Panasonic India Pvt Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Trading | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Panasonic India

M-Cap below 100cr DeciZen not available

Panasonic India Pvt Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

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 India:

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'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % -27.4%-38.5%-53.1%-10.5%-5%7.4%-17.9%-44.4%-52.8%-19.1%-
Value Creation
Index
-3.0-3.8NA-1.8-1.4-0.5-2.3-4.2NANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,2943,1523,0723,9674,7995,5455,3144,7594,3173,5063,506
Sales YoY Gr.-37.4%-2.5%29.1%21%15.6%-4.2%-10.4%-9.3%-18.8%-
Adj EPS -2.4-3.2-4.7-0.5-0.20.3-1-2.5-2.6-10
YoY Gr.-NANANANANA-429%NANANA-
BVPS (₹) 6.93.7-1.24.34.14.84.11.7-1.2-2.30
Adj Net
Profit
-188-244-362-85-37.455-185-464-471-1840
Cash Flow from Ops. 34.6-335-43.3-15023.567.3-429-180-27493.4-
Debt/CF from Ops. 0-1.3-13.6-00.20.1-0.8-3.3-3.511.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.8%-6.1%-13%-18.8%
Adj EPS NANANANA
BVPS-188.3%-188.8%-181.9%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
-30-59.6-374-26.5-5.37.1-22.8-87.2-105058.80
Op. Profit
Mgn %
-8.9-7.9-7.2-0.20.41.6-2.7-8-7.6-1.3NAN
Net Profit
Mgn %
-8.2-7.8-11.8-2.1-0.81-3.5-9.8-10.9-5.20
Debt to
Equity
01.6-6.30000.42-4.4-2.6-
Working Cap
Days
126123987284791081361031220
Cash Conv.
Cycle
00-6-10592630-3-140

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 %

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

Latest Financials - Panasonic India Pvt Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 3,506 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) -2,242 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 75.8

Management X-Ray of Panasonic India:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Panasonic India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales2,293.843,151.873,072.143,967.284,798.855,545.415,313.584,758.624,317.283,505.62
Operating Expenses 2,498.403,399.273,321.343,991.334,788.225,454.925,457.645,137.824,674.763,567.47
Manufacturing Costs00110.51104.16125.05180.82223.49198.61224.52194.51
Material Costs002,371.582,988.703,719.744,220.244,170.033,822.613,412.482,616.67
Employee Cost 00194.31230.45243.48269.96328.91375.57375.61282.10
Other Costs 2,498.403,399.27644.96668.02699.95783.90735.21741.03662.15474.19
Operating Profit -204.56-247.39-249.21-24.0510.6390.49-144.06-379.20-357.48-61.85
Operating Profit Margin (%) -8.9%-7.8%-8.1%-0.6%0.2%1.6%-2.7%-8.0%-8.3%-1.8%
Other Income 16.725.943.7711.7611.3844.5288.3123.1820.5721.13
Interest 004928.761.953.5113.0734.6161.1875.84
Depreciation 0085.9355.3460.7559.2863.0668.9591.6680.51
Exceptional Items 0000000000
Profit Before Tax -187.85-241.45-380.37-96.39-40.6972.22-131.88-459.58-489.75-197.07
Tax 02.760.99-0.351.310000-1.69
Profit After Tax -187.85-244.21-381.36-96.04-4272.22-131.88-459.58-489.75-195.38
PAT Margin (%) -8.2%-7.7%-12.4%-2.4%-0.9%1.3%-2.5%-9.7%-11.3%-5.6%
Adjusted EPS (₹)-2.4-3.2-4.9-0.6-0.30.4-0.7-2.5-2.7-1.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund 531.60287.39-93.97734.99691.01859.23742.20302.46-212.74-411.37
Share Capital 773.80773.80773.801,698.801,698.801,794.901,809.901,830.491,830.491,830.49
Reserves -242.20-486.41-867.77-963.81-1,007.79-935.67-1,067.70-1,528.03-2,043.23-2,241.86
Minority Interest0000000000
Debt0449.975900.624.205.78325.37584.779431,049.12
Long Term Debt0000.623.133.925.373.2701.12
Short Term Debt0449.9759001.071.86320581.509431,048
Trade Payables680.03699.63637.25664.62824.25831.641,100.741,018.84981.181,068.49
Others Liabilities 82.77260.7491.23237.93141.53181.91227.10212.62267.64327.01
Total Liabilities 1,294.401,697.731,224.511,638.161,660.991,878.562,395.412,118.691,979.082,033.25

Fixed Assets

Gross Block126.83468.77490.65527.08426.83470.27600.74645.75716.14747.69
Accumulated Depreciation19.0443.62105.41159.6252.80109.31167.81229.70301.01368.66
Net Fixed Assets107.80425.16385.24367.46374.03360.96432.93416.05415.13379.03
CWIP 45.667.8216.9024.740.1015.77155.197.4813.31
Investments 0000000000
Inventories451.53551.53397.13461.27513.40655.05931.62822.44811.80764.63
Trade Receivables315.50325.78207.09309.33412.57419.83620.17496.69381.11537.56
Cash Equivalents 205.5683.0334.58154.62141.30245.8053.2848.0532.47114.68
Others Assets168.34304.42183.57320.74219.59181.15342.41330.27331.09224.04
Total Assets 1,294.401,697.731,224.511,638.161,660.991,878.562,395.412,118.691,979.082,033.25

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity 34.62-334.63-43.31-150.4623.4967.32-429.05-179.81-273.7293.40
PBT -187.85-241.45-380.37-96.39-40.6972.22-131.88-459.58-489.75-197.07
Adjustment -4.8921.02144.9045.4257.5455.4754.0796.21162.28137.01
Changes in Working Capital 226.12-128.26193.32-116.3811.12-58.69-350.05185.5858.61152.24
Tax Paid -1.80-2.80-1.16-10.88-4.48-1.68-1.19-2.02-4.861.22
Cash Flow From Investing Activity -81.22-221.01-97.40-37.34-39.55-58.33-109.58-50.92-17.69-20.16
Capex -98.25-226.28-97.41-44.54-46.59-68.11-113.45-50.99-17.74-27.02
Net Investments 00000.0400000
Others 17.045.280.017.2079.783.870.070.056.86
Cash Flow From Financing Activity -121.54433.1192.25307.842.1295.02346.59225.56275.838.97
Net Proceeds from Shares 000925096.1035.59000
Net Proceeds from Borrowing 00000000361.50106.50
Interest Paid -3.04-16.87-47.78-27.78-0.06-0.73-12.73-33.84-48.23-66.76
Dividend Paid 0000000000
Others -118.50449.97140.03-589.382.18-0.35323.73259.40-37.44-30.77
Net Cash Flow -168.13-122.53-48.46120.04-13.94104.01-192.04-5.17-15.5882.21
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)-30.03-59.64N/A-29.96-5.899.32-16.47-87.99N/AN/A
ROCE (%)-27.43-38.05N/A-10.98-5.419.71-12.14-42.83N/AN/A
Asset Turnover Ratio1.92.112.513.312.963.132.492.112.762.27
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A0.93N/AN/AN/AN/A
Working Capital Days
Receivable Days45372720272736432837
Inventory Days61584733363854675363
Payable Days0010380737285101107143

Panasonic India Pvt Ltd. - (Amalgamated) Stock News

Panasonic India Pvt Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Panasonic India 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 India stood at ₹0.00.
The latest P/E ratio of Panasonic India as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Panasonic India as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Panasonic India is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Panasonic India is ₹3,506 ( Cr.) .

About Panasonic India Pvt Ltd. - (Amalgamated)

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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.