Piccadily Agro Industries Ltd

About [ edit ]

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.
Loading peers table ...

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

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
70.90 70.90 70.90 70.90 70.90 70.90 70.90 70.90 70.90 70.90 70.90 70.90
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 1.62 1.61
29.10 29.10 29.10 29.10 29.10 29.09 29.10 29.08 29.09 29.09 27.47 27.49

Documents

Add document