SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

PIL Industries Ltd (521153)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 521153 NSE: Trading | Small Cap | PIL Industries Share Price

BSE Share Price
Not Listed

PIL Industries Ltd (521153)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 521153 NSE: Trading | Small Cap | PIL Industries Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹302 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹5
TTM Sales
₹391 Cr.
Book Value per Share
₹12.5
P/E Ratio
73.68
Industry PE
35.6
Price to Book (P/B)
29.43
Price to Sales (P/S)
0.77
EV/EBITDA
24.57
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
7.57%
Return on Assets (ROA)
0.29%
Operating Profit Margin
-0.8%
Net Profit Margin
1.05%
Gross Profit Margin
1.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-4.28%
Operating Profit Growth (1 Year)
-
-174.75%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
100.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹2 Cr.
Equity
₹8.2 Cr.
Face Value
₹10
All Time Low / High
₹2.50 / 499.00

PIL Industries stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 3.3%8.9%10.2%9.9%4.8%2.8%0.4%0.4%2.8%7.6%-

Growth Parameters

Sales 66.983.597.1171231714236312408391391
Sales YoY Gr.-24.8%16.3%76.5%35%208.6%-67%32.5%30.8%-4.3%-
Adj EPS -3.5-29.7-55.92.2-26.2-33.1-24.7-41.2-7.5-175
YoY Gr.-NANANA-1286.4%NANANANANA-
BVPS (₹) 13.511.540.542.716.6-14.9-39.6-12.2-19.6-25.312.5
Adj Net
Profit
-2.1-17.4-36.91.5-17.3-21.9-16.3-33.9-6.2-13.64
Cash Flow from Ops. -30.7-18793.9226-28495.52871921881.9-
Debt/CF from Ops. -2-1.73.21.3-2.79211.8194.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 21.7%11.1%18.4%-4.3%
Adj EPS NANANANA
BVPS-207.2%-208.7%NANA
Share Price - - - -

Key Financial Parameters

Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
-5-60.2-116.95.3-88.4-382390.6187.647.274.7-77.8
Op. Profit
Mgn %
1.6-10.7-0.817.710.42.70.5-0.61-0.83.3
Net Profit
Mgn %
-3.1-20.8-380.9-7.5-3.1-6.9-10.8-1.5-3.51.1
Debt to
Equity
1.81111.310.769-87.5-22.2-19.7-21.1-18.6-
Working Cap
Days
3367131,0073924632277626254453400
Cash Conv.
Cycle
251220298-97262123253260155640

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales66.91104.3897.12171.43231.39714.12235.83312.35408.43390.95
Operating Expenses + 65.84115.5997.89141.76207.40694.97234.75314.21404.36393.99
Manufacturing Costs6.905.960.390000000
Material Costs51.22100.9695.25138.97202.82693.99233.96313.61403.24392.56
Employee Cost 3.774.710.92-0.250.040.360.330.260.460.39
Other Costs 3.953.951.333.034.540.630.470.350.651.05
Operating Profit 1.06-11.21-0.7729.6723.9819.151.08-1.874.08-3.05
Operating Profit Margin (%) 1.6%-10.7%-0.8%17.3%10.4%2.7%0.5%-0.6%1.0%-0.8%
Other Income + 2.4535.9440.713.482.754.332.343.643.5730.58
Exceptional Items 0000000000
Interest 4.9223.3648.2831.3043.4543.8019.2835.2013.3320.85
Depreciation 0.590.780.790.620.500.500.430.430.471.79
Profit Before Tax -1.990.60-9.131.23-17.22-20.82-16.29-33.86-6.164.90
Tax 0.070.060.52-0.20000000.80
Profit After Tax -2.060.54-9.651.43-17.22-20.82-16.29-33.86-6.164.10
PAT Margin (%) -3.1%0.5%-9.9%0.8%-7.4%-2.9%-6.9%-10.8%-1.5%1.1%
Adjusted EPS (₹)-3.70.9-14.62.2-26.1-31.5-24.7-41.2-7.55.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of PIL Industries - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund + 35.8836.4226.7728.2110.98-9.84-26.12-9.98-16.14-20.15
Share Capital 33.8433.836.616.616.616.616.618.228.227.97
Reserves 2.042.6020.1721.604.38-16.44-32.73-18.20-24.36-28.12
Debt +62.77401.75302.18302.46757.28860.90336.34178.85275297.49
Long Term Debt62.77401.75302.18302.46512.05477.56336.34176.58275297.49
Short Term Debt0000245.23383.3402.2700
Minority Interest0000000000
Trade Payables25.5917.088.01237.3683.72190.37202.0665.38111.1953.43
Others Liabilities 4.4361.9593.597.99101.041.36721.041,067.531,111.571,006.64
Total Liabilities 128.67517.20430.55576.02953.031,042.801,233.311,301.781,481.621,337.42

