Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Finance - Investment

Rating :
58/99  (View)

BSE: 539883 | NSE: PILANIINVS

1953.25
209.35 (12.00%)
23-Oct-2020 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1768.00
  •  1990.00
  •  1742.10
  •  1743.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9407
  •  183.74
  •  1990.00
  •  912.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,381.42
  • 12.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,796.78
  • 1.43%
  • 0.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.55%
  • 30.45%
  • 9.76%
  • FII
  • DII
  • Others
  • 0.31%
  • 0.00%
  • 1.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.56
  • 34.60
  • 60.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.96
  • 38.99
  • 34.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.95
  • 21.10
  • 39.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.42
  • 39.84
  • 49.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.28
  • 0.28
  • 0.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.43
  • 34.42
  • 35.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
37
6
476%
0
0
0
33
1
3990%
48
22
122%
Expenses
2
1
80%
0
0
0
1
2
-35%
1
1
35%
EBITDA
36
6
538%
0
0
0
31
-1
-
47
21
126%
EBIDTM
96%
87%
0%
0%
96%
-139%
98%
96%
Other Income
0
0
0
0
0
0
0
0
-100%
0
0
-100%
Interest
7
10
-25%
0
0
0
11
8
30%
11
3
328%
Depreciation
0
0
22%
0
0
0
0
0
-17%
0
0
-25%
PBT
28
-4
-
0
0
0
20
-10
-
35
18
97%
Tax
7
1
817%
0
0
0
5
0
4142%
2
0
1269%
PAT
22
-5
-
0
0
0
15
-10
-
33
18
86%
PATM
57%
-79%
0%
0%
47%
-1,226%
69%
83%
EPS
27.21
-6.47
-
0.00
0.00
0
19.29
-12.40
-
41.98
22.53
86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
126
25
30
35
28
32
45
178
28
30
Net Sales Growth
-
400%
-17%
-12%
21%
-12%
-29%
-75%
543%
-7%
 
Cost Of Goods Sold
-
0
0
0
0
0
0
0
0
0
0
Gross Profit
-
126
25
30
35
28
32
45
178
28
30
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
11
3
4
4
6
6
3
2
4
3
Power & Fuel Cost
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
1
1
1
1
1
1
1
1
1
1
% Of Sales
-
1%
5%
5%
3%
4%
3%
2%
0%
2%
2%
Manufacturing Exp.
-
2
1
1
1
3
4
2
1
1
1
% Of Sales
-
1%
5%
5%
4%
12%
12%
3%
1%
3%
3%
General & Admin Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
1%
0%
0%
0%
0%
0%
0%
0%
1%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
7
1
1
1
2
1
0
1
2
0
% Of Sales
-
6%
2%
4%
3%
6%
4%
1%
0%
8%
6%
EBITDA
-
115
22
26
31
22
26
43
175
24
26
EBITDA Margin
-
91%
87%
87%
90%
78%
80%
94%
99%
86%
88%
Other Income
-
0
0
0
0
0
0
3
0
1
0
Interest
-
43
19
0
0
0
0
0
0
0
0
Depreciation
-
0
0
1
1
0
0
0
0
0
0
PBT
-
72
3
26
30
22
26
45
175
25
26
Tax
-
18
-7
3
3
1
2
4
35
1
1
Tax Rate
-
25%
-294%
12%
9%
6%
7%
8%
20%
4%
3%
PAT
-
54
10
20
28
21
24
41
140
24
25
PAT before Minority Interest
-
54
10
20
28
21
24
41
140
24
25
Minority Interest
-
0
0
0
0
0
0
0
0
0
0
PAT Margin
-
43%
39%
66%
80%
73%
75%
91%
79%
87%
85%
PAT Growth
-
444%
-51%
-27%
34%
-14%
-42%
-71%
485%
-5%
 
