PIIND Financial Statements

PIIND Half Yearly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 36 47.80 0.01 8.61
Op profit growth 41 45.50 (11) 28.30
EBIT growth 52.70 33.80 (8.90) 25.30
Net profit growth 61.70 24.20 (20) 47.50
Profitability ratios (%)        
OPM 22.10 21.30 21.70 24.30
EBIT margin 21 18.70 20.70 22.70
Net profit margin 16.10 13.60 16.10 20.20
RoCE 21.60 23.90 23.80 31.90
RoNW 4.64 5.02 5.18 8.21
RoA 4.15 4.34 4.64 7.09
Per share ratios ()        
EPS 48.60 33.10 26.60 33.40
Dividend per share 5 4 4 4
Cash EPS 37.10 23.20 20.60 28.10
Book value per share 352 190 140 118
Valuation ratios        
P/E 46.40 35.30 33.30 25.10
P/CEPS 60.80 50.50 43 29.80
P/B 6.41 6.17 6.36 7.08
EV/EBIDTA 28.90 21.60 22 19.50
Payout (%)        
Dividend payout 6.16 9.07 15 4.49
Tax payout (21) (26) (21) (9.80)
Liquidity ratios        
Debtor days 53.80 63.60 76.20 65.80
Inventory days 73.80 67.80 70.80 66.30
Creditor days (76) (71) (73) (75)
Leverage ratios        
Interest coverage (34) (37) (89) (72)
Net debt / equity (0.20) 0.15 -- --
Net debt / op. profit (1.30) 0.54 (0.10) --
Cost breakup ()        
Material costs (56) (55) (51) (51)
Employee costs (9.10) (9.50) (11) (9.80)
Other costs (13) (14) (16) (15)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 4,577 3,367 2,277 2,277
yoy growth (%) 36 47.80 0.01 8.61
Raw materials (2,571) (1,847) (1,169) (1,163)
As % of sales 56.20 54.90 51.30 51.10
Employee costs (417) (321) (243) (223)
As % of sales 9.11 9.53 10.70 9.78
Other costs (577) (480) (372) (338)
As % of sales 12.60 14.30 16.30 14.80
Operating profit 1,012 718 493 553
OPM 22.10 21.30 21.70 24.30
Depreciation (175) (137) (83) (73)
Interest expense (28) (17) (5.30) (7.20)
Other income 125 48.90 60.40 36.50
Profit before tax 934 613 465 510
Taxes (200) (157) (98) (50)
Tax rate (21) (26) (21) (9.80)
Minorities and other -- -- -- --
Adj. profit 734 456 368 459
Exceptional items -- -- -- --
Net profit 738 457 368 459
yoy growth (%) 61.70 24.20 (20) 47.50
NPM 16.10 13.60 16.10 20.20
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 934 613 465 510
Depreciation (175) (137) (83) (73)
Tax paid (200) (157) (98) (50)
Working capital 2,412 677 462 324
Other operating items -- -- -- --
Operating cashflow 2,971 996 746 710
Capital expenditure 2,385 1,876 589 388
Free cash flow 5,356 2,872 1,335 1,099
Equity raised 4,825 2,504 2,117 1,856
Investments 728 150 160 82.80
Debt financing/disposal 254 369 (70) 10.40
Dividends paid 45.50 41.40 55.10 20.60
Other items -- -- -- --
Net in cash 11,209 5,936 3,597 3,068
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 15.20 13.80 13.80 13.80
Preference capital -- -- -- --
Reserves 5,327 2,605 2,272 1,911
Net worth 5,342 2,619 2,285 1,925
Minority interest
Debt 328 519 49.20 83.40
Deferred tax liabilities (net) 79.60 10.20 -- 105
Total liabilities 5,750 3,148 2,335 2,113
Fixed assets 2,426 2,128 1,369 1,088
Intangible assets
Investments 729 150 129 161
Deferred tax asset (net) -- -- 14.10 132
Net working capital 976 735 734 603
Inventories 1,053 799 536 452
Inventory Days 84 86.60 -- 72.50
Sundry debtors 704 647 662 527
Debtor days 56.10 70.10 -- 84.40
Other current assets 472 366 356 242
Sundry creditors (844) (641) (550) (393)
Creditor days 67.30 69.50 -- 62.90
Other current liabilities (408) (436) (270) (226)
Cash 1,620 134 89.20 131
Total assets 5,750 3,148 2,335 2,113
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Sep-2021 Mar-2021 Sep-2020 Mar-2020
Gross Sales 2,752 2,548 2,359 2,218 1,705
Excise Duty -- -- -- -- --
Net Sales 2,752 2,548 2,359 2,218 1,705
Other Operating Income -- -- -- -- --
Other Income 46.90 58.10 82.80 46.50 26.60
Total Income 2,798 2,606 2,442 2,264 1,732
Total Expenditure ** 2,150 2,007 1,856 1,709 1,332
PBIDT 648 599 586 556 399
Interest 6 6.80 11 17.20 12.20
PBDT 642 592 575 539 387
Depreciation 104 97.90 88.80 86 75.50
Minority Interest Before NP -- -- -- -- --
Tax 116 79.10 111 64.10 57.50
Deferred Tax (4.40) (1.60) (0.50) 25.40 22.40
Reported Profit After Tax 427 417 375 363 232
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 427 417 375 363 232
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 427 417 375 363 232
EPS (Unit Curr.) 28.10 27.50 24.70 25.10 16.80
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 15.20 15.20 15.20 15.20 13.80
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 23.60 23.50 24.80 25.10 23.40
PBDTM(%) -- -- -- -- --
PATM(%) 15.50 16.40 15.90 16.40 13.60
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity