PAE

₹4.9 0 | 0%

WEBSITE BSE:517230 NSE : PREM.AU.ELEC 13 May, 00:00

Market Cap ₹5 Cr.

Stock P/E -16.0

P/B -0.2

Current Price ₹4.9

Book Value ₹ -27.1

Face Value 10

52W High ₹6.3

Dividend Yield 0%

52W Low ₹ 4.6

Edit Ratio

PAE Research see more...

Overview Inc. Year: 1950Industry: Trading

PAE Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

PAE Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	0	0	0	0	0	0	0	0	0
Other Income	0	0	0	1	0	0	1	0	0	0
Total Income	0	0	0	1	0	0	1	0	0	0
Total Expenditure	0	0	0	0	0	0	0	0	0	0
Operating Profit	-0	-0	-0	1	-0	-0	0	-0	-0	-0
Interest	0	0	0	0	0	-0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	8	0	0	5	8	6	0	0	0	0
Profit Before Tax	8	-0	-1	6	8	6	0	-0	-0	-0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	8	-0	-1	6	8	6	0	-0	-0	-0
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	8	-0	-1	6	8	6	0	-0	-0	-0
Adjusted Earnings Per Share	7.2	-0.4	-0.5	5.4	7.2	6	0.3	-0.1	-0.3	-0.2

PAE 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
Net Sales	136	87	75	13	0	0	0	0	0	0	0	0
Other Income	3	1	1	0	2	1	0	4	0	1	1	1
Total Income	139	88	77	14	2	2	0	4	0	1	1	1
Total Expenditure	141	96	84	23	6	3	5	3	1	1	1	0
Operating Profit	-2	-8	-7	-9	-4	-1	-4	1	-1	-0	0	0
Interest	7	5	4	2	1	0	1	2	6	1	0	0
Depreciation	1	1	1	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	1	-26	0	0	9	-0	1	13	6	0
Profit Before Tax	-10	-13	-11	-37	-5	-2	3	-1	-5	12	6	0
Provision for Tax	-0	0	-1	0	0	0	0	0	0	0	0	0
Profit After Tax	-9	-13	-10	-37	-5	-2	3	-1	-5	12	6	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-9	-13	-10	-37	-5	-2	3	-1	-5	12	6	0
Adjusted Earnings Per Share	-9.9	-14.1	-10.2	-35.9	-5	-1.5	3.2	-1	-5.2	11.7	6.2	-0.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	0%	0%	-100%
Operating Profit CAGR	0%	-100%	0%	0%
PAT CAGR	-50%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-18%	-18%	18%	-2%
ROE Average	0%	0%	0%	-30%
ROCE Average	0%	0%	0%	-27%

PAE 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	33	19	13	-24	-39	-41	-37	-39	-44	-32	-28
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	7	8	2	0	0	0	0	7	7	1	1
Other Non-Current Liabilities	1	1	0	0	10	9	10	10	10	10	10
Total Current Liabilities	44	48	57	51	41	41	34	26	31	24	17
Total Liabilities	85	76	72	28	11	10	6	4	4	3	1
Fixed Assets	9	8	6	5	5	4	3	3	1	0	0
Other Non-Current Assets	22	22	22	3	1	1	1	1	2	2	0
Total Current Assets	55	45	44	20	6	5	2	0	1	1	1
Total Assets	85	76	72	28	11	10	6	4	4	3	1

PAE 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	3	3	2	1	0	0	0	0	0	0	0
Cash Flow from Operating Activities	19	-0	5	-1	-3	-4	2	-1	-0	-1	-7
Cash Flow from Investing Activities	-4	2	6	0	1	1	4	0	0	15	6
Cash Flow from Financing Activities	-14	-2	-13	-0	2	3	-6	1	0	-14	0
Net Cash Inflow / Outflow	0	-1	-2	-1	-0	0	-0	0	-0	0	-0
Closing Cash & Cash Equivalent	3	2	1	0	0	0	0	0	0	0	0