EPS
-
68.38
12.57
25.44
35.08
26.25
30.61
52.35
177.53
30.34
31.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
5,111
5,108
5,883
1,219
1,180
1,198
1,260
1,347
1,245
1,239
Share Capital
8
8
8
8
8
8
8
8
8
8
Total Reserves
5,103
5,100
5,875
1,211
1,172
1,190
1,252
1,339
1,237
1,231
Non-Current Liabilities
88
-4
8
2
37
2
8
2
8
2
Secured Loans
0
0
0
0
0
0
0
0
0
0
Unsecured Loans
0
0
0
2
2
2
2
2
2
2
Long Term Provisions
0
0
2
0
35
0
6
0
6
0
Current Liabilities
447
267
6
38
64
62
64
25
24
24
Trade Payables
1
0
1
0
0
1
0
0
0
0
Other Current Liabilities
19
7
5
1
2
1
1
1
0
0
Short Term Borrowings
420
245
0
0
0
0
0
0
0
0
Short Term Provisions
7
14
0
37
62
61
63
24
24
24
Total Liabilities
5,646
5,370
5,897
1,259
1,281
1,261
1,332
1,374
1,277
1,265
Net Block
1
0
0
3
3
3
3
3
3
3
Gross Block
1
0
0
3
3
3
3
3
3
3
Accumulated Depreciation
0
0
0
0
0
0
0
0
0
0
Non Current Assets
4,193
5,356
10
1,085
1,008
1,004
1,091
1,048
1,205
1,210
Capital Work in Progress
0
0
0
0
0
0
0
0
0
0
Non Current Investment
4,187
5,356
5
1,078
966
998
1,079
1,040
1,192
1,205
Long Term Loans & Adv.
5
1
5
4
39
4
10
5
11
2
Other Non Current Assets
0
0
0
0
0
0
0
0
0
0
Current Assets
1,453
14
5,887
173
272
257
240
326
72
56
Current Investments
3
12
5,886
134
224
148
135
223
61
52
Inventories
0
0
0
0
0
0
0
0
0
0
Sundry Debtors
1
1
0
0
0
1
0
1
0
0
Cash & Bank
5
1
1
4
12
9
7
1
1
0
Other Current Assets
1,444
0
0
0
36
99
98
102
10
3
Short Term Loans & Adv.
1,410
0
0
35
36
95
98
100
10
3
Net Current Assets
1,006
-253
5,881
135
209
195
176
301
48
32
Total Assets
5,646
5,370
5,897
1,259
1,281
1,261
1,332
1,374
1,277
1,265

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-1,388
17
19
16
26
26
28
23
23
23
PBT
72
3
23
30
22
26
45
175
25
26
Adjustment
43
19
-7
1
0
0
-3
0
1
0
Changes in Working Capital
-1,426
5
3
-12
5
3
-11
-118
-1
-3
Cash after chg. in Working capital
-1,311
27
19
19
27
29
32
58
25
23
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-77
-10
-1
-3
-1
-3
-3
-35
-1
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
1,283
-214
3
8
-6
-5
1
0
0
0
Net Fixed Assets
-1
0
0
0
0
0
0
0
0
1
Net Investments
1,236
519
-4,271
-29
-78
-14
-74
-40
-9
-20
Others
48
-733
4,274
37
73
9
75
40
9
19
Cash from Financing Activity
108
198
-21
-24
-24
-23
-23
-23
-23
-23
Net Cash Inflow / Outflow
4
0
0
0
-3
-2
6
0
0
0
Opening Cash & Equivalents
0
0
0
1
4
7
1
1
0
0
Closing Cash & Equivalent
4
0
0
1
1
4
7
1
1
0

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
6,462
6,459
7,438
1,540
1,491
1,513
1,592
1,703
1,575
1,567
ROA
1%
0%
1%
2%
2%
2%
3%
11%
2%
2%
ROE
1%
0%
1%
2%
2%
2%
3%
11%
2%
2%
ROCE
2%
0%
1%
3%
2%
2%
3%
14%
2%
2%
Fixed Asset Turnover
335.46
768.61
21.13
11.98
9.73
11.02
15.52
59.85
9.27
8.96
Receivable days
2
6
3
4
6
5
4
1
3
2
Inventory Days
0
0
0
0
0
0
0
0
0
0
Payable days
72
44
56
30
22
22
14
32
38
30
Cash Conversion Cycle
-70
-39
-53
-27
-16
-17
-10
-31
-35
-28
Total Debt/Equity
0.08
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
3
1
67
0
0
0
0
0
0
92

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.