PAE Ltd

PAE is engaged in the business of sales and service of Lead Storage Batteries, Power Backup Systems and Automotive parts.

  • Market Cap: 1.98 Cr.
  • Current Price: 1.90
  • 52 weeks High / Low 4.30 / 1.75
  • Book Value: -36.98
  • Stock P/E:
  • Dividend Yield: 0.00 %
  • ROCE: %
  • ROE: %
  • Sales Growth (3Yrs): -11.12 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of -66.22% over past five years.
Contingent liabilities of Rs.27.49 Cr.

Peer comparison Sector: Auto Ancillaries // Industry: Auto Ancillaries

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
-0.02 -0.01 0.11 0.02 0.01 0.01 0.01 0.00 0.01 0.00 0.32 0.00
0.67 0.95 0.26 0.48 0.68 2.88 0.86 0.47 0.47 0.42 1.75 0.26
Operating Profit -0.69 -0.96 -0.15 -0.46 -0.67 -2.87 -0.85 -0.47 -0.46 -0.42 -1.43 -0.26
OPM % -136.36% -2,300.00% -6,700.00% -28,700.00% -8,500.00% -4,600.00% -446.88%
Other Income 0.16 1.14 -0.04 0.11 3.64 5.45 -0.20 0.06 0.18 0.21 3.05 0.02
Interest 0.25 0.19 -0.17 0.11 0.10 0.20 0.20 0.22 0.21 0.22 1.02 0.21
Depreciation 0.02 0.03 0.04 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Profit before tax -0.80 -0.04 -0.06 -0.49 2.84 2.36 -1.27 -0.65 -0.51 -0.45 0.58 -0.47
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -3.15% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit -0.80 -0.04 -0.06 -0.49 2.84 2.36 -1.31 -0.65 -0.51 -0.45 0.58 -0.47
EPS in Rs -0.77 -0.04 -0.06 -0.47 2.73 2.26 -1.26 -0.62 -0.49 -0.43 0.56 -0.45
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
249.06 217.46 260.67 243.35 135.07 85.93 75.04 13.00 0.47 0.09 0.05 0.33 0.33
238.76 209.00 253.13 244.96 140.29 94.94 85.41 22.57 6.02 3.02 5.30 3.11 2.90
Operating Profit 10.30 8.46 7.54 -1.61 -5.22 -9.01 -10.37 -9.57 -5.55 -2.93 -5.25 -2.78 -2.57
OPM % 4.14% 3.89% 2.89% -0.66% -3.86% -10.49% -13.82% -73.62% -1,180.85% -3,255.56% -10,500.00% -842.42% -778.79%
Other Income 1.01 0.86 0.85 1.77 3.30 1.19 4.36 -25.24 1.53 2.02 9.36 3.50 3.46
Interest 1.94 1.26 3.13 5.08 6.91 5.11 4.33 2.19 0.95 0.47 0.61 1.67 1.66
Depreciation 0.92 0.82 1.03 0.90 0.69 0.55 0.73 0.42 0.24 0.14 0.10 0.08 0.08
Profit before tax 8.45 7.24 4.23 -5.82 -9.52 -13.48 -11.07 -37.42 -5.21 -1.52 3.40 -1.03 -0.85
Tax % 36.57% 34.39% 31.68% 2.58% 0.74% 0.00% 8.04% 0.00% 0.00% 0.00% 1.18% 0.00%
Net Profit 5.36 4.75 2.89 -5.67 -9.45 -13.48 -10.19 -37.43 -5.22 -1.52 3.36 -1.03 -0.85
EPS in Rs 5.38 4.67 2.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.22 -0.99 -0.81
Dividend Payout % 26.64% 37.08% 41.18% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:-47.75%
5 Years:-66.22%
3 Years:-11.12%
TTM:1000.00%
Compounded Profit Growth
10 Years:%
5 Years:13.85%
3 Years:22.16%
TTM:84.86%
Stock Price CAGR
10 Years:-27.27%
5 Years:-33.63%
3 Years:-38.07%
1 Year:-28.30%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:None%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
9.52 9.52 9.52 9.52 14.52 14.52 18.42 19.52 10.42 10.42 10.42 10.42
Reserves 30.15 32.62 33.91 28.01 18.33 4.64 -5.93 -43.54 -49.35 -51.22 -47.75 -48.95
Borrowings 7.33 6.82 45.11 43.45 30.86 33.59 21.20 23.77 26.63 28.88 23.49 25.44
8.95 16.15 13.96 10.88 26.72 27.79 47.01 36.94 23.70 21.96 20.22 17.24
Total Liabilities 55.95 65.11 102.50 91.86 85.43 75.54 72.23 27.59 11.40 10.04 6.38 4.15
10.48 9.82 10.49 9.79 8.92 8.31 6.11 5.40 4.67 4.09 3.25 2.91
CWIP 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 1.80 6.12 5.74 15.42 20.02 20.02 20.02 0.70 0.46 0.12 0.03 0.00
43.67 49.11 86.27 66.65 56.49 47.21 46.10 21.49 6.27 5.83 3.10 1.24
Total Assets 55.95 65.11 102.50 91.86 85.43 75.54 72.23 27.59 11.40 10.04 6.38 4.15

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
6.69 7.79 -29.91 18.86 18.58 -0.31 4.62 -0.80 -3.31 -4.14 1.86 -1.40
-2.16 -4.58 -1.28 -10.62 -4.04 1.68 6.49 0.22 1.07 1.18 4.16 0.01
-3.20 -3.39 31.97 -8.59 -14.38 -2.14 -12.70 -0.02 2.08 2.97 -6.00 1.39
Net Cash Flow 1.33 -0.18 0.78 -0.35 0.16 -0.77 -1.59 -0.60 -0.16 0.01 0.02 0.00

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 23.04% 17.74% 10.72% -0.86% -3.59% -14.34% -18.21% -57.18%
Debtor Days 26.89 38.02 47.97 39.48 48.75 78.28 139.84 361.07 722.23 4,380.00 3,431.00 0.00
Inventory Turnover 17.01 12.50 9.93 9.72 8.95 8.46 12.86 3.44 0.93 1.26 2.00 2.00

Shareholding pattern in percentages

Mar 2017 Jun 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Mar 2020 Jun 2020
55.42 55.42 55.42 55.42 55.42 55.42 55.42 55.80 55.80 55.80 55.86 55.86
0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.88 0.88 0.86 0.86 0.86 0.85 0.86 0.86 0.86 0.86 0.86 0.71
43.68 43.68 43.72 43.72 43.72 43.72 43.72 43.34 43.34 43.34 43.28 43.43