Fixed Assets

Net Fixed Assets +11.6311.0510.218.688.307.807.3737.9051.1249.33
Gross Block13.7713.9413.8510.8710.9910.9910.9041.8055.4955.49
Accumulated Depreciation2.132.893.642.192.693.203.543.894.376.16
CWIP 0000000000
Investments 38.42175.05199.59407.31494.47561.91690.68719.51978.141,010.34
Inventories37.8932.9173.7068.75278.79224.61195.32229.92207.72112.81
Trade Receivables32.2052.8318.2956.33105.72179.20178.1380.7618.0613.68
Cash Equivalents 0.821.1610.761.3921.6112.6010.780.040.760.39
Others Assets 7.71244.19118.0133.5544.1356.67151.04233.66225.84150.87
Total Assets 128.67517.20430.55576.02953.031,042.801,233.311,301.781,481.621,337.42

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity + -30.73-234.1793.92226.14-284.2395.53287.34192.21188.491.93
PBT -1.980.62-9.121.23-17.22-20.82-16.29-33.86-6.164.90
Adjustment 4.22-11.679.1329.6042.0241.2219.61-1.4012.09-14.53
Changes in Working Capital -27.79-203.15142.57195.68-309.0275.13284.01192.24182.5711.56
Tax Paid -0.03-0.04-0.580000000
Cash Flow From Investing Activity + -1.23-104.4715.25-205.92-85.78-64.37-128.66-57.99-270.60-3.69
Capex 2.15-0.220.041.58-0.14-00000
Net Investments -3.88-104.7614.45-232.22-87-65.95-128.76-28.84-258.63-6.99
Others 0.510.510.7624.731.361.590.10-29.15-11.973.29
Cash Flow From Financing Activity + 32.30338.98-99.57-29.60390.23-40.17-160.50-144.9682.821.39
Net Proceeds from Shares 3.88000000500-0.25
Net Proceeds from Borrowing 8.99317.69-23.200.28000000
Interest Paid 000-29.88-43.02-43.80-19.28-35.20-13.33-20.85
Dividend Paid 0000000000
Others 19.4321.29-76.37-0433.253.63-141.22-159.7696.1522.49
Net Cash Flow 0.340.349.60-9.3720.23-9.01-1.82-10.740.72-0.37

Financial Ratio

PARTICULARSDec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)-13.956.63-54.795.21-87.89N/AN/AN/AN/AN/A
ROCE (%)3.258.9310.219.864.77N/AN/AN/AN/AN/A
Asset Turnover Ratio0.60.320.210.340.30.720.210.250.290.28
PAT to CFO Conversion(x)N/A-433.65N/A158.14N/AN/AN/AN/AN/A0.47
Working Capital Days
Receivable Days153.80148.70132.6079.50127.8072.80276.50151.3044.2014.80
Inventory Days155.60123.80198.80151.70274.10128.70325248.50195.60149.60
Payable Days85.7062.2048.10322.20288.9072.10306.10155.6079.9076.50

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

PIL Industries Ltd FAQs

The current trading price of PIL Industries 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 31-Dec-1969 the market cap of PIL Industries stood at ₹301.9 Cr

The latest P/E ratio of PIL Industries as of 31-Dec-1969 is 73.68.

The latest P/B ratio of PIL Industries as of 31-Dec-1969 is 29.43.

The 52-week high of PIL Industries is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of PIL Industries is ₹391 ( Cr.) .

Data is not available for this company.

No data found

No data found

About PIL Industries Ltd

No data to display
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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: