Pilani Investment & Industries Corporation Ltd

Pilani Invest. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Pilani Investment & Industries Corporation Ltd

₹ 1,846 -0.04%
30 May - close price
pilaniinvestment.com BSE: 539883 NSE : PILANIINVS
About

Pilani Investment and Industries Corporation Limited is registered as a non-deposit-taking NBFC with the Reserve Bank of India. It functions as a core investment company with main activity being investment in shares and securities of the Birla group companies and providing finance to them. [1]

Key Points

Investments
The Co holds significant investments in Equity Shares of various diversified companies like Century Textiles and Industries Limited, Grasim Industries Limited, Hindalco Industries Limited, UltraTech Cement Limited, Vodafone Idea Limited, Kesoram Industries Limited etc. The market value of these investments stood at 11,500 crores as of Dec 2021. [1]

Website BSE NSE
  • Market Cap ₹ 2,038 Cr.
  • Current Price ₹ 1,846
  • High / Low ₹ 2,130 / 1,509
  • Stock P/E 8.29
  • Book Value ₹ 10,088
  • Dividend Yield 0.81 %
  • ROCE 2.26 %
  • ROE 2.21 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.18 times its book value

Cons

  • Company has a low return on equity of 1.87% over last 3 years.
  • Dividend payout has been low at 10.7% of profits over last 3 years

* 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: Finance Industry: Finance & Investments

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
39 37 62 49 50 55 98 52 53 60 112 52 54
7 2 3 1 2 2 1 1 4 2 1 1 3
Operating Profit 31 36 59 48 48 53 97 51 49 58 111 51 51
OPM % 81% 96% 96% 97% 97% 97% 99% 98% 93% 97% 99% 97% 95%
-0 -0 -0 -0 1 0 -0 -0 0 0 -0 0 1
Interest 11 7 13 15 16 16 15 13 14 17 19 13 16
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 20 28 46 32 33 37 82 37 35 41 92 38 37
Tax % 47% 24% 22% 24% 25% 25% 21% 25% 26% 26% 29% 13% 26%
Net Profit 38 8 31 35 22 35 79 33 54 45 89 36 75
EPS in Rs 34.14 7.43 27.75 31.83 20.20 31.62 71.46 29.69 49.14 41.07 80.68 32.56 67.81
Raw PDF

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 Mar 2021 Mar 2022 Mar 2023
29 178 45 32 28 35 30 25 126 199 258 279
4 2 3 6 6 4 4 3 11 7 7 7
Operating Profit 25 175 43 26 22 31 26 22 115 191 250 272
OPM % 87% 99% 94% 80% 78% 90% 87% 87% 91% 96% 97% 98%
0 0 3 0 0 -0 -2 0 -0 1 0 1
Interest -0 -0 -0 -0 -0 -0 0 19 43 52 59 65
Depreciation 0 0 0 0 0 1 1 0 0 0 0 0
Profit before tax 25 175 45 26 22 30 23 3 72 140 191 208
Tax % 4% 20% 8% 7% 6% 9% 12% -294% 25% 24% 24% 25%
Net Profit 32 128 -61 -35 10 43 20 2,017 175 97 201 246
EPS in Rs 28.93 114.93 -55.12 -31.52 8.79 38.50 120.69 1,817.32 157.61 87.30 181.91 222.11
Dividend Payout % 62% 16% -32% -57% 203% 46% 15% 1% 11% 17% 8% 7%
Compounded Sales Growth
10 Years: 5%
5 Years: 56%
3 Years: 30%
TTM: 8%
Compounded Profit Growth
10 Years: 7%
5 Years: 62%
3 Years: 12%
TTM: 22%
Stock Price CAGR
10 Years: %
5 Years: 0%
3 Years: 25%
1 Year: 8%
Return on Equity
10 Years: 6%
5 Years: 7%
3 Years: 2%
Last Year: 2%

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 Mar 2021 Mar 2022 Mar 2023
8 8 8 8 8 8 8 8 8 11 11 11
Reserves 1,237 1,339 1,252 1,190 1,172 1,211 5,875 5,100 5,103 9,838 11,091 11,158
2 2 2 2 2 2 -0 245 420 810 1,066 736
24 25 26 27 29 3 14 22 115 391 542 511
Total Liabilities 1,272 1,374 1,288 1,226 1,211 1,224 5,897 5,375 5,646 11,050 12,711 12,416
3 3 3 3 3 3 5 5 5 4 4 4
CWIP -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
Investments 1,253 1,263 1,213 1,146 1,191 1,212 5,886 5,363 4,186 9,001 10,376 10,274
16 108 72 78 17 9 6 7 1,455 2,045 2,331 2,138
Total Assets 1,272 1,374 1,288 1,226 1,211 1,224 5,897 5,375 5,646 11,050 12,711 12,416

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 Mar 2021 Mar 2022 Mar 2023
23 23 28 26 26 16 19 17 -1,388 -442 -100
-0 -0 1 -5 -6 8 3 -214 1,283 121 -76
-23 -23 -23 -23 -24 -24 -21 198 108 318 181
Net Cash Flow 0 -0 6 -2 -3 -0 -0 0 4 -3 4

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 Mar 2021 Mar 2022 Mar 2023
Debtor Days 4 1 3 6 6 3 3 8 2 1 0 1
Inventory Days
Days Payable
Cash Conversion Cycle 4 1 3 6 6 3 3 8 2 1 0 1
Working Capital Days -176 159 279 424 -351 -20 -48 -294 36 -18 -15 -15
ROCE % 2% 14% 3% 2% 2% 3% 1% 0% 2% 2% 2% 2%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
57.55 57.55 57.55 57.55 57.55 57.55 57.55 57.55 57.55 57.55 57.55 57.55
0.29 0.31 0.36 0.36 0.36 0.36 0.36 0.38 0.50 0.54 0.54 0.53
1.24 1.24 1.23 1.23 0.25 0.25 0.25 0.25 0.24 0.25 0.25 0.25
40.93 40.91 40.86 40.87 41.84 41.84 41.84 41.82 41.71 41.66 41.66 41.67

* 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