Indl & Prud Invts

₹5440 90 | 1.7%

WEBSITE BSE:501298 NSE : INDUS.&PRUD. 18 May, 12:50

Market Cap ₹912 Cr.

Stock P/E 18.4

P/B 1.2

Current Price ₹5440

Book Value ₹ 4591.1

Face Value 10

52W High ₹5889.4

Dividend Yield 1.65%

52W Low ₹ 2050

Edit Ratio

Indl & Prud Invts Research see more...

Overview Inc. Year: 1913Industry: Finance - NBFC

The Industrial and Prudential Investment Company Ltd is a NBFC engaged in dealing in investments and securities. The Company is engaged in acquisition of securities. The Company operates via Investment Activity segment. The Company's subsidiary is New Holding And Trading Company Ltd. The Company operates in India.

Indl & Prud Invts Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Indl & Prud Invts Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Operating Revenue	2	1	2	2	3	1	2	2	2	1
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	2	1	2	2	3	1	2	2	2	1
Total Expenditure	0	0	0	0	0	0	0	0	0	0
Operating Profit	2	0	2	2	3	0	2	1	1	0
Interest Expense	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	0	2	2	3	0	2	1	1	0
Provision for Tax	1	-1	-0	1	1	-1	1	-1	0	0
Profit After Tax	1	1	2	0	2	1	1	2	1	0
Adjustments	8	8	9	10	8	12	9	14	11	12
Profit After Adjustments	10	9	11	10	10	14	10	16	12	12
Adjusted Earnings Per Share	58.8	56.6	63.9	62.4	59.9	80.5	57.9	93.6	71.3	72.3

Indl & Prud Invts Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Operating Revenue	0	0	0	7	8	5	6	3	8	7	7	7
Other Income	9	3	8	1	0	0	0	5	0	0	0	0
Total Income	9	3	8	8	8	5	6	8	8	7	7	7
Total Expenditure	1	1	1	1	1	1	1	3	1	1	1	0
Operating Profit	8	2	7	7	7	5	5	5	7	6	6	4
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	8	2	7	7	7	5	5	5	27	38	46	4
Provision for Tax	-0	0	0	0	0	0	1	2	1	2	1	0
Profit After Tax	8	2	7	7	7	4	4	3	26	37	45	4
Adjustments	0	0	15	15	14	16	15	21	0	0	0	46
Profit After Adjustments	8	2	21	21	21	20	19	24	26	37	45	50
Adjusted Earnings Per Share	46.3	11.9	122	122.7	120.4	114.3	108.4	140.1	157.1	220	266.8	295.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	33%	7%	0%
Operating Profit CAGR	0%	6%	4%	-3%
PAT CAGR	22%	147%	62%	19%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	165%	67%	42%	28%
ROE Average	7%	7%	4%	7%
ROCE Average	7%	7%	5%	7%

Indl & Prud Invts Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	32	30	149	163	184	198	331	323	514	619	620
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Current Liability	4	4	5	8	1	1	3	4	5	1	1
Other Liabilities & Provisions	0	0	0	0	0	0	83	78	8	25	17
Total Liabilities	36	35	154	171	186	199	417	405	527	645	639
Loans	0	0	0	0	0	0	0	0	0	5	5
Investments	28	30	151	169	183	197	411	400	477	595	612
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Loans	0	0	0	0	0	0	0	0	0	0	0
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	0
Current Assets	8	5	3	2	3	2	6	5	50	45	22
Total Assets	36	35	154	171	186	199	417	405	527	645	639

Indl & Prud Invts Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	2	5	1	2	2	3	1	1	1	0	1
Cash Flow from Operating Activities	-1	0	-1	6	5	5	5	7	7	4	11
Cash Flow from Investing Activities	8	-0	5	-2	3	-1	0	-2	7	1	-3
Cash Flow from Financing Activities	-4	-4	-4	-4	-7	-5	-5	-5	-15	-5	-8
Net Cash Inflow / Outflow	3	-3	1	0	1	-1	0	0	-1	0	-0
Closing Cash & Cash Equivalent	5	1	2	2	3	2	1	1	0	1	1

Indl & Prud Invts Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	46.33	11.9	121.99	122.69	120.42	114.33	108.4	140.07	157.09	220.01	266.84
CEPS(Rs)	46.34	11.91	38.67	39.05	40.95	25.04	21.78	17.41	157.09	220.01	266.84
DPS(Rs)	55	55	55	100	25	25	25	25	25	50	60
Book NAV/Share(Rs)	182.1	172.56	853.42	935.99	1056.47	1135.96	1895.86	1851.93	3067.77	3692.47	3700.02
Net Profit Margin	0	0	0	99.51	86.09	81.87	66.46	90.38	322.46	532.84	616.3
Operating Margin	0	0	0	101.56	89.83	87.88	88.65	145.78	335.7	556.38	629.11
PBT Margin	0	0	0	101.56	89.83	87.88	88.65	145.78	335.7	556.38	629.11
ROA(%)	23.93	5.89	7.15	4.18	4	2.27	1.23	0.74	5.65	6.29	6.97
ROE(%)	27.3	6.71	7.53	4.36	4.1	2.28	1.44	0.93	6.29	6.51	7.22
ROCE(%)	27.27	6.71	8.05	4.45	4.28	2.45	1.92	1.5	6.55	6.8	7.37
Price/Earnings(x)	8.58	43.42	6.42	6.38	10.81	10.41	9.33	5	7.13	6.75	6.71
Price/Book(x)	2.18	2.99	0.92	0.84	1.23	1.05	0.53	0.38	0.37	0.4	0.48
Dividend Yield(%)	4.61	3.55	2.34	4.26	1.92	2.1	2.47	3.57	2.23	3.37	3.35
EV/Net Sales(x)	0	0	0	19.72	27.05	38.59	30.48	35.68	22.8	35.69	41.13
EV/Core EBITDA(x)	7.96	42.81	18.7	19.38	30.06	43.9	34.37	24.48	24.95	39.15	47.62
Interest Earned Growth(%)	0	0	-90.91	0	21.23	-35.6	7.16	-41.21	142.81	-15.24	4.86
Net Profit Growth	54.32	-74.32	224.78	0.85	4.89	-38.76	-13.01	-20.05	766.27	40.05	21.29
EPS Growth(%)	54.32	-74.32	925.21	0.58	-1.85	-5.06	-5.19	29.22	12.15	40.05	21.29
Interest Coverage(x) %	0	0	0	0	0	0	0	0	0	0	0

Indl & Prud Invts Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	68.17	68.17	68.17	68.17	68.17	68.17	68.17	68.17	68.17	68.17
FII	0	0	0	0	0	0	0	0	0	0
DII	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08
Public	31.75	31.75	31.75	31.75	31.75	31.75	31.75	31.75	31.75	31.75
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.11
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Others	0	0	0	0	0	0	0	0	0	0
Total	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17

Pros

Company has delivered good profit growth of 62% CAGR over last 5 years
Company is almost debt free.

Cons

Company has a low return on equity of 7% over the 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.