PAE 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)	-9.93	-14.15	-10.24	-35.92	-5.01	-1.46	3.22	-0.98	-5.23	11.67	6.17
CEPS(Rs)	-9.21	-13.57	-9.5	-35.51	-4.77	-1.32	3.32	-0.91	-5.17	11.68	6.17
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	23.92	9.78	0.37	-35.11	-40.36	-41.98	-38.13	-39.13	-44.35	-32.67	-26.48
Core EBITDA Margin(%)	-3.86	-10.42	-11.3	-72	-1172.49	-3144.62	0	-835.74	-9560.8	0	0
EBIT Margin(%)	-1.93	-9.66	-8.97	-267.97	-900.82	-1179.15	8283.06	192.35	2062.4	0	0
Pre Tax Margin(%)	-7.01	-15.56	-14.72	-284.65	-1101.56	-1706.05	7020.45	-308.73	0	0	0
PAT Margin (%)	-6.97	-15.56	-13.54	-284.65	-1101.56	-1706.05	6934.5	-308.73	0	0	0
Cash Profit Margin (%)	-6.46	-14.92	-12.56	-281.42	-1050.4	-1547.53	7148.14	-284.91	0	0	0
ROA(%)	-10.61	-16.73	-13.79	-74.98	-26.75	-14.19	41.22	-19.68	-138.36	354.4	318.39
ROE(%)	-34.37	-83.96	-210.49	0	0	0	0	0	0	0	0
ROCE(%)	-3.86	-15.69	-17.22	-263.75	0	0	0	0	0	0	0
Receivable days	59.65	76.88	114.43	577.55	5313.04	4108.5	5868.66	0	0	0	0
Inventory Days	35.99	38.95	26.75	99.16	1274.84	1266.04	495.84	0	0	0	0
Payable days	23.92	70.7	122.31	769.43	3395.78	6699.93	0	0	0	0	0
PER(x)	0	0	0	0	0	0	0.88	0	0	0.56	0.96
Price/Book(x)	0.33	0.59	32.64	-0.32	-0.35	-0.17	-0.07	-0.05	-0.23	-0.2	-0.22
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.29	0.47	0.54	3.35	86.44	405.49	539.97	78.19	3157.39	0	0
EV/Core EBITDA(x)	-20.13	-5.16	-5.68	-4.88	-10.17	-26.95	-5.85	34.2	-35.03	-194.85	76.42
Net Sales Growth(%)	-49.95	-36.22	-13.08	-82.52	-96.4	-81.17	-45.74	586.16	-96.24	-100	0
EBIT Growth(%)	-471.17	-219.88	19.3	-422.37	87.89	75.35	481.16	-84.07	-59.64	4912.8	-49.26
PAT Growth(%)	-66.57	-42.46	24.36	-267.4	86.06	70.83	320.55	-130.55	-431.76	322.98	-47.09
EPS Growth(%)	-66.57	-42.46	27.63	-250.83	86.06	70.83	320.55	-130.55	-431.76	322.99	-47.09
Debt/Equity(x)	1.11	2.35	2.4	-0.86	-0.63	-0.66	-0.59	-0.59	-0.62	-0.3	-0.39
Current Ratio(x)	1.23	0.95	0.77	0.38	0.14	0.13	0.07	0.02	0.02	0.03	0.05
Quick Ratio(x)	0.97	0.81	0.69	0.33	0.13	0.12	0.07	0.02	0.02	0.03	0.05
Interest Cover(x)	-0.38	-1.64	-1.56	-16.06	-4.49	-2.24	6.56	0.38	0.05	17.12	53.05
Total Debt/Mcap(x)	4.13	6.15	1.75	2.03	1.83	3.85	7.84	10.75	2.64	1.52	1.74

PAE Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	55.85	52.8	52.8	52.8	52.8	52.8	52.8	52.8	52.8	52.8
FII	0	0	0	0	0	0	0	0	0	0
DII	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02
Public	44.13	47.18	47.18	47.18	47.18	47.18	47.18	47.18	47.18	47.18
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	0.58	0.55	0.55	0.55	0.55	0.55	0.55	0.55	0.55	0.55
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.46	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.49
Others	0	0	0	0	0	0	0	0	0	0
Total	1.04	1.04	1.04	1.04	1.04	1.04	1.04	1.04	1.04	1.04

Pros

Stock is trading at -0.2 times its book value
Company is almost debt free.

Cons

Company has a low return on equity of 0% over the last 3 years.
Earnings include an other income of Rs. 1 Cr.

* 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.

PAE News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

PAE

Add Watchlist

PAE Research see more...

Overview Inc. Year: 1950Industry: Trading

PAE Share Price

Alert Data

Quarterly Price

Peer Comparison

PAE Quarterly Results

PAE Profit & Loss

Growth Rates

PAE Balance Sheet

PAE Cash Flow

PAE Ratios

PAE Shareholding Pattern

PAE News

Top Unlisted Companies & InstaBuy Companies

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!