PNB Gilts Ltd

PNB Gilts is primary activities entail supporting government borrowing program via underwriting of government securities issuances and trade in a fixed income instruments such as Government securities, Treasury Bills, State Development Loans, Corporate Bonds, Interest Rate Swaps and various money market instruments such as Certificates of Deposits, Commercial Papers etc.(Source : 201903 Annual Report Page No: 78)

  • Market Cap: 720.94 Cr.
  • Current Price: 40.05
  • 52 weeks High / Low 49.25 / 20.30
  • Book Value: 57.92
  • Stock P/E: 1.47
  • Dividend Yield: 7.49 %
  • ROCE: 7.62 %
  • ROE: 25.59 %
  • Sales Growth (3Yrs): 20.81 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.69 times its book value
Stock is providing a good dividend yield of 7.49%.
Company is expected to give good quarter
Company has been maintaining a healthy dividend payout of 451.11%
Cons:
Company has a low return on equity of 11.10% for last 3 years.

Peer comparison Sector: Finance // Industry: Finance & Investments

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
102 34 101 100 120 202 146 194 190 217 276 491
2 3 13 63 6 5 9 6 7 7 12 7
Operating Profit 100 31 89 37 115 197 138 188 183 210 265 484
OPM % 98% 90% 88% 37% 95% 98% 94% 97% 96% 97% 96% 98%
Other Income 0 0 0 0 0 0 0 0 -62 -13 0 0
Interest 91 86 78 80 103 106 115 120 127 139 133 103
Depreciation 0 0 0 0 0 0 0 1 1 1 -0 0
Profit before tax 9 -55 11 -43 12 91 22 67 -7 57 132 380
Tax % 30% 35% 40% -2% 7% -2% 134% 33% 71% 23% 25% 25%
Net Profit 6 -36 6 -44 11 93 -8 45 -2 44 99 284
EPS in Rs 0.36 -2.00 0.36 -2.46 0.61 5.18 -0.43 2.51 -0.11 2.45 5.50 15.80
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

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
111 101 101 165 288 346 410 343 500 402 508 882 1,175
7 11 7 9 10 12 16 16 18 70 21 31 33
Operating Profit 105 91 94 156 278 333 394 327 482 332 487 851 1,142
OPM % 94% 89% 93% 94% 96% 96% 96% 95% 96% 83% 96% 96% 97%
Other Income 1 1 2 1 1 0 0 0 0 0 0 -81 -75
Interest 67 35 52 126 189 243 261 276 226 331 403 519 503
Depreciation 0 0 1 1 1 1 1 0 0 0 0 1 1
Profit before tax 38 56 44 30 89 91 133 51 257 1 83 250 563
Tax % 36% 34% 31% 29% 31% 32% 33% 33% 35% -8% 36% 25%
Net Profit 24 37 31 21 61 61 88 34 167 1 53 186 426
EPS in Rs 1.26 1.91 1.55 1.05 3.41 3.41 4.90 1.92 9.29 0.08 2.94 10.35 23.64
Dividend Payout % 44% 37% 53% 64% 22% 26% 31% 57% 27% 1,277% 48% 29%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:24.17%
5 Years:16.57%
3 Years:20.81%
TTM:77.52%
Compounded Profit Growth
10 Years:21.00%
5 Years:22.84%
3 Years:13.90%
TTM:245.03%
Stock Price CAGR
10 Years:2.61%
5 Years:8.53%
3 Years:-4.89%
1 Year:22.66%
Return on Equity
10 Years:10.44%
5 Years:11.82%
3 Years:11.10%
Last Year:25.59%

Balance Sheet Figures in Rs. Crores

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
135 135 135 135 135 180 180 180 180 180 180 180
Reserves 405 426 437 443 488 486 541 552 719 677 708 863
Borrowings 1,559 747 855 2,208 3,122 3,767 3,858 4,921 3,514 4,369 8,234 12,165
55 75 56 61 92 124 182 119 153 27 400 1,051
Total Liabilities 2,153 1,383 1,483 2,847 3,837 4,557 4,761 5,771 4,566 5,252 9,522 14,258
5 5 5 5 4 4 3 3 3 3 3 4
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 4 0 129 175 182 695 328 640 443 4,999 8,818 12,965
2,144 1,378 1,349 2,667 3,650 3,857 4,430 5,128 4,120 251 701 1,290
Total Assets 2,153 1,383 1,483 2,847 3,837 4,557 4,761 5,771 4,566 5,252 9,522 14,258

Cash Flows Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
819 819 -204 -1,292 -696 -94 -366 -1,088 1,213 -800 -3,843 -3,898
-1 -1 2 -46 -8 -513 368 -313 197 -0 -0 -1
-824 -824 92 1,334 898 630 71 1,030 -1,431 800 3,844 3,900
Net Cash Flow -6 -6 -110 -4 194 22 74 -370 -20 0 -0 1

Ratios Figures in Rs. Crores

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 % 5% 5% 7% 7% 8% 8% 9% 6% 10% 7% 7% 8%
Debtor Days 2 2 3 0 0 0 0 0 0 0 0 0
Inventory Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
74.07 74.07 74.07 74.07 74.07 74.07 74.07 74.07 74.07 74.07 74.07 74.07
1.43 1.41 1.32 1.08 0.18 0.18 0.18 0.18 0.18 0.18 0.12 0.04
1.15 0.79 0.61 0.61 0.59 0.60 0.45 0.47 0.28 0.28 0.26 0.19
23.35 23.73 24.00 24.24 25.16 25.15 25.30 25.28 25.47 25.47 25.55 25.70