Panasonic Appliances India Company Ltd - Stock Valuation and Financial Performance

BSE: 523307 | NSE: PANASONIC | Consumer Durables - Domestic Appliances | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Panasonic Appliances

M-Cap below 100cr DeciZen not available

Panasonic Appliances India Company stock performance -

mw4me loader
P/E Ratio (SA):
35.60
Market Cap:
367.9 Cr.
52-wk low:
370
52-wk high:
385

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Panasonic Appliances:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 7.5%2.5%-5.2%7.2%20.4%10.8%21.5%17%3.8%-1.7%-
Value Creation
Index
-0.5-0.8-1.4-0.50.5-0.20.50.2-0.7-1.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 192201186225273278256352336326352
Sales YoY Gr.-4.3%-7.1%20.9%20.9%2%-8%37.6%-4.5%-2.9%-
Adj EPS 0.30.6-7.80.16.32.47.97.2-0.9-2.410.5
YoY Gr.-96.7%-1422%NA6855.6%-62%232.8%-9%-111.8%NA-
BVPS (₹) 7.981.31.533.536.344.752.844.161.87.9
Adj Net
Profit
0.30.6-7.70.17.93109.2-1.1-4.810
Cash Flow from Ops. 4.34.23.716.215.91.99.8-6.320.910-
Debt/CF from Ops. 9.310.313.22.701.60.4-2.11.50.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.1%3.7%8.5%-2.9%
Adj EPS -226%-182.6%-167.2%NA
BVPS25.8%13.1%11.4%40%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
3.87.4-168.26.736.26.819.614.8-1.8-5.330.2
Op. Profit
Mgn %
3.32-0.52.94.12.55.33.60.8-03.3
Net Profit
Mgn %
0.20.3-4.102.91.13.92.6-0.3-1.52.9
Debt to
Equity
5.25.539.329.500.10.10.20.600.9
Working Cap
Days
7992917780921111011109057
Cash Conv.
Cycle
25232526212825233029-19

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Panasonic Appliances India Company Ltd.

Standalone Consolidated
TTM EPS (₹) 10.5 -
TTM Sales (₹ Cr.) 352 -
BVPS (₹.) 7.9 -
Reserves (₹ Cr.) -2 -
P/BV 47.62 -
PE 35.60 -
From the Market
52 Week Low / High (₹) 370.00 / 385.00
All Time Low / High (₹) 1.30 / 385.00
Market Cap (₹ Cr.) 368
Equity (₹ Cr.) 9.8
Face Value (₹) 10
Industry PE 72.7

Management X-Ray of Panasonic Appliances:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Panasonic Appliances

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales192.35200.67186.44225.36272.55277.93255.68351.92336.11326.40
Operating Expenses 185.98197.32187.56219.10262.60271.10242.14339.17333.51326.57
Manufacturing Costs19.9320.6821.1222.1222.9325.5122.8629.1438.3238.55
Material Costs112.91118.97109.93132.12167.28163.49148.64220.22214.98197.59
Employee Cost 20.9724.6527.8029.3931.6435.6535.1439.8534.5542.49
Other Costs 32.1633.0228.7035.4740.7646.4535.5049.9745.6647.94
Operating Profit 6.383.36-1.116.259.956.8313.5312.752.60-0.17
Operating Profit Margin (%) 3.3%1.7%-0.6%2.8%3.6%2.5%5.3%3.6%0.8%-0.1%
Other Income 0.621.873.502.914.093.633.524.505.985.19
Interest 3.022.573.503.191.871.291.120.852.282.82
Depreciation 3.7045.035.765.165.515.315.315.376.86
Exceptional Items 0.14000000000
Profit Before Tax 0.41-1.35-6.150.217.013.6710.6211.090.93-4.66
Tax 0-1.490.480000.030.750.36-1.10
Profit After Tax 0.410.15-6.630.217.013.6710.5910.330.56-3.57
PAT Margin (%) 0.2%0.1%-3.6%0.1%2.6%1.3%4.1%2.9%0.2%-1.1%
Adjusted EPS (₹)0.40.2-6.70.25.52.98.48.20.5-1.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%112%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 7.737.881.251.4642.4046.0756.6566.9955.95122.05
Share Capital 9.839.839.839.8312.6812.6812.6812.6812.6819.75
Reserves -2.11-1.96-8.58-8.3729.7233.3943.9854.3143.28102.30
Minority Interest0000000000
Debt39.6140.0144.1040.4702.50111.1827.632.17
Long Term Debt77.922.923.2902.5010.1821.630
Short Term Debt32.6132.1041.1837.180001162.17
Trade Payables27.2835.4720.5629.4136.5838.9046.7056.7943.7933.23
Others Liabilities 8.1211.4911.9219.2223.3222.4213.4215.5516.1010.37
Total Liabilities 82.7394.8577.8390.56102.30109.88117.78150.51143.47167.81

