Piccadily Agro Industries Ltd
Piccadily Agro Industries is engaged in Business of Sugar and Distillery.
- Market Cap ₹ 121 Cr.
- Current Price ₹ 12.8
- High / Low ₹ 16.0 / 4.81
- Stock P/E 6.55
- Book Value ₹ 17.9
- Dividend Yield 1.56 %
- ROCE 9.58 %
- ROE 12.6 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.71 times its book value
- Company is expected to give good quarter
Cons
- The company has delivered a poor sales growth of 3.02% over past five years.
- Tax rate seems low
- Company has a low return on equity of 5.70% for last 3 years.
Peer comparison
Sector: Alcoholic Beverages Industry: Breweries & Distilleries
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Jun 2013 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
129.17 | 116.13 | 65.72 | 78.47 | 111.02 | 96.89 | 82.34 | 74.88 | 145.28 | 140.19 | 106.96 | 89.44 | |
113.35 | 106.24 | 50.91 | 69.79 | 119.02 | 89.45 | 75.58 | 69.42 | 124.50 | 120.81 | 91.83 | 78.57 | |
Operating Profit | 15.82 | 9.89 | 14.81 | 8.68 | -8.00 | 7.44 | 6.76 | 5.46 | 20.78 | 19.38 | 15.13 | 10.87 |
OPM % | 12.25% | 8.52% | 22.53% | 11.06% | -7.21% | 7.68% | 8.21% | 7.29% | 14.30% | 13.82% | 14.15% | 12.15% |
Other Income | 0.69 | 0.34 | 0.73 | 0.59 | 7.97 | 14.32 | 6.30 | 0.77 | -16.43 | 0.06 | 0.02 | 0.09 |
Interest | 3.07 | 4.36 | 4.29 | 4.20 | 3.74 | 3.06 | 3.96 | 4.27 | 3.55 | 4.15 | 4.65 | 3.90 |
Depreciation | 2.36 | 3.06 | 3.11 | 3.15 | 3.24 | 3.23 | 3.27 | 3.34 | 3.31 | 3.34 | 3.34 | 3.41 |
Profit before tax | 11.08 | 2.81 | 8.14 | 1.92 | -7.01 | 15.47 | 5.83 | -1.38 | -2.51 | 11.95 | 7.16 | 3.65 |
Tax % | 28.61% | -21.35% | 53.44% | 60.94% | 50.50% | 17.39% | 35.33% | 39.13% | 152.99% | 34.56% | 20.11% | 24.93% |
Net Profit | 7.90 | 3.42 | 3.79 | 0.74 | 2.12 | 12.78 | 3.78 | 4.52 | 1.38 | 7.82 | 5.24 | 2.49 |
EPS in Rs | 0.84 | 0.36 | 0.40 | 0.08 | 0.22 | 1.35 | 0.40 | 0.48 | 0.15 | 0.83 | 0.56 | 0.26 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
227 | 327 | 376 | 344 | 271 | 329 | 334 | 371 | 399 | 482 | |
197 | 283 | 330 | 316 | 248 | 282 | 308 | 344 | 359 | 416 | |
Operating Profit | 30 | 44 | 46 | 28 | 23 | 47 | 26 | 27 | 40 | 66 |
OPM % | 13% | 13% | 12% | 8% | 9% | 14% | 8% | 7% | 10% | 14% |
Other Income | 7 | 5 | 5 | 6 | 7 | 1 | 5 | 9 | -1 | -16 |
Interest | 9 | 10 | 8 | 9 | 15 | 17 | 16 | 17 | 15 | 16 |
Depreciation | 7 | 8 | 10 | 11 | 11 | 13 | 13 | 13 | 13 | 13 |
Profit before tax | 21 | 30 | 33 | 15 | 5 | 18 | 2 | 7 | 11 | 20 |
Tax % | 28% | 31% | 36% | 39% | 68% | 57% | -148% | 21% | -21% | |
Net Profit | 15 | 21 | 21 | 9 | 2 | 8 | 5 | 2 | 19 | 17 |
EPS in Rs | 1.62 | 2.21 | 2.25 | 0.94 | 0.16 | 0.84 | 0.48 | 0.23 | 2.03 | 1.80 |
Dividend Payout % | 16% | 11% | -0% | -0% | -0% | -0% | -0% | -0% | 10% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 3% |
3 Years: | 7% |
TTM: | 32% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 18% |
3 Years: | 36% |
TTM: | -21% |
Stock Price CAGR | |
---|---|
10 Years: | 4% |
5 Years: | 13% |
3 Years: | 2% |
1 Year: | 85% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 5% |
3 Years: | 6% |
Last Year: | 13% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|
24 | 24 | 24 | 24 | 47 | 95 | 95 | 95 | 95 | |
Reserves | 63 | 81 | 102 | 110 | 86 | 59 | 64 | 55 | 75 |
Borrowings | 105 | 104 | 90 | 85 | 156 | 128 | 144 | 131 | 126 |
60 | 85 | 99 | 130 | 102 | 141 | 156 | 189 | 166 | |
Total Liabilities | 252 | 293 | 315 | 349 | 391 | 423 | 458 | 470 | 461 |
99 | 134 | 136 | 149 | 162 | 156 | 152 | 148 | 141 | |
CWIP | 18 | 7 | 2 | 4 | 30 | 47 | 50 | 46 | 46 |
Investments | 16 | 16 | 58 | 52 | 53 | 64 | 64 | 65 | 69 |
118 | 136 | 119 | 145 | 146 | 155 | 191 | 211 | 205 | |
Total Assets | 252 | 293 | 315 | 349 | 391 | 423 | 458 | 470 | 461 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|
27 | 40 | 47 | 42 | -6 | 98 | 41 | 58 | -0 | |
-23 | -30 | -33 | -22 | -50 | -46 | -10 | 1 | -8 | |
-4 | -8 | -14 | -22 | 54 | -52 | -30 | -44 | -4 | |
Net Cash Flow | -1 | 2 | 1 | -2 | -2 | 0 | 1 | 15 | -12 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|
ROCE % | 20% | 20% | 11% | 8% | 13% | 6% | 8% | 10% | |
Debtor Days | 1 | 0 | 0 | 3 | 15 | 15 | 24 | 41 | 30 |
Inventory Turnover | 2.01 | 2.39 | 2.19 | 1.68 | 1.85 | 1.98 | 2.15 | 2.13 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Change in RTA 16 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 15 Feb
- Un-Audited Standalone And Consolidated Financial Results For The Quarter And Nine Months Ended On 31St December 2020 13 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 5 Feb
View all