PDS Ltd

PDS Ltd

₹ 535 -0.47%
23 Feb - close price
About

PDS Ltd is engaged in trading of garments, investment holding, design, development, marketing, sourcing and distribution of readymade garments of all kinds and other consumer products worldwide.[1]

Key Points

Business Segments[1]
1 Design-led Sourcing
2 Sourcing as a Service
3 Manufacturing
4 Brand Management

  • Market Cap 7,019 Cr.
  • Current Price 535
  • High / Low 666 / 304
  • Stock P/E 45.3
  • Book Value 82.9
  • Dividend Yield 0.95 %
  • ROCE 23.4 %
  • ROE 24.7 %
  • Face Value 2.00

Pros

  • Company has delivered good profit growth of 64.9% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 32.9%
  • Debtor days have improved from 48.7 to 33.8 days.

Cons

  • Tax rate seems low

* 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: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
1,626 1,765 1,626 2,195 2,232 2,775 2,340 2,921 2,574 2,742 2,115 2,463 2,580
1,550 1,668 1,592 2,111 2,131 2,673 2,268 2,802 2,442 2,609 2,048 2,326 2,505
Operating Profit 76 96 34 84 101 103 73 119 131 133 67 136 75
OPM % 5% 5% 2% 4% 5% 4% 3% 4% 5% 5% 3% 6% 3%
7 10 49 11 5 21 3 40 7 3 6 9 16
Interest 5 5 5 7 5 12 9 14 21 27 23 24 31
Depreciation 16 20 17 17 17 19 19 20 19 23 22 23 23
Profit before tax 62 81 62 71 85 93 47 124 99 86 28 98 36
Tax % 5% 14% 4% 6% 5% 7% 7% 9% 7% 11% 18% 10% 29%
59 69 59 67 81 86 44 113 93 77 23 88 26
EPS in Rs 2.54 4.63 4.14 3.97 5.05 5.92 2.84 7.19 5.93 4.32 1.44 4.95 1.11
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
3,687 3,872 4,277 4,616 4,924 6,486 6,648 6,213 8,828 10,577 9,899
3,686 3,818 4,235 4,559 4,886 6,350 6,444 5,972 8,495 10,102 9,488
Operating Profit 1 54 42 57 38 136 204 241 334 475 411
OPM % 0% 1% 1% 1% 1% 2% 3% 4% 4% 4% 4%
58 13 31 14 24 16 13 37 86 51 34
Interest 17 19 14 13 22 56 74 41 39 89 107
Depreciation 16 15 15 13 16 26 52 68 70 80 90
Profit before tax 27 34 44 45 24 69 91 170 310 357 249
Tax % 11% 16% 2% 11% 13% 0% 10% 13% 6% 8%
24 29 43 38 20 69 81 148 293 327 214
EPS in Rs 612.33 1.67 2.14 1.10 -0.60 3.37 3.53 6.48 19.08 20.24 11.82
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 49% 25% 25%
Compounded Sales Growth
10 Years: %
5 Years: 17%
3 Years: 17%
TTM: -7%
Compounded Profit Growth
10 Years: %
5 Years: 65%
3 Years: 65%
TTM: -46%
Stock Price CAGR
10 Years: %
5 Years: 60%
3 Years: 61%
1 Year: 58%
Return on Equity
10 Years: %
5 Years: 20%
3 Years: 24%
Last Year: 25%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0 26 26 26 26 26 26 26 26 26 26
Reserves 399 421 455 437 439 442 533 621 846 1,028 1,066
466 475 485 465 552 700 747 562 740 719 836
409 469 478 509 643 1,003 1,038 1,136 1,782 1,336 1,447
Total Liabilities 1,274 1,391 1,445 1,437 1,660 2,172 2,344 2,345 3,395 3,109 3,375
183 192 195 210 273 354 479 464 463 484 483
CWIP 2 11 23 20 30 15 21 5 3 8 18
Investments 23 20 44 68 98 79 89 154 319 418 441
1,066 1,168 1,183 1,140 1,258 1,723 1,755 1,722 2,609 2,199 2,433
Total Assets 1,274 1,391 1,445 1,437 1,660 2,172 2,344 2,345 3,395 3,109 3,375

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
5 -10 121 121 58 213 281 379 407 510
-310 7 -70 -46 -147 -200 -55 -88 -221 -130
394 1 -70 -9 66 115 -128 -347 -26 -337
Net Cash Flow 89 -2 -19 66 -23 129 97 -55 160 43

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 58 67 66 58 58 58 46 53 59 34
Inventory Days 14 10 5 3 6 9 12 14 15 11
Days Payable 35 38 36 34 41 49 48 63 77 47
Cash Conversion Cycle 37 39 36 26 22 18 10 5 -3 -2
Working Capital Days 47 53 48 36 34 21 19 12 9 6
ROCE % 6% 6% 6% 4% 11% 14% 16% 24% 23%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
66.65% 66.65% 66.65% 66.65% 66.65% 66.52% 66.52% 66.37% 66.29% 66.16% 66.00% 65.84%
3.58% 3.70% 3.69% 3.80% 3.79% 3.84% 3.69% 3.58% 3.49% 2.99% 2.97% 3.42%
0.56% 0.55% 0.56% 0.60% 0.60% 0.59% 0.59% 0.59% 0.59% 0.57% 0.66% 0.64%
29.21% 29.10% 29.11% 28.94% 28.94% 29.03% 29.17% 29.38% 29.53% 30.16% 30.24% 29.99%
0.00% 0.00% 0.00% 0.02% 0.02% 0.02% 0.02% 0.07% 0.10% 0.12% 0.13% 0.13%
No. of Shareholders 12,15112,46613,05913,93613,99914,31916,47018,52120,65522,12724,14626,780

* 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

Concalls