
6.70
Non Current Investment
58.51
23.70
13.70
23.71
10.02
5.01
15.01
20.01
20.01
56.93
Long Term Loans & Adv.
14.87
18.52
24.62
21.05
14.36
12.46
9.94
11.04
6.78
0.00
Other Non Current Assets
24.99
9.26
23.58
12.31
0.00
10.00
10.00
10.00
10.00
0.00
Current Assets
860.70
790.09
835.31
819.14
814.80
934.16
923.82
961.96
834.15
682.45
Current Investments
165.69
190.86
134.33
121.65
147.93
86.02
147.93
135.00
238.81
209.14
Inventories
126.38
80.78
104.53
100.81
227.15
222.05
143.24
162.83
90.08
75.13
Sundry Debtors
305.29
262.50
294.88
367.10
280.48
320.27
315.75
329.84
224.34
118.52
Cash & Bank
87.96
80.25
73.57
81.85
99.95
57.24
75.30
153.41
157.95
153.54
Other Current Assets
175.37
126.20
173.58
87.92
59.29
248.58
241.59
180.89
122.98
126.12
Short Term Loans & Adv.
43.88
49.50
54.42
59.81
41.79
232.13
230.16
164.16
104.01
120.38
Net Current Assets
375.30
399.49
373.67
331.09
320.37
270.03
284.73
307.65
387.09
341.69
Total Assets
1,237.62
1,129.17
1,184.83
1,149.38
1,142.46
1,285.75
1,253.48
1,253.52
1,027.12
884.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
32.99
101.40
20.19
51.61
149.65
-3.46
28.30
24.05
113.30
130.92
PBT
87.92
53.01
67.53
89.69
86.38
76.94
92.33
119.28
65.70
128.09
Adjustment
20.52
27.96
17.72
36.84
26.93
17.84
2.08
-15.65
-8.80
-19.96
Changes in Working Capital
-54.81
33.10
-44.55
-39.21
27.03
-70.10
-18.51
-62.63
62.46
54.89
Cash after chg. in Working capital
53.63
114.07
40.70
87.32
140.34
24.68
75.91
41.01
119.36
163.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.64
-12.67
-20.51
-35.71
9.31
-28.14
-47.61
-16.96
-6.06
-32.10
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
-5.92
-70.65
-8.03
-1.41
-80.05
18.35
25.51
36.38
-73.94
-88.14
Net Fixed Assets
-10.69
-22.26
-35.29
12.00
-2.97
-33.40
-58.12
-32.52
-22.06
-7.08
Net Investments
-8.34
-64.90
-2.68
-23.15
-83.82
43.74
-24.14
39.11
13.07
-62.94
Others
13.11
16.51
29.94
9.74
6.74
8.01
107.77
29.79
-64.95
-18.12
Cash from Financing Activity
-43.44
-24.74
-3.86
-67.75
-40.16
-40.09
-58.47
-69.33
0.18
-43.53
Net Cash Inflow / Outflow
-16.36
6.01
8.30
-17.56
29.44
-25.20
-4.66
-8.90
39.54
-0.76
Opening Cash & Equivalents
77.22
69.18
60.48
76.40
43.59
67.98
71.77
78.69
39.44
40.08
Closing Cash & Equivalent
63.56
77.23
69.18
61.88
76.40
43.59
67.98
71.77
78.95
39.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
40.65
39.91
39.33
36.49
35.06
32.82
32.15
30.82
30.25
28.57
ROA
5.76%
3.41%
3.82%
7.20%
6.44%
4.45%
5.71%
6.17%
5.96%
13.14%
ROE
9.31%
5.53%
6.58%
12.97%
12.99%
9.80%
12.73%
12.65%
10.49%
24.89%
ROCE
12.01%
7.49%
9.94%
16.39%
14.29%
13.17%
16.26%
21.20%
12.09%
26.19%
Fixed Asset Turnover
2.12
2.05
1.91
2.49
2.32
2.49
3.04
3.89
3.84
4.37
Receivable days
96.29
104.81
141.76
105.61
106.35
120.69
119.62
102.20
87.51
74.11
Inventory Days
35.13
34.85
43.97
53.48
79.52
69.31
56.71
46.64
42.17
61.26
Payable days
81.93
84.92
113.35
79.68
83.44
104.40
101.75
91.25
83.34
57.54
Cash Conversion Cycle
49.49
54.74
72.38
79.41
102.43
85.60
74.58
57.60
46.33
77.83
Total Debt/Equity
0.00
0.01
0.01
0.02
0.03
0.04
0.03
0.04
0.00
0.00
Interest Cover
116.24
47.42
52.62
53.05
36.01
54.43
41.04
104.36
3865.59
357.80

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.