Fixed Assets

Gross Block64.0167.7872.8379.4283.0586.7390.8095.61118.70133.68
Accumulated Depreciation32.7836.5439.4543.8648.1253.1357.8861.7365.0769.62
Net Fixed Assets31.2331.2433.3835.5634.9333.6032.9233.8953.6464.06
CWIP 0.242.530.3200.320.830.120.260.082.15
Investments 0000000000
Inventories20.5022.5119.2323.2917.5332.5932.3146.633730.52
Trade Receivables25.4133.3519.1424.3937.1731.5332.0142.4834.3328.88
Cash Equivalents 0.190.150.900.622.490.034.970.981.7329.11
Others Assets5.165.074.856.709.8611.2915.4526.2816.6813.08
Total Assets 82.7394.8577.8390.56102.30109.88117.78150.51143.47167.81

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 4.334.233.7216.2115.881.939.77-6.3120.859.95
PBT 0.41-1.35-6.150.217.013.6710.6211.090.93-4.66
Adjustment 6.406.848.709.466.316.876.626.367.549.29
Changes in Working Capital -2.48-1.271.166.542.57-8.62-6.89-21.714.335.44
Tax Paid 000.010-0.010.01-0.57-2.06-1.94-0.11
Cash Flow From Investing Activity -5.78-5.17-6.05-7.12-3.03-6.21-4.29-6.70-25.32-19.60
Capex -5.80-5.23-6.10-7.15-3.07-6.25-4.33-6.75-25.43-19.71
Net Investments 0000000000
Others 0.020.060.050.030.040.040.040.040.100.11
Cash Flow From Financing Activity 1.410.903.10-9.36-10.961.82-0.549.025.0837.03
Net Proceeds from Shares 000033.93000070
Net Proceeds from Borrowing 0000000023.75-26
Interest Paid -3.03-2.46-3.19-3.07-1.79-1.18-1.04-0.73-2.07-2.80
Dividend Paid 00000000-11.60-0.34
Others 4.443.366.29-6.29-43.1030.509.75-5-3.83
Net Cash Flow -0.03-0.040.77-0.261.89-2.464.94-3.990.6127.38
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)5.361.91-145.2715.731.968.2920.6216.720.92-4.01
ROCE (%)7.512.46-5.197.1720.4110.8321.49173.81-1.74
Asset Turnover Ratio2.762.512.412.732.832.622.252.622.292.1
PAT to CFO Conversion(x)10.5628.2N/A77.192.270.530.92-0.6137.23N/A
Working Capital Days
Receivable Days39484635414545394235
Inventory Days31353734273346414538
Payable Days719693697284105868571

Panasonic Appliances India Company Ltd Stock News

Panasonic Appliances India Company Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Panasonic Appliances on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Panasonic Appliances stood at ₹367.9.
The latest P/E ratio of Panasonic Appliances as of 01-Jan-1970 05:30 is 35.60.
The latest P/B ratio of Panasonic Appliances as of 01-Jan-1970 05:30 is 47.62.
The 52-week high of Panasonic Appliances is ₹385.0 and the 52-week low is ₹370.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Panasonic Appliances is ₹351.9 ( Cr.) .

About Panasonic Appliances India Company Ltd

Panasonic Home Appliances India Co. Ltd (PHAI) a Panasonic Group company is engaged in the manufacture, import, marketing and sales of kitchen appliances and small domestic appliances. Product categories include beauty care, personal care and health care items. PHAI is headquartered in Chennai, Tamil Nadu.

Panasonic Corporation based in Osaka, Japan is a worldwide leader in the development and manufacture of electronic products for a wide range of consumer, business, and industrial needs.

Since its establishment in 1918, Panasonic Corporation (Previously Matsushita Electric Industrial Co., Ltd.), Japan, has been guided by her timeless basic management philosophy, which states that the mission of an enterprise is to contribute to the progress and development of society and the well being of people worldwide through its business activities.

Panasonic India Pvt. Ltd was established on October 3, 2008, with the purpose of unifying all its Panasonic operations in India, with the explicit intent to unleash the combined strengths of their various organizations to create value to their esteemed Indian customers. To them, this is just the beginning of a long journey to come and they pledge to bring to India the finest products and practices from the Panasonic stable.

Other Group companies:

  • Panasonic India Pvt. Ltd.
  • Indo National Ltd.
  • Panasonic Carbon India Co., Ltd.
  • Panasonic Battery India Co., Ltd.
  • Panasonic AVC Networks India Ltd

Product range of the company includes:

  • Cookers
  • Mixes
  • Microwave ovens
  • Water purifiers
  • Beauty care and health care products.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.