Piccadily Agro Industries Ltd

Piccadily Agro Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Piccadily Agro Industries Ltd

₹ 818 4.80%
18 May 10:00 a.m.
picagro.com BSE: 530305
About

Piccadily Agro Industries Ltd (PAIL), was incorporated in the year 1994 and started its commercial operations in 1997 as a sugar processing company. Later in 2007, PAIL has set up a distillery unit. At present the company is engaged in manufacturing sugar and distillery products at a manufacturing plant in Haryana. [1]

Key Points

Products and Revenue[1]
The Company derives 43% of income from sugar segment (Sugar, Molasses, Power and Bagasse) and 57% from distillery products (Liquor, Malt, Carbondioxide Gas, Ethanol and pet bottles) in FY23 as compared to 53.61% from sugar segment and 46.39% from distillery unit in FY22.

Website BSE
  • Market Cap ₹ 7,714 Cr.
  • Current Price ₹ 818
  • High / Low ₹ 819 / 45.6
  • Stock P/E 85.8
  • Book Value ₹ 36.1
  • Dividend Yield 0.03 %
  • ROCE 30.0 %
  • ROE 31.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 74.7% CAGR over last 5 years

Cons

  • Stock is trading at 21.6 times its book value
  • Debtor days have increased from 46.1 to 64.0 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Alcoholic Beverages Industry: Breweries & Distilleries

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
153 206 91 110 166 184 110 115 200 219 114 178 269
147 182 72 102 148 166 99 97 184 194 89 143 202
Operating Profit 6 24 19 8 18 18 11 18 16 25 25 35 67
OPM % 4% 11% 21% 7% 11% 10% 10% 15% 8% 11% 22% 20% 25%
2 0 0 0 0 0 0 0 0 0 0 29 1
Interest 3 3 4 3 3 3 3 4 3 4 5 3 4
Depreciation 3 3 4 4 4 4 4 4 4 6 4 4 4
Profit before tax 2 17 11 1 12 11 4 10 10 15 16 57 60
Tax % 32% 26% 22% 21% 41% 27% 19% 27% 36% 25% 25% 21% 27%
1 12 9 1 7 8 4 7 6 11 12 45 44
EPS in Rs 0.13 1.32 0.92 0.11 0.76 0.84 0.37 0.73 0.67 1.21 1.26 4.80 4.61
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
327 376 344 271 329 334 371 399 488 572 598 779
283 330 316 248 282 308 344 359 437 503 535 628
Operating Profit 44 46 28 23 48 26 27 40 52 69 63 152
OPM % 13% 12% 8% 9% 14% 8% 7% 10% 11% 12% 11% 19%
5 5 6 7 1 5 9 -2 3 1 1 30
Interest 10 8 9 15 17 16 17 15 16 14 13 16
Depreciation 8 10 11 11 13 13 13 13 13 15 16 18
Profit before tax 30 33 15 5 19 2 7 11 25 41 35 148
Tax % 31% 36% 39% 68% 56% -146% 20% -21% 29% 29% 29% 24%
21 21 9 2 8 5 6 13 18 29 25 112
EPS in Rs 2.21 2.25 0.95 0.16 0.86 0.49 0.59 1.40 1.87 3.11 2.62 11.89
Dividend Payout % 11% -0% -0% -0% -0% -0% -0% 14% 27% 3% 8% -0%
Compounded Sales Growth
10 Years: 8%
5 Years: 16%
3 Years: 17%
TTM: 30%
Compounded Profit Growth
10 Years: 15%
5 Years: 75%
3 Years: 72%
TTM: 264%
Stock Price CAGR
10 Years: 55%
5 Years: 140%
3 Years: 271%
1 Year: 1579%
Return on Equity
10 Years: 12%
5 Years: 17%
3 Years: 21%
Last Year: 31%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 24 24 24 47 95 95 95 95 95 95 95 94
Reserves 81 102 110 88 59 64 59 72 88 112 136 247
104 90 85 156 128 144 131 126 125 135 154 172
85 99 130 102 141 156 189 166 198 187 206 226
Total Liabilities 293 315 349 392 423 458 473 458 506 529 590 739
132 135 138 159 152 149 148 141 135 144 195 218
CWIP 7 2 4 30 47 50 46 46 46 52 21 26
Investments 18 60 64 58 68 68 68 66 59 60 69 77
136 118 143 145 155 191 211 205 265 273 306 418
Total Assets 293 315 349 392 423 458 473 458 506 529 590 739

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
40 47 44 -6 98 41 61 -4 22 37 37 55
-30 -33 -23 -50 -46 -10 -2 -4 1 -27 -52 -34
-8 -14 -22 54 -52 -30 -44 -3 -9 -22 12 -10
Net Cash Flow 2 1 -2 -2 0 1 15 -12 14 -12 -2 11

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0 0 2 15 15 24 41 30 38 32 42 64
Inventory Days 210 159 189 222 233 215 182 201 215 185 201 200
Days Payable 93 89 160 134 152 175 214 172 174 123 139 113
Cash Conversion Cycle 118 70 31 103 96 63 9 58 79 94 104 152
Working Capital Days 51 26 21 57 8 22 -6 26 44 65 66 89
ROCE % 20% 20% 11% 8% 13% 6% 8% 10% 14% 17% 13%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
70.90% 70.90% 70.90% 70.96% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.10%
29.10% 29.10% 29.10% 29.04% 29.03% 29.02% 29.02% 29.02% 29.02% 29.03% 29.00% 28.92%
No. of Shareholders 13,95915,04717,70821,71029,28530,57729,04327,83827,43530,84152,07051,172